Question
The most recent financial statements for Moose Tours, Inc., appear below. Sales for 2016 are projected to grow by 20 percent. Interest expense will remain
The most recent financial statements for Moose Tours, Inc., appear below. Sales for 2016 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. |
MOOSE TOURS, INC. 2015 Income Statement | ||||||
Sales | $ | 758,000 | ||||
Costs | 593,000 | |||||
Other expenses | 14,000 | |||||
Earnings before interest and taxes | $ | 151,000 | ||||
Interest expense | 10,000 | |||||
Taxable income | $ | 141,000 | ||||
Taxes (40%) | 56,400 | |||||
Net income | $ | 84,600 | ||||
Dividends | $ | 33,840 | ||||
Addition to retained earnings | 50,760 | |||||
MOOSE TOURS, INC. Balance Sheet as of December 31, 2015 | |||||||
Assets | Liabilities and Owners Equity | ||||||
Current assets | Current liabilities | ||||||
Cash | $ | 21,740 | Accounts payable | $ | 55,900 | ||
Accounts receivable | 34,060 | Notes payable | 15,100 | ||||
Inventory | 71,020 | ||||||
Total | $ | 71,000 | |||||
Total | $ | 126,820 | Long-term debt | $ | 102,000 | ||
Fixed assets | Owners equity | ||||||
Net plant and equipment | $ | 275,000 | Common stock and paid-in surplus | $ | 102,000 | ||
Retained earnings | 126,820 | ||||||
Total | $ | 228,820 | |||||
Total assets | $ | 401,820 | Total liabilities and owners equity | $ | 401,820 | ||
What is the EFN if the firm was operating at only 80 percent of capacity in 2015? Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) |
EFN? | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started