Question

In: Finance

Eagle Sports Supply has the following financial statements. Assume that Eagle’s assets are proportional to its...

Eagle Sports Supply has the following financial statements. Assume that Eagle’s assets are proportional to its sales. INCOME STATEMENT, 2017 Sales $ 1,000 Costs 190 Interest 70 Taxes 140 Net income $ 600 BALANCE SHEET, YEAR-END 2016 2017 2016 2017 Assets $ 2,900 $ 3,200 Debt $ 1,100 $ 1,200 Equity 1,800 2,000 Total $ 2,900 $ 3,200 Total $ 2,900 $ 3,200

a. Find Eagle’s required external funds if it maintains a dividend payout ratio of 70% and plans a growth rate of 15% in 2018. (Do not round intermediate calculations. Round your answer to 2 decimal places.)

b. If Eagle chooses not to issue new shares of stock, what variable must be the balancing item? Debt Interest Dividends Retained earnings

c. What will be the value of this balancing item? (Do not round intermediate calculations. Round your answer to 2 decimal places.)

d. Now suppose that the firm plans instead to increase long-term debt only to $1,300 and does not wish to issue any new shares of stock. What is now the balancing item? (Do not round intermediate calculations. Round your answer to the nearest whole number.) Debt Interest Dividends Retained earnings

e. What will be the value of this new balancing item? Next Visit question mapQuestion 2 of 7 Total 2 of 7 Pr

Solutions

Expert Solution

a. In 2018, since the growth rate is expected to be 15%, the assets will become,

assets = 3200*1.15 = 3680. Hence, funding is required for $480 (3680-3200).

Income statment for 2017 and 2018 are given below.

2017 2018
Sales 1000 1150 1000*1.15
Costs 190 218.50 190*1.15
Operating profit 810 931.50 sales - costs
Interest 70 76.36 (70/1100)*1200
PBT 740 855.14 Op. profit - interest
Taxes 140 161.78 (140/740)*855.1
Net income 600 693.35 PBT - taxes

Retaiend earnings = ( 1 - Dividend payout ratio) * net income = (1-70%) * 693.35 = 208.01

external funds required = 480-208.01 = 271.99

b &c.  Debt must be the balancing item, and will increase by $271.99, to a total value of $1471.99.

d&e. With a restriction on increase in debt, the company will have to reduce dividend payments. Since debt can only be increased by $100, dividend payment will decease by the remaining $171.99

Dividend = (693.35 * 70%) - 171.99 = 313.36

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Eagle Sports Supply has the following financial statements. Assume that Eagle’s assets are proportional to its...
Eagle Sports Supply has the following financial statements. Assume that Eagle’s assets are proportional to its sales. INCOME STATEMENT, 2019 Sales $ 1,050 Costs 200 Interest 80 Taxes 150 Net income $ 620 BALANCE SHEET, YEAR-END 2018 2019 2018 2019 Assets $ 3,000 $ 3,300 Debt $ 1,200 $ 1,300 Equity 1,800 2,000 Total $ 3,000 $ 3,300 Total $ 3,000 $ 3,300    a. Find Eagle’s required external funds if it maintains a dividend payout ratio of 50% and...
Eagle has an accountant, John Steinbell, prepare its financial statements and to prepare the tax returns....
Eagle has an accountant, John Steinbell, prepare its financial statements and to prepare the tax returns. While the financial statement show a profit for the company, John takes a very aggressive stance in allowing expense deductions from income, resulting in the company showing a significant loss on the tax returns for two years. After Eagle is audited by the Internal Revenue Service, the IRS does not allow many of the deductions and charges Eagle not only for the tax owed...
Assume you are given the following abbreviated financial​ statements: ($ in millions) Current assets $96 Fixed...
Assume you are given the following abbreviated financial​ statements: ($ in millions) Current assets $96 Fixed and other assets $163 Total assets $259 Current liabilities $76 Long-term debt $37 Stockholders' equity $146 Total liabilities and equity $259 Common shares outstanding 7 million shares Total revenues $374 Total operating costs and expenses $319 Interest expense $10 Income taxes $17 Net profits $28 Dividends paid to common stockholders $7 On the basis of this information, calculate as many liquify, activity, leverage, profitability,...
The City of Wolfe has issued its financial statements for Year 4 (assume that the city...
The City of Wolfe has issued its financial statements for Year 4 (assume that the city uses a calendar year). The city’s general fund is made up of two functions: (1) education and (2) parks. The city also utilizes capital projects funds for ongoing construction and an enterprise fund to account for an art museum. It also has one discretely presented component unit. The government-wide financial statements indicated the following Year 4 totals: Education had net expenses of $618,000. Parks...
Consider the following financial statements for Sports and Company: Sports Team USA Net Income Statement Year...
Consider the following financial statements for Sports and Company: Sports Team USA Net Income Statement Year Ended June 30, 2013 (in thousands) Revenue: Broadcast rights $26,682 Ticket sales $1,689 Sponsorships $242 Total revenue $28,613 Expenses: Salaries and benefits $15,154 Professional services $7,507 Insurance $3,963 Contracted services $19 Rent and occupancy $367 Interest $385 Total expenses $27,395 Taxable Income $1,218 Taxes (34%) $414.12 Net Income $803.88 16 Sports Team USA Balance Sheet Year Ended June 30, 2013 (in thousands) Assets Cash...
Assume that the City of Coyote has already produced its financial statements for December 31, 2017,...
Assume that the City of Coyote has already produced its financial statements for December 31, 2017, and the year then ended. The city's general fund was only for education and parks. Its capital projects funds worked with each of these functions at times during the current year. The city also had established an enterprise fund to account for its art museum. The government-wide financial statements indicated the following figures: Education reported net expenses of $748,000. Parks reported net expenses of...
Assume that the City of Coyote has already produced its financial statements for December 31, 2015,...
Assume that the City of Coyote has already produced its financial statements for December 31, 2015, and the year then ended. The city’s General Fund was only for education and parks. Its Capital Projects Funds worked with each of these functions at times during the current year. The city also had established an Enterprise Fund to account for its art museum. The government-wide financial statements indicated the following figures: • Education reported net expenses of $698,000. • Parks reported net...
Eagle Companys financial statements for the year ended December31, 2005 were as follows (in $...
Eagle Companys financial statements for the year ended December 31, 2005 were as follows (in $millions):Income StatementSales                              150Cost of Goods Sold          (48)Wages Expense               (56)Interest Expense             (12)Depreciation                   (22)Gain on Sale of Equipment 6Income Tax Expense         (8)Net Income                      10Balance Sheet                                             12-31-04   12-31-05Cash                                            32           52Accounts Receivable                      18           22Inventory                                     46           44Property. Plant & Equip (net)        182         160Total Assets                                278          278Accounts Payable                          28            33Long-term Debt                           145          135Common Stock                             70            70Retained Earnings                         35            40Total Liabilities & Equity               278          278Cash flow from operations (CFO) for Eagle Company for the year ended December 31. 2005 was (in $millions).a. $41b. $29c. $37
XS Supply Company is developing its annual financial statements at December 31. The statements are complete...
XS Supply Company is developing its annual financial statements at December 31. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized: Current Year Previous Year Balance Sheet at December 31 Cash $ 33,440 $ 28,400 Accounts Receivable 34,200 27,600 Inventory 40,200 37,600 Equipment 115,000 96,000 Accumulated Depreciation—Equipment (29,200 ) (24,600 ) $ 193,640 $ 165,000 Accounts Payable $ 35,200 $ 26,600 Salaries and Wages Payable 1,440 1,600 Note...
XS Supply Company is developing its annual financial statements at December 31. The statements are complete...
XS Supply Company is developing its annual financial statements at December 31. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized: Current Year Previous Year Balance Sheet at December 31 Cash $ 33,720 $ 28,700 Accounts Receivable 34,600 27,800 Inventory 40,600 37,800 Equipment 118,000 98,000 Accumulated Depreciation—Equipment (29,600 ) (24,800 ) $ 197,320 $ 167,500 Accounts Payable $ 35,600 $ 26,800 Salaries and Wages Payable 1,320 1,500 Note...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT