In: Finance
The most recent financial statements for GPS, Inc., are shown here:
Income Statement | |
Sales | $21706 |
Costs | $14096 |
Taxable Income | ? |
Taxes (40%) | ? |
Net Income | ? |
Balance Sheet | |||
Assets | $55199 | Debt | $22015 |
Equity | ? |
Assets and costs are proportional to sales. Debt and equity are not. A dividend of $1887 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected to be $29409.
What is the external financing needed? (round 2 decimal places)
Income Statement | Recent | Projected |
Sales | 21706 | 29409.00 |
Costs | 14096 | 19098.37 |
Taxable Income | 7610 | 10310.63 |
Taxes 40% | 3044 | 4124.25 |
Net Income | 4566 | 6186.38 |
Less: Dividend | 1887 | 2556.66 |
Retained earnings | 2679 | 3629.72 |
EFN = (Projected assets - old assets) - Retained earnings
= (55199*29409/21706-55199) - 3629.72
=$15959.24
WORKINGS