In: Finance
Perot Systems has total assets of $470,000, long-term debt of $161,000, stockholders' equity of $220,000, and current liabilities of $89,000. The dividend payout ratio is 40 percent and the profit margin is 12 percent. Assume all assets and current liabilities change spontaneously with sales and the firm is currently operating at full capacity. What is the external financing need if the current sales of $540,000 are projected to increase by 12 percent?
$1,928.36 |
||
$2,017.20 |
||
$2,174.40 |
||
$2,239.12 |
||
$2,306.66 |
Particulars | Current | Projected |
Sales | 540000 | 604800 |
Profit Margin | 12% | 12% |
Profit | 64800 | 72576 |
Dividend payout | 40% | 40% |
Dividend paid | 25920 | 29030.4 |
Amount transferred to equity | 38880 | 43545.6 |
Assets | 470000 | 526400 |
Less: Current liabilities | 89000 | 99680 |
Net assets financed from equity and debt | 381000 | 426720 |
Equity | 220000 | 220000 |
Profit for the year | - | 43,546 |
Amount to be financed externally | 161000 | 163,174 |
Long term debt | 161,000 | 161,000 |
External financing | - | 2,174 |
External financing needed is 2174.40