Question

In: Finance

Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...

Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $462 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $138 million of long-term debt and $66 million in common stock par value. The profit margin is 9 percent.

  

a.

Prepare the current balance sheet for the firm using the projected sales figure. (Be sure to list the assets and liabilities in order of their liquidity. Enter your answers in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)

  

Balance Sheet
Assets Liabilities and equity
  (Click to select)Long-term debtShort-term debtCommon stockAccounts receivableCurrent assetsFixed assets $     (Click to select)Accumulated retained earningsCurrent assetsAccounts payableLong-term debtCommon stockShort-term debt $  
  (Click to select)Current assetsShort-term debtAccounts receivableLong-term debtCommon stockFixed assets   (Click to select)Accumulated retained earningsCommon stockShort-term debtLong-term debtAccounts payableCurrent assets
         (Click to select)Short-term debtCommon stockLong-term debtAccumulated retained earningsCurrent assetsAccounts payable $  
     (Click to select)Long-term debtShort-term debtAccounts payableCommon stockAccumulated retained earningsCurrent assets
  Total equity $  
  Total assets $     Total liabilities and equity $  

  

b.

Based on Ms. Colby’s sales growth forecast, how much does Charming Florist need in external funds for the upcoming fiscal year? (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

  

  External financing needed $   

  

c-1.

Prepare the firm’s pro forma balance sheet for the next fiscal year. (Be sure to list the assets and liabilities in order of their liquidity. Enter your answers in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)

  

Balance Sheet
Assets Liabilities and equity
  (Click to select)Long-term debtAccounts receivableFixed assetsCurrent assetsAccumulated retained earningsShort-term debt $     (Click to select)Short-term debtCurrent assetsLong-term debtCommon stockAccounts payableAccumulated retained earnings $  
  (Click to select)Current assetsAccumulated retained earningsShort-term debtFixed assetsAccounts receivableLong-term debt   (Click to select)Accumulated retained earningsCommon stockLong-term debtCurrent assetsAccounts payableShort-term debt
         (Click to select)Current assetsAccounts payableLong-term debtCommon stockAccumulated retained earningsShort-term debt $  
     (Click to select)Current assetsShort-term debtCommon stockLong-term debtAccumulated retained earningsAccounts payable
  Total equity $  
  Total assets $     Total liabilities and equity $  

  

c-2.

Calculate the external funds needed. (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

  

  External financing needed $   

Solutions

Expert Solution

a) CURRENT BALANCE SHEET:
Fixed assets (420000000*70%) $        294,000,000
Current assets (420000000*15%) $           63,000,000
Total assets $        357,000,000
Short term debt (420000000*5%) $           21,000,000
Long term debt $        138,000,000
Common stock par value $           66,000,000
Retained earnings (357-21-138-66) $        132,000,000
Total liabilities and stockholders' equity $        357,000,000
NOTE: Current sales = 462/110% = $420 million
b) EFN = Increase in assets-Increase in short term debt-Increase in retined earnings
= 357000000*10%-21000000*10%-462000000*9%*75% = $             2,415,000
c-1) PROFORMA BALANCE SHEET:
Fixed assets (462000000*70%) $        323,400,000
Current assets (462000000*15%) $           69,300,000
Total assets $        392,700,000
Short term debt (462000000*5%) $           23,100,000
Long term debt $        138,000,000
Common stock par value $           66,000,000
Retained earnings (132000000+462000000*9%*75%) $        163,185,000
Total liabilities and stockholders' equity $        390,285,000
c-2) External funds needed = 392700000-390285000) $             2,415,000

Related Solutions

Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 20 percent to $420 million. Current assets, fixed assets, and short-term debt are 25 percent, 70 percent, and 15 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $128 million of long-term debt and $56 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $350 million. Current assets, fixed assets, and short-term debt are 15 percent, 75 percent, and 5 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $140 million of long-term debt and $68 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $350 million. Current assets, fixed assets, and short-term debt are 20 percent, 80 percent, and 10 percent of sales, respectively. Charming Florist pays out 30 percent of its net income in dividends. The company currently has $127 million of long-term debt and $55 million in common stock par value. The profit...
   Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet...
   Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $462 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $138 million of long-term debt and $66 million in common stock par value. The...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 20 percent to $420 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 20 percent of its net income in dividends. The company currently has $124 million of long-term debt and $52 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 20 percent to $450 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 20 percent of its net income in dividends. The company currently has $133 million of long-term debt and $61 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $330 million. Current assets, fixed assets, and short-term debt are 25 percent, 70 percent, and 15 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $121 million of long-term debt and $49 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 20 percent to $420 million. Current assets, fixed assets, and short-term debt are 25 percent, 70 percent, and 15 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $128 million of long-term debt and $56 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $350 million. Current assets, fixed assets, and short-term debt are 20 percent, 80 percent, and 10 percent of sales, respectively. Charming Florist pays out 30 percent of its net income in dividends. The company currently has $127 million of long-term debt and $55 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $330 million. Current assets, fixed assets, and short-term debt are 15 percent, 75 percent, and 5 percent of sales, respectively. Charming Florist pays out 30 percent of its net income in dividends. The company currently has $131 million of long-term debt and $59 million in common stock par value. The profit...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT