Garlington Technologies Inc.’s 2016 financial statements are shown below:
Problem 12-09
Financing Deficit
Garlington Technologies Inc.’s 2016 financial statements are shown below:
Balance Sheet as of December 31, 2016
Cash
$ 180,000
Accounts payable
$ 360,000
Receivables
360,000
Notes payable
156,000
Inventories
720,000
Line of credit
0
Total current assets
$1,260,000
Accruals
180,000
Fixed assets
1,440,000
Total current liabilities
$ 696,000
Common stock
1,800,000
Retained earnings
204,000
Total assets
$2,700,000
Total liabilities and equity
$2,700,000
Income Statement for December 31, 2016
Sales
$3,600,000
Operating costs
3,279,720
EBIT
$ 320,280
Interest
18,280
Pre-tax earnings
$ 302,000
Taxes (40%)
120,800
Net income
181,200
Dividends
$ 108,000
Suppose that in 2017 sales increase by 15% over 2016 sales and that 2017 dividends will increase to $194,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2016. Use an interest rate of 11%, and assume that any new debt will be added at the end of the year (so forecast the interest expense based on the debt balance at the beginning of the year). Cash does not earn any interest income. Assume that the all new-debt will be in the form of a line of credit. Round your answers to the nearest dollar. Do not round intermediate calculations.
Garlington Technologies Inc.
Pro Forma Income Statement
December 31, 2017
Sales
$
Operating costs
$
EBIT
$
Interest
$
Pre-tax earnings
$
Taxes (40%)
$
Net income
$
Dividends:
$
Addition to RE:
$
Garlington Technologies Inc.
Pro Forma Balance Statement
December 31, 2017
Cash
$
Receivables
$
Inventories
$
Total current assets
$
Fixed assets
$
Total assets
$
Accounts payable
$
Notes payable
$
Accruals
$
Total current liabilities
$
Common stock
$
Retained earnings
$
Total liabilities and equity
$
Looking for a Similar Assignment? Order now and Get 10% Discount! Use Coupon Code "Newclient"
