Following are the 2015 balance sheet and income statement for the Woods Company.

a. The firm operated at full capacity in 2015. During 2016, it expects sales to increase by 20 percent and dividends per share to increase to $1.10. Use the projected balance sheet method to determine how much outside financing is required, develop the firm’s pro forma balance sheet and income statement, and use AFN as the balancing item.
b. If the firm must maintain a current ratio of 2.3 and a debt ratio of 40 percent, how much financing, after the first pass, will be obtained using notes payable, long-term debt, and common stock?
c. Create the second-pass financial statements by incorporating financing feed-backs and using the ratios calculated in part (b). Assume that the interest rate on debt averages 10percent.

Transcribed Image Text:

Woods Company: Balance Sheet as of December 31, 2015 (S thousand) Cash Accounts receivable Inventories $80 Accounts payable 720 Notes payable 3,200 Long-term debt 160 40 252 452 1,244 1,605 939 $4,240 240 Accruals $1,040 Current assets Fixed assets Current liabilities Common stock Retained earnings Total assets Total liabilities and equity Woods Company: Income Statement for the Year Ending December 31, 2015 ( thousand) Sales Operating costs Earnings before interest and taxes Interest Earnings hefore taxes Taxes (40%) Net income Per-Share Data Common stock price Earnings per share (EPS) Dividends per share (DPS) $8,000 17.450) 550 150 S 400 160) $ 240 S16.96 $1.60 $1.04