In: Accounting
Morrisey Technologies Inc. ‘s 2019 financial statements are shown below:
Cash |
$ 180,000 |
Accounts payable |
$ 360,000 |
Receivables |
360,000 |
Notes payable |
156,000 |
Inventories |
720,000 |
Accrued liabilities |
180,000 |
Fixed assets |
1,440,000 |
Common stock |
1,800,000 |
Retained earnings |
204,000 |
Sales |
$3,600,000 |
Operating costs |
3,279,720 |
Interest |
20,280 |
Tax rate |
40% |
Price per share |
$24.00 |
Earnings per share (EPS) |
$1.80 |
Dividends per share (DPS) |
$1.08 |
Suppose that in 2020 sales increase by 10% over 2019 sales and that 2020 DPS will increase to $1.12. Construct the projected financial statements for 2020. Use AFN to balance the pro forma balance sheet. How much additional capital (AFN) will be required (assume that it will be obtained at the end of the year, giving the interest expense for 2020 remain unchanged)? Assume the firm operated at full capacity in 2019.
Tip: Instead of using the AFN formula, you need to prepare the projected income statement first, then determine the amount of increase in R/E, and prepare a projected balance sheet with the balancing figure be the AFN (added to the notes payable).