SMG FE 323 Lecture Notes - Lecture 5: Pro Forma, Retained Earnings, Income Statement
Document Summary
Get access
Related Documents
Related Questions
The following is the financial statement of Executive Fruit Company for the year ended December 2014. |
INCOME STATEMENT, 2014 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 5,500 | |
Cost of goods sold | 4,950 | ||
EBIT | $ | 550 | |
Interest | 110 | ||
Earnings before taxes | $ | 440 | |
State and federal tax | 176 | ||
Net income | $ | 264 | |
Dividends | 176 | ||
Additions to retained earnings | $ | 88 | |
BALANCE SHEET (Year-End, 2014) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 550 | |
Fixed assets | 2,200 | ||
Total assets | $ | 2,750 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 1,100 | |
Shareholders' equity | 1,650 | ||
Total liabilities and shareholders' equity | $ | 2,750 | |
The following are the first stage and second stage pro forma financial statements of Executive Fruit Company for the year ended December 2015. |
First stage pro forma statements: |
PRO FORMA INCOME STATEMENT, 2015 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 6,050 | |
Cost of goods sold | 5,445 | ||
EBIT | $ | 605 | |
Interest | 110 | ||
Earnings before taxes | $ | 495 | |
State and federal tax | 198 | ||
Net income | $ | 297 | |
Dividends | 198 | ||
Additions to retained earnings | $ | 99 | |
PRO FORMA BALANCE SHEET (Year-End, 2015) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 605 | |
Fixed assets | 2,420 | ||
Total assets | $ | 3,025 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 1,100 | |
Shareholders' equity | 1,749 | ||
Total liabilities and shareholders' equity | $ | 2,849 | |
Required external financing | $ | 176 | |
Second stage pro forma balance sheet: |
PRO FORMA BALANCE SHEET (Year-End, 2015) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 605 | |
Fixed assets | 2,420 | ||
Total assets | $ | 3,025 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 1,276 | |
Shareholders' equity | 1,749 | ||
Total liabilities and shareholders' equity | $ | 3,025 | |
How would Executive Fruitâs financial model change if the dividend payout ratio were cut to 1/3? Use the revised model to generate a new financial plan for 2015 assuming that debt is the balancing item. What would be the required external financing? (Do not round intermediate calculations.) |
Dividends fall by $ . Therefore, the requirement for external financing falls from $ to $ . On the other hand, shareholders' equity will be increased by $ . |
The right-hand side of the balance sheet becomes (Do not round intermediate calculations. Enter your answers in thousands.): |
Long-term debt | $ |
Shareholders' equity | |
Total | $ |
The following is the financial statement of Executive Fruit Company for the year ended December 2014. |
INCOME STATEMENT, 2014 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 4,000 | |
Cost of goods sold | 3,600 | ||
EBIT | $ | 400 | |
Interest | 80 | ||
Earnings before taxes | $ | 320 | |
State and federal tax | 128 | ||
Net income | $ | 192 | |
Dividends | 128 | ||
Additions to retained earnings | $ | 64 | |
BALANCE SHEET (Year-End, 2014) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 400 | |
Fixed assets | 1,600 | ||
Total assets | $ | 2,000 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 800 | |
Shareholders' equity | 1,200 | ||
Total liabilities and shareholders' equity | $ | 2,000 | |
The following are the first stage and second stage pro forma financial statements of Executive Fruit Company for the year ended December 2015. |
First stage pro forma statements: |
PRO FORMA INCOME STATEMENT, 2015 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 4,400 | |
Cost of goods sold | 3,960 | ||
EBIT | $ | 440 | |
Interest | 80 | ||
Earnings before taxes | $ | 360 | |
State and federal tax | 144 | ||
Net income | $ | 216 | |
Dividends | 144 | ||
Additions to retained earnings | $ | 72 | |
PRO FORMA BALANCE SHEET (Year-End, 2015) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 440 | |
Fixed assets | 1,760 | ||
Total assets | $ | 2,200 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 800 | |
Shareholders' equity | 1,272 | ||
Total liabilities and shareholders' equity | $ | 2,072 | |
Required external financing | $ | 128 | |
Second stage pro forma balance sheet: |
PRO FORMA BALANCE SHEET (Year-End, 2015) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 440 | |
Fixed assets | 1,760 | ||
Total assets | $ | 2,200 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 928 | |
Shareholders' equity | 1,272 | ||
Total liabilities and shareholders' equity | $ | 2,200 | |
How would Executive Fruitâs financial model change if the dividend payout ratio were cut to 1/3? Use the revised model to generate a new financial plan for 2015 assuming that debt is the balancing item. What would be the required external financing? (Do not round intermediate calculations.) |
Dividends fall by $ . Therefore, the requirement for external financing falls from $ to $ . On the other hand, shareholders' equity will be increased by $ . |
The right-hand side of the balance sheet becomes (Do not round intermediate calculations. Enter your answers in thousands.): |
Long-term debt | $ |
Shareholders' equity | |
Total | $ |
The following is the financial statement of Executive Fruit Company for the year ended December 2014. |
INCOME STATEMENT, 2014 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 4,000 | |
Cost of goods sold | 3,600 | ||
EBIT | $ | 400 | |
Interest | 80 | ||
Earnings before taxes | $ | 320 | |
State and federal tax | 128 | ||
Net income | $ | 192 | |
Dividends | 128 | ||
Additions to retained earnings | $ | 64 | |
BALANCE SHEET (Year-End, 2014) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 400 | |
Fixed assets | 1,600 | ||
Total assets | $ | 2,000 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 800 | |
Shareholders' equity | 1,200 | ||
Total liabilities and shareholders' equity | $ | 2,000 | |
The following are the first stage and second stage pro forma financial statements of Executive Fruit Company for the year ended December 2015. |
First stage pro forma statements: |
PRO FORMA INCOME STATEMENT, 2015 | |||
(Figures in $ Thousands) | |||
Revenue | $ | 4,400 | |
Cost of goods sold | 3,960 | ||
EBIT | $ | 440 | |
Interest | 80 | ||
Earnings before taxes | $ | 360 | |
State and federal tax | 144 | ||
Net income | $ | 216 | |
Dividends | 144 | ||
Additions to retained earnings | $ | 72 | |
PRO FORMA BALANCE SHEET (Year-End, 2015) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 440 | |
Fixed assets | 1,760 | ||
Total assets | $ | 2,200 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 800 | |
Shareholders' equity | 1,272 | ||
Total liabilities and shareholders' equity | $ | 2,072 | |
Required external financing | $ | 128 | |
Second stage pro forma balance sheet: |
PRO FORMA BALANCE SHEET (Year-End, 2015) | |||
(Figures in $ Thousands) | |||
Assets | |||
Net working capital | $ | 440 | |
Fixed assets | 1,760 | ||
Total assets | $ | 2,200 | |
Liabilities and shareholders' equity | |||
Long-term debt | $ | 928 | |
Shareholders' equity | 1,272 | ||
Total liabilities and shareholders' equity | $ | 2,200 | |
How would Executive Fruitâs financial model change if the dividend payout ratio were cut to 1/3? Use the revised model to generate a new financial plan for 2015 assuming that debt is the balancing item. What would be the required external financing? (Do not round intermediate calculations.) |
Dividends fall by $ . Therefore, the requirement for external financing falls from $ to $ . On the other hand, shareholders' equity will be increased by $ . |
The right-hand side of the balance sheet becomes (Do not round intermediate calculations. Enter your answers in thousands.): |
Long-term debt | $ |
Shareholders' equity | |
Total | $ |