Chapter4 solution - 1 It is important to remember that...

Info icon This preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
1. It is important to remember that equity will not increase by the same percentage as the other assets. If every other item on the income statement and balance sheet increases by 15 percent, the pro forma income statement and balance sheet will look like this: Pro forma income statement Pro forma balance sheet Sales $ 26,450 Assets $18,170 Debt $ 5,980 Costs 19,205 Equity 12,190 Net income $ 7,245 Total $ 18,170 Total $ 18,170 In order for the balance sheet to balance, equity must be: Equity = Total liabilities and equity – Debt Equity = $18,170 – 5,980 Equity = $12,190 Equity increased by: Equity increase = $12,190 – 10,600 Equity increase = $1,590
Image of page 1

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

View Full Document Right Arrow Icon
Net income is $7,245 but equity only increased by $1,590; therefore, a dividend of: Dividend = $7,245 – 1,590 Dividend = $5,655 must have been paid. Dividends paid is the plug variable. 2. Here we are given the dividend amount, so dividends paid is not a plug variable. If the company pays out one-half of its net income as dividends, the pro forma income statement and balance sheet will look like this: Pro forma income statement Pro forma balance sheet Sales $26,450.00 Assets $18,170.00 Debt $ 5,980.00 Costs 19,205.00 Equity 14,222.50 Net income $ 7,245.00 Total $18,170.00 Total $19,422.50 Dividends $3,622.50 Add. to RE $3,622.50 Note that the balance sheet does not balance. This is due to EFN. The EFN for this company is: EFN = Total assets – Total liabilities and equity EFN = $18,170 – 19,422.50 EFN = –$1,252.50 3. An increase of sales to $7,424 is an increase of: Sales increase = ($7,424 – 6,300) / $6,300 Sales increase = .18 or 18% Assuming costs and assets increase proportionally, the pro forma financial statements will look like this: Pro forma income statement Pro forma balance sheet Sales $ 7,434 Assets $ 21,594 Debt $ 12,400 Costs 4,590 Equity 8,744 Net income $ 2,844 Total $ 21,594 Total $ 21,144 If no dividends are paid, the equity account will increase by the net income, so: Equity = $5,900 + 2,844 Equity = $8,744 So the EFN is: EFN = Total assets – Total liabilities and equity EFN = $21,594 – 21,144 = $450
Image of page 2
4. An increase of sales to $21,840 is an increase of: Sales increase = ($21,840 – 19,500) / $19,500 Sales increase = .12 or 12% Assuming costs and assets increase proportionally, the pro forma financial statements will look like this: Pro forma income statement Pro forma balance sheet Sales $ 21,840 Assets $109,760 Debt $52,500 Costs 16,800 Equity 79,208 EBIT 5,040 Total $109,760 Total $99,456 Taxes (40%) 2,016 Net income $ 3,024 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
Image of page 3

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

View Full Document Right Arrow Icon
The payout ratio is 40 percent, so dividends will be: Dividends = 0.40($683.10) Dividends = $273.24 The addition to retained earnings is: Addition to retained earnings = $683.10 – 273.24 Addition to retained earnings = $409.86 So the EFN is: EFN = Total assets – Total liabilities and equity EFN = $13,225 – 12,224.86 EFN = $1,000.14 6.
Image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern