Details of this Paper

FIN - ABC company financial manager

Description

solution


Question

Question;ABC company financial manager believes that sales in 2012 could raise by as much as 20% or by little as 5%.a. Recalculate the first-stage pro forma financial statements under these two assumptions and calculatethe required external financing(All figures are in thousands.) (Enter your answers in thousands.)Initial Growth RateSecond Growth RateINCOME STATEMENTRevenueCost of goods soldEBITInterestEarnings before taxesState and federal taxNet IncomeDividends20%5%Base Case20% Growth5% Growth$11,0009,900$13,20011,880$11,55010,3951,1002201,3202201,1552208803521,100#NAME?935528###352$176#NAME?935#NAME?$935$1,1004,4005,500###$1,3205,280$6,600$1,1554,620$5,775$2,640#NAME?#NAME?$2,3104,235$6,545$(770)BALANCE SHEETAssetsNetworking CapitalFixed assetsTotals assetsLiabilities and shareholders' equityLong-term debtShareholders' equity$2,2003,3005,500Required external financingb. Assume any required external funds will be raised by issuing long-term debt and that any surplus fundswill be used to retire such debt. Prepare the completed (second-stage) pro forma balance sheet(Enter your answer in thousands)BALANCE SHEETAssetsNetworking CapitalFixed assetsTotals assetsLiabilities and shareholders' equityLong-term debtShareholders' equityBase Case20% Growth5% Growth$1,1004,4005,500$1,320.00$5,280.006,600$1,155.00$4,620.005,775$2,2003,3005,500$2,640.00$3,960.006,600$2,310.00$3,465.005,775

 

Paper#47980 | Written in 18-Jul-2015

Price : $22
SiteLock