In: Accounting
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. |
SCOTT, INC. 2019 Income Statement |
||||||
Sales | $ | 765,000 | ||||
Costs | 621,000 | |||||
Other expenses | 30,000 | |||||
Earnings before interest and taxes | $ | 114,000 | ||||
Interest expense | 14,800 | |||||
Taxable income | $ | 99,200 | ||||
Taxes (22%) | 21,824 | |||||
Net income | $ | 77,376 | ||||
Dividends | $ | 24,840 | ||||
Addition to retained earnings | 52,536 | |||||
SCOTT, INC. Balance Sheet as of December 31, 2019 |
|||||||
Assets | Liabilities and Owners’ Equity | ||||||
Current assets | Current liabilities | ||||||
Cash | $ | 25,440 | Accounts payable | $ | 62,200 | ||
Accounts receivable | 34,880 | Notes payable | 18,200 | ||||
Inventory | 71,600 | Total | $ | 80,400 | |||
Total | $ | 131,920 | Long-term debt | $ | 113,000 | ||
Owners’ equity | |||||||
Fixed assets | Common stock and paid-in surplus | $ | 108,000 | ||||
Net plant and equipment | $ | 222,000 | Retained earnings | 52,520 | |||
Total | $ | 160,520 | |||||
Total assets | $ | 353,920 | Total liabilities and owners’ equity | $ | 353,920 | ||
Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations.) |
Calculate the EFN for 20, 25 and 30 percent growth rates. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) |
?
Solution:-
1. Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations.):-
2. Calculate the EFN for 20, 25 and 30 percent growth rates:-
Please Rate or comment if you have any doubt regarding this solution.