In: Finance
Problem 12-09
Financing Deficit
Garlington Technologies Inc.'s 2016 financial statements are shown below:
Balance Sheet as of December 31, 2016
Cash | $ 180,000 | Accounts payable | $ 360,000 | |
Receivables | 360,000 | Notes payable | 156,000 | |
Inventories | 720,000 | Line of credit | 0 | |
Total current assets | $1,260,000 | Accruals | 180,000 | |
Fixed assets | 1,440,000 | Total current liabilities | $ 696,000 | |
Common stock | 1,800,000 | |||
Retained earnings | 204,000 | |||
Total assets | $2,700,000 | Total liabilities and equity | $2,700,000 |
Income Statement for December 31, 2016
Sales | $3,600,000 |
Operating costs | 3,279,720 |
EBIT | $ 320,280 |
Interest | 18,280 |
Pre-tax earnings | $ 302,000 |
Taxes (40%) | 120,800 |
Net income | 181,200 |
Dividends | $ 108,000 |
Suppose that in 2017 sales increase by 15% over 2016 sales and that 2017 dividends will increase to $202,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2016. Use an interest rate of 13%, and assume that any new debt will be added at the end of the year (so forecast the interest expense based on the debt balance at the beginning of the year). Cash does not earn any interest income. Assume that the all new-debt will be in the form of a line of credit. Round your answers to the nearest dollar. Do not round intermediate calculations.
Garlington Technologies Inc. Pro Forma Income Statement December 31, 2017 |
|||
Sales | $ | ||
Operating costs | $ | ||
EBIT | $ | ||
Interest | $ | ||
Pre-tax earnings | $ | ||
Taxes (40%) | $ | ||
Net income | $ | ||
Dividends: | $ | ||
Addition to RE: | $ |
Garlington Technologies Inc. Pro Forma Balance Statement December 31, 2017 |
|||
Cash | $ | ||
Receivables | $ | ||
Inventories | $ | ||
Total current assets | $ | ||
Fixed assets | $ | ||
Total assets | $ | ||
Accounts payable | $ | ||
Notes payable | $ | ||
Accruals | $ | ||
Total current liabilities | $ | ||
Common stock | $ | ||
Retained earnings | $ | ||
Total liabilities and equity | $ |
Pro Forma Income Statement | ||
31-Dec-17 | ||
Sales | 4140000.00 | |
Operating costs | 3771678.00 | |
EBIT | 368322.00 | |
Interest | 0.00 | |
Pre-tax earnings | 368322.00 | |
Taxes (40%) | 147328.80 | |
Net income | 220993.20 | |
Dividends: | 202000.00 | |
Addition to RE: | 18993.20 |
Garlington Technologies Inc. | |||
Pro Forma Balance Statement | |||
31-Dec-17 | |||
Cash | 207000 | Accounts payable | 414000 |
Receivables | 414000 | Notes payable | 156000 |
Inventories | 828000 | Line of credit | 305006.8 |
Total current assets | 1449000 | Accruals | 207000 |
Fixed assets | 1656000 | Total current liabilities | 1082006.8 |
Common stock | 1800000 | ||
Retained earnings | 222993.2 | ||
Total assets | 3105000 | Total liabilities and equity | 3105000 |
WORKINGS
1: There is no debt outstanding in the Balance sheet hence interest=0
2: Notes payable is not spontaneous, hence does not increase with increase in Sales.