In: Finance
Consider the following income statement for the Heir Jordan Corporation: |
HEIR JORDAN CORPORATION Income Statement |
|||||||
Sales | $ | 43,800 | |||||
Costs | 34,800 | ||||||
Taxable income | $ | 9,000 | |||||
Taxes (21%) | 1,890 | ||||||
Net income | $ | 7,110 | |||||
Dividends | $ | 2,518 | |||||
Addition to retained earnings | 4,592 | ||||||
The balance sheet for the Heir Jordan Corporation follows. |
HEIR JORDAN CORPORATION Balance Sheet |
|||||||
Assets | Liabilities and Owners’ Equity | ||||||
Current assets | Current liabilities | ||||||
Cash | $ | 2,700 | Accounts payable | $ | 2,400 | ||
Accounts receivable | 3,500 | Notes payable | 5,400 | ||||
Inventory | 9,000 | Total | $ | 7,800 | |||
Total | $ | 15,200 | Long-term debt | $ | 24,000 | ||
Owners’ equity | |||||||
Fixed assets | Common stock and paid-in surplus | $ | 19,000 | ||||
Net plant and equipment | $ | 38,600 | Retained earnings | 3,000 | |||
Total | $ | 22,000 | |||||
Total assets | $ | 53,800 | Total liabilities and owners’ equity | $ | 53,800 | ||
Prepare a pro forma balance sheet, assuming an increase in sales of 13 percent, no new external debt or equity financing, and a constant payout ratio. Calculate the EFN |