ABC, Inc.’s sales are expected to increase by 15%. Their finance manager has been given the task of calculating the additional funds needed to sustain this growth.
ABC, Inc. Balance Sheet ($ Millions) Cash and Securities 45 Accounts Receivable 305 Inventories 360 |
Total Current Assets 710 Net Fixed Assets 500 |
Total Assets 1210 |
Accounts Payable 50 Notes Payable 80 Accruals 50 |
Total current liabilities 180 Long Term debt 500 |
Total Liabilities 680 Common Stock 350 Retained Earnings 180 |
Total Common Equity 530 |
Total Liab. & Equity 1210 |
ABC, Inc. Income Statement ($ Millions) Sales 2500 Total Operating Costs 2300 |
EBIT 200 Interest 110 |
EBT 90 Taxes (40%) 36 |
Net Income 54 Dividends 24 |
ABC, Inc.’s sales are expected to increase by 15%. Their finance manager has been given the...
TABLE 1 Sales $47,000Current assets of $ 5,100,Current liabilities $ 6,200, Cost 44,650Net fixed assets of $51,500Owners Equity 50, 400 Net Income 2,35056,600Owners Equ & Liab. 56,600Sales are expected to increase by 3 percent next year. Net Income, that is, Net Profit Margin (NPM) is 5% of Sales. The firm has no long term debt and does not plan on acquiring any. The firm does not pay any dividends and all assets, short term liabilities, and costs vary directly with...
A’s sales are expected to increase by 15% from $8 million in 2016 to $9.2 million in 2017. A’s assets total $5 million at the end of 2016. A is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2016 current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable and $450,000 of accruals. The after-tax profit margin is forecasted to be 6%, and...
The most recent financial statements for ABC Inc., follow. Sales for next year are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets and accounts payable increase spontaneously with sales. ABC, INC. Income Statement Sales $ 582,391 Costs 508,983 Other expenses 19,721 Earnings before interest and taxes $ ? Interest paid 12,109 Taxable income $ ? Taxes (30%) ?...
The following is ABC Inc.’s balance sheet (in thousands Also, sales equal $500, cost of goods sold equals $360, interest payments equal $62, taxes equal $56, and net income equals $22. The beginning retained earnings is $0, the market value of equity is equal to its book value, and the company pays no dividends. Calculate Altman’s Z score for ABC, Inc. if ABC has a 50 percent dividend payout ratio and the market value of equity is equal to its...
Cooper’s Lab, Inc.’s 2016 sales of $10,000 are expected to increase by 25% in 2017. The Lab’s total assets totaled $5,000 at the end of 2016. Currently the Lab is at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2016, current liabilities were $900, consisting of $400 in accounts payable, $300 of notes payable, and $200 of accruals. The net profit margin is forecasted to be 6.0% and the forecasted...
Green Caterpillar Garden Supplies Inc. has the following end-of-year balance sheet: Green Caterpillar Garden Supplies Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable Accounts receivable 400,000 Accrued liabilities Inventories 350,000 Notes payable Total Current Assets $900,000 Total Current Liabilities Net Fixed Assets: Long-Term Bonds Net plant and equipment $2,100,000 Total Debt (cost minus depreciation) Common Equity Common stock Retained eamings Total Common Equity Total Assets $3,000,000...
Upton Computers makes bulk purchases of small computers, stocks them in conveniently located warehouses, ships them to its chain of retail stores, and has a staff to advise customers and help them set up their new computers. Upton's balance sheet as of December 31, 2018, is shown here (millions of dollars): Cash $ 3.5 Accounts payable $ 9.0 Receivables 26.0 Notes payable 18.0 Inventories 58.0 Line of credit 0 Total current assets $ 87.5 Accruals 8.5 Net fixed assets 35.0...
Green Caterpillar Garden Supplies Inc. has the following end-of-year balance sheet: Green Caterpillar Garden Supplies Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities Cash and equivalents Accounts receivable Inventories 150,000 Accounts payable $250,000 150,000 100,000 $500,000 1,000,000 $1,500,000 400,000 350,000 $900,000 Accrued liabilities Notes payable Total Current Assets Total Current Liabilities Net Fixed Assets: Long-Term Bonds Net plant and equipment (cost minus depreciation) $2,100,000 Total Debt Common Equity Common stock 800,000 700,000...
Cold Duck Manufacturing Inc. has the following end-of-year balance sheet: Cold Duck Manufacturing Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable $250,000 Accounts receivable 400,000 Accrued liabilities 150,000 Inventories 350,000 Notes payable 100,000 Total Current Assets $900,000 Total Current Liabilities $500,000 Net Fixed Assets: Long-Term Bonds 1,000,000 Net plant and equipment(cost minus depreciation) $2,100,000 Total Debt $1,500,000 Common Equity Common stock 800,000 Retained earnings 700,000 Total...
Green Caterpillar Garden Supplies Inc. reported sales of $820,000 at the end of last year; but this year, sales are expected to grow by 7%. Green Caterpillarexpects to maintain its current profit margin of 21% and dividend payout ratio of 10%. The firm's total assets equaled $500,000 and were operated at full capacity. Green Caterpillar's balance sheet shows the following current liabilities: accounts payable of $80,000, notes payable of $35,000, and accrued liabilities of $70,000. Based on the AFN (Additional...