Assuming costs and assets increase proportionally, the pro forma financial statements will look like this:
Pro forma income statement Pro forma Statement of Financial Position
Sales $42,300.00 Assets $144,024.13 Debt $30,500.00
Costs 29,258.45 Equity 102,272.31
EBIT $13,041.55 Total $144,024.13 Total $132,772.31
Taxes (34%) 4,434.13
Net income $8,607.43
The payout ratio is constant, so the dividends paid this year is the payout ratio from last year times net
income, or:
Dividends = ($2,500/$7,590) x $8,607.43
Dividends = $2,835.12
The addition to retained earnings is:
Addition to retained earnings = $8,607.43 – $2,835.12
Addition to retained earnings = $5,772.31
And the new equity balance is:
Equity = $96,500 + $5,772.31
Equity = $102,272.31
So the EFN is:
EFN = Total assets – Total liabilities and equity
EFN = $144,024.13 – $132,772.31
EFN = $11,251.82
3.2 The maximum percentage sales increase without issuing new equity is the sustainable growth rate.
To calculate the sustainable growth rate, we first need to calculate the ROE, which is:
, Pro forma income statement Pro forma Statement of Financial Position
Sales $ 6,669 Assets $16,497 Debt $6,300
Costs 4,469 Equity 10,000
Net income $ 2,200 Total $16,497 Total $16,300
If no dividends are paid, the equity account will increase by the net income, so:
Equity = $7,800 + $2,200
Equity = $10,000
So the EFN is:
EFN = Total assets – Total liabilities and equity
EFN = $16,497 – $16,300 = $197
3.6 a. First, we need to calculate the current sales and change in sales. The current sales are next year’s sales
divided by one plus the growth rate, so:
Current sales = Next year’s sales/(1 + g)
Current sales = $420,000,000/(1 + 0.10)
Current sales = $381,818,182
And the change in sales is:
Change in sales = $420,000,000 – $381,818,182
Change in sales = $38,181,818
We can now complete the current Statement of Financial Position. The current assets, fixed assets, and
short-term debt are calculated as a percentage of current sales. The long-term debt and par value of
stock are given. The plug variable is the additions to retained earnings. So:
Assets Liabilities and equity
Current assets $76,363,636 Short-term debt $57,272,727
Long-term debt $120,000,000
Fixed assets 286,363,637 Common stock $48,000,000
Accumulated retained earnings 137,454,546
Total equity $185,454,546
Total assets $362,727,273 Total liabilities and equity $362,727,273
b. We can use the equation from the text to answer this question. The assets/sales and debt/sales are the
percentages given in the problem, so:
Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.
Quick and easy check-out
You can quickly pay through credit card or Stuvia-credit for the summaries. There is no membership needed.
Focus on what matters
Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!
Frequently asked questions
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
Satisfaction guarantee: how does it work?
Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.
Who am I buying these notes from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller premiumbiz379. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy these notes for $33.50. You're not tied to anything after your purchase.
