This preview shows page 1. Sign up to view the full content.
Unformatted text preview: The payout ratio is constant, so the dividends paid this year is the payout ratio from last year times net income, or: Dividends = ($1,400 / $2,700)($3,024) Dividends = $1,568 The addition to retained earnings is: Addition to retained earnings = $3,024 1,568 Addition to retained earnings = $1,456 And the new equity balance is: Equity = $45,500 + 1,456 Equity = $46,956 So the EFN is: EFN = Total assets Total liabilities and equity EFN = $109,760 99,456 EFN = $10,304 5. Assuming costs and assets increase proportionally, the pro forma financial statements will look like this: Pro forma income statement Pro forma balance sheet Sales $4,830.00 CA $4,140.00 CL $2,145.00 Costs 3,795.00 FA 9,085.00 LTD 3,650.00 Taxable income $1,035.00 Equity 6,159.86 Taxes (34%) 351.90 TA $13,225.00 Total D&E $12,224.86 Net income $ 683.10 The payout ratio is 40 percent, so dividends will be: Dividends = 0.40($683.10) Dividends = $273.24...
View Full Document
This note was uploaded on 07/15/2010 for the course FINANCE 318 taught by Professor Spurlin during the Spring '08 term at LA Tech.
- Spring '08