In: Accounting
EXCESS CAPACITY
Krogh Lumber's 2016 financial statements are shown here.
Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars) | ||||
Cash | $1,800 | Accounts payable | $7,200 | |
Receivables | 10,800 | Notes payable | 3,472 | |
Inventories | 12,600 | Accrued liabilities | 2,520 | |
Total current assets | $25,200 | Total current liabilities | $13,192 | |
Mortgage bonds | 5,000 | |||
Net fixed assets | 21,600 | Common stock | 2,000 | |
Retained earnings | 26,608 | |||
Total assets | $46,800 | Total liabilities and equity | $46,800 |
Krogh Lumber: Income Statement for December 31, 2016 (Thousands of Dollars) | |||
Sales | $36,000 | ||
Operating costs including depreciation | 30,783 | ||
Earnings before interest and taxes | $5,217 | ||
Interest | 1,017 | ||
Earnings before taxes | $4,200 | ||
Taxes (40%) | 1,680 | ||
Net income | $2,520 | ||
Dividends (60%) | $1,512 | ||
Addition to retained earnings | $1,008 |
Krogh Lumber Pro Forma Income Statement December 31, 2017 (Thousands of Dollars) | |||
2016 | 2017 | ||
Sales | $36,000 | $ | |
Operating costs (includes depreciation) | 30,783 | ||
EBIT | $5,217 | $ | |
Interest expense | 1,017 | ||
EBT | $4,200 | $ | |
Taxes (40%) | 1,680 | ||
Net Income | $2,520 | $ | |
Dividends | $1,512 | $ | |
Addition to RE | $1,008 | $ |
Krogh Lumber Pro Forma Balance Statement December 31, 2017 (Thousands of Dollars) | |||
2016 | 2017 | ||
Assets | |||
Cash | $1,800 | $ | |
Accounts receivable | 10,800 | ||
Inventories | 12,600 | ||
Fixed assets | 21,600 | ||
Total assets | $46,800 | $ | |
Liabilities and Equity | |||
Payables + accruals | $9,720 | $ | |
Short-term bank loans | 3,472 | ||
Total current liabilities | $13,192 | $ | |
Long-term bonds | 5,000 | ||
Total liabilities | $18,192 | $ | |
Common stock | 2,000 | ||
Retained earnings | 26,608 | ||
Total common equity | $28,608 | $ | |
Total liab. and equity | $46,800 | $ |
2016 | 2017 | ||||
Sales | $ 36,000 | $ 45,000 | |||
Operating costs (includes depreciation) | $ 30,783 | $ 37,350 | |||
EBIT | $ 5,217 | $ 5,217 | |||
Interest Expenses | $ 1,017 | $ 1,258 | |||
EBT | $ 4,200 | $ 3,959 | |||
Taxes (40%) | $ 1,680 | $ 1,584 | |||
Net Income | $ 2,520 | $ 2,375 | |||
Dividend | $ 1,512 | $ 1,425 | |||
Addition to RE | $ 1,008 | $ 950 | |||
Cash | $ 1,800 | $ 2,250 | |||
Accounts Receivable | $ 10,800 | $ 13,500 | |||
Inventories | $ 12,600 | $ 15,750 | |||
Fixed Assets | $ 21,600 | $ 21,600 | |||
Total Assets | $ 46,800 | $ 53,100 | |||
Payable +Accruals | $ 9,720 | $ 9,720 | |||
Short term bank loans | $ 3,472 | $ 3,472 | |||
Total Current Liabilities | $ 13,192 | $ 13,192 | |||
Long-term bonds | $ 5,000 | $ 7,671 | |||
Notes Payable | $ - | $ 1,439 | |||
Total Liabilities | $ 18,192 | $ 22,302 | |||
Common Stock | $ 2,000 | $ 3,240 | |||
Retained Earnings | $ 26,608 | $ 27,558 | |||
Total Common Equity | $ 28,608 | $ 30,798 | |||
Total Liab. And equity | $ 46,800 | $ 53,100 | |||
Total Liabilities to Total Assets | 38.87% | 42.00% |