{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

ch4 - Chapter 4 Planning for Growth at S&S Air Input area...

Info iconThis preview shows pages 1–6. Sign up to view the full content.

View Full Document Right Arrow Icon
Chapter 4 Planning for Growth at S&S Air Input area: Sales $30,499,420 COGS 22,224,580 Other expenses 3,867,500 Depreciation 1,366,680 EBIT $3,040,660 Interest 478,240 Taxable income $2,562,420 Taxes (40%) 1,024,968 Net income $1,537,452 Dividends $560,000 Add to RE $977,452 Assets Liabilities & Equity Current Assets Current Liabilities Cash $441,000 Accounts Payable $889,000 Accounts rec. 708,400 Notes Payable 2,030,000 Inventory 1,037,120 Total CL $2,919,000 Total CA $2,186,520 Long-term debt $5,320,000 Fixed assets Net PP&E $16,122,400 Shareholder Equity Common stock $350,000 Retained earnings 9,719,920 Total Equity $10,069,920 Total Assets $18,308,920 Total L&E $18,308,920 Growth rate 12% Minimum FA purchase $5,000,000 Output area: Return on assets Return on equity Retention ratio Internal growth rate <<< Question 1-A Sustainable growth rate <<< Question 1-B Sales $30,499,420 COGS 22,224,580 Other expenses 3,867,500 Depreciation 1,366,680 EBIT $3,040,660 Interest 478,240 Taxable income $2,562,420 Taxes (40%) 1,024,968 Net income $1,537,452 Question 1-C: What do the results above (Q1-A and Q1-B) mean?
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Dividends $560,000 Add to RE $977,452 Assets Liabilities & Equity Current Assets
Background image of page 2
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Background image of page 4
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Background image of page 6
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}