Question

In: Finance

The Optical Scam Company has forecast a sales growth of 25 percent for next year. The...

The Optical Scam Company has forecast a sales growth of 25 percent for next year. The current financial statements are shown here:

  

Income Statement
  Sales $ 32,100,000
  Costs 26,512,400
  Taxable income $ 5,587,600
  Taxes 1,955,660
  Net income $ 3,631,940
  Dividends $ 1,452,776
  Addition to retained earnings 2,179,164

  

Balance Sheet
Assets Liabilities and Owners' Equity
  Current assets $ 7,370,000   Short-term debt $ 7,383,000
  Long-term debt 5,162,750
  Fixed assets 18,952,000
  Common stock $ 1,707,250
  Accumulated retained earnings 12,069,000
  Total equity $ 13,776,250
  Total assets $ 26,322,000   Total liabilities and equity $ 26,322,000

  

a.

Using the equation from the chapter, calculate the external financing needed for next year. (Do not round intermediate calculations and round your answer to the nearest whole dollar amount, e.g., 32.)

     
    


b-1.

Construct the firm’s pro forma balance sheet for next year. (Do not round intermediate calculations and round your answers to the nearest whole dollar amount, e.g., 32.)


      


b-2.

Calculate external financing needed. (Do not round intermediate calculations and round your answer to the nearest whole dollar amount, e.g., 32.)

  
      


c.

Calculate the sustainable growth rate for the company based on the current financial statements. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)

  
   

Solutions

Expert Solution

Answer (a):

Working:

After tax profit margin = 3631940 / 32100000

Dividend payout = 1452776 / 3631940 = 40%

Sales current year = $32,100,000

Projected Sales =32,100,000 * (1 + 25%) = $40,125,000

∆ Sales = $40,125,000 - 32100000 = $8,025,000

Assets = $26,322,000

EFN = (Assets / Sales) * ∆ Sales - (Spontaneous liabilities / Sales) * ∆ Sales - Projected Sales * After-tax profit margin * (1 - Dividend Payout ratio)

= 26322000 / 32100000 * 8025000 - $0 - 40125000 * 3631940 / 32100000 * (1 - 40%)

= $3,856,545

EFN = $3,856,545

Answer (b 1):

Answer (b 2):

EFN = 32902500 - 29045955 = $3,856,545

EFN = $3,856,545

Answer (c):

Sustainable growth rate = ROE * Retention rate = (3,631,940 / 13,776,250) * (1- 40%)

= 15.82%

Sustainable growth rate = 15.82%

jeff jeffy answered 4 months ago
Next > < Previous

Related Solutions

      The Optical Scam Company has forecast a sales growth of 25 percent for next...
      The Optical Scam Company has forecast a sales growth of 25 percent for next year. The current financial statements are shown here:    Income Statement   Sales $ 32,000,000   Costs 26,309,400   Taxable income $ 5,690,600   Taxes 1,991,710   Net income $ 3,698,890   Dividends $ 1,479,556   Addition to retained earnings 2,219,334    Balance Sheet Assets Liabilities and Owners' Equity   Current assets $ 7,360,000   Accounts payable $ 7,040,000   Long-term debt 2,240,000   Fixed assets 18,560,000   Common stock $ 6,070,000   Accumulated retained earnings 10,570,000...
The Optical Scam Company has forecast a sales growth rate of 25 percent for next year....
The Optical Scam Company has forecast a sales growth rate of 25 percent for next year. The current financial statements are shown here:    Income Statement   Sales $ 32,300,000   Costs 26,971,600   Taxable income $ 5,328,400   Taxes 1,864,940   Net income $ 3,463,460   Dividends $ 1,385,384   Addition to retained earnings 2,078,076    Balance Sheet Assets Liabilities and Equity   Current assets $ 7,390,000   Short-term debt $ 6,460,000         Long-term debt 2,584,000   Fixed assets 17,804,000      Common stock $ 4,306,000   Accumulated retained earnings...
The Optical Scam Company has forecast a sales growth rate of 25 percent for next year....
The Optical Scam Company has forecast a sales growth rate of 25 percent for next year. Current assets, fixed assets, and short-term debt are proportional to sales. The current financial statements are shown here:    INCOME STATEMENT Sales $ 31,000,000 Costs 26,367,600 Taxable income $ 4,632,400 Taxes 1,621,340 Net income $ 3,011,060 Dividends $ 1,204,424 Addition to retained earnings 1,806,636    BALANCE SHEET Assets Liabilities and Equity Current assets $ 7,260,000 Short-term debt $ 8,060,000 Long-term debt 1,588,750 Fixed assets...
The Optical Scam Company has forecast a sales growth of 20 percent for next year. The...
The Optical Scam Company has forecast a sales growth of 20 percent for next year. The current financial statements are shown here:    Income Statement   Sales $ 30,600,000   Costs 26,267,200   Taxable income $ 4,332,800   Taxes 1,516,480   Net income $ 2,816,320   Dividends $ 1,126,528   Addition to retained earnings 1,689,792    Balance Sheet Assets Liabilities and Owners' Equity   Current assets $ 7,220,000   Short-term debt $ 6,732,000   Long-term debt 5,610,000   Fixed assets 17,872,000   Common stock $ 2,420,000   Accumulated retained earnings 10,330,000   Total equity...
The Optical Scam Company has forecast an 20 percent sales growth rate for next year. The...
The Optical Scam Company has forecast an 20 percent sales growth rate for next year. The current financial statements are shown below. Current assets, fixed assets, and short-term debt are proportional to sales.      INCOME STATEMENT   Sales $ 35,000,000   Costs 27,100,000   Taxable income $ 7,900,000   Taxes 2,765,000   Net income $ 5,135,000        Dividends $ 1,027,000        Additions to retained earnings $ 4,108,000       BALANCE SHEET Assets Liabilities and Equity   Current assets $ 9,800,000   Short-term debt $ 5,600,000   Long-term debt 6,100,000   Fixed assets...
The Optical Scam Company has forecast a sales growth rate of 20 percent for next year....
The Optical Scam Company has forecast a sales growth rate of 20 percent for next year. Current assets, fixed assets, and short-term debt are proportional to sales. The current financial statements are shown here:    INCOME STATEMENT Sales $ 32,400,000 Costs 28,531,000 Taxable income $ 3,869,000 Taxes 1,354,150 Net income $ 2,514,850 Dividends $ 1,005,940 Addition to retained earnings 1,508,910    BALANCE SHEET Assets Liabilities and Equity Current assets $ 7,400,000 Short-term debt $ 7,128,000 Long-term debt 3,969,000 Fixed assets...
The Optical Scam Company has forecast a sales growth rate of 20 percent for next year....
The Optical Scam Company has forecast a sales growth rate of 20 percent for next year. The current financial statements are shown here:    Income Statement   Sales $ 31,500,000   Costs 26,641,500   Taxable income $ 4,858,500   Taxes 1,700,475   Net income $ 3,158,025   Dividends $ 1,263,210   Addition to retained earnings 1,894,815    Balance Sheet Assets Liabilities and Equity   Current assets $ 7,310,000   Short-term debt $ 5,985,000         Long-term debt 4,130,000   Fixed assets 19,780,000      Common stock $ 4,080,000   Accumulated retained earnings...
The Optical Scam Company has forecast an 17 percent sales growth rate for next year. The...
The Optical Scam Company has forecast an 17 percent sales growth rate for next year. The current financial statements are shown below. Current assets, fixed assets, and short-term debt are proportional to sales. INCOME STATEMENT   Sales $ 44,000,000   Costs 35,200,000   Taxable income $ 8,800,000   Taxes 3,080,000   Net income $ 5,720,000        Dividends $ 1,430,000        Additions to retained earnings $ 4,290,000   BALANCE SHEET Assets Liabilities and Equity   Current assets $ 14,040,000   Short-term debt $ 10,560,000   Long-term debt 11,060,000   Fixed assets 37,000,000   Common...
The Optical Scam Company has forecast a sales growth rate of 20 percent for next year....
The Optical Scam Company has forecast a sales growth rate of 20 percent for next year. Current assets, fixed assets, and short-term debt are proportional to sales. The current financial statements are shown here:    INCOME STATEMENT Sales $ 31,600,000 Costs 26,675,500 Taxable income $ 4,924,500 Taxes 1,723,575 Net income $ 3,200,925 Dividends $ 1,280,370 Addition to retained earnings 1,920,555    BALANCE SHEET Assets Liabilities and Equity Current assets $ 7,320,000 Short-term debt $ 5,688,000 Long-term debt 6,636,000 Fixed assets...
Problem 3-13 External Funds Needed The Optical Scam Company has forecast a sales growth rate of...
Problem 3-13 External Funds Needed The Optical Scam Company has forecast a sales growth rate of 20 percent for next year. The current financial statements are shown here:    Income Statement   Sales $ 31,200,000   Costs 26,673,600   Taxable income $ 4,526,400   Taxes 1,584,240   Net income $ 2,942,160   Dividends $ 1,176,864   Addition to retained earnings 1,765,296    Balance Sheet Assets Liabilities and Equity   Current assets $ 7,280,000   Short-term debt $ 6,552,000         Long-term debt 5,248,000   Fixed assets 19,240,000      Common stock...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT