es Carter Paint Company has plants in four provinces. Sales last year were $100 million, and...

 

Transcribed Image Text:

es Carter Paint Company has plants in four provinces. Sales last year were $100 million, and the balance sheet at year-end is similar in percent of sales to that of previous years (and this will continue in the future). All assets and current liabilities will vary directly with sales. Assume the firm is already using capital assets at full capacity. Cash Assets Accounts receivable Inventory Current assets Capital assets Total assets Balance Sheet (in $ millions) 1723 $7 Liabilities and Shareholders' Equity Accounts payable $8 12 Accrued wages 6 20 Accrued taxes 4 39 Current liabilities 18 39 Long-term debt 10 Common stock 15 Retained earnings 35 $78 Total liabilities and shareholders' equity $78 The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 35 percent. a. If sales grow by 15 percent next year, determine how many dollars of new funds are needed to finance the expansion. (Do not round intermediate calculations. Enter the answer in millions. Round the final answer to 3 decimal places.) The firm needs $ million in external funds. b. Prepare a pro forma balance sheet with any financing adjustment made to long-term debt. (Do not round intermediate calculations. Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Enter the answers in millions. Round the final answers to 2 decimal places.) Assets (Click to select) (Click to select) (Click to select) A Balance Sheet ($ millions) Liabilities and Shareholders' Equity (Click to select) (Click to select) (Click to select) < Prev 7 of 7 Next > C The firm needs $ million in external funds. b. Prepare a pro forma balance sheet with any financing adjustment made to long-term debt. (Do not round intermediate calculations. Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Enter the answers in millions. Round the final answers to 2 decimal places.) Assets (Click to select) Balance Sheet ($ millions) Liabilities and Shareholders' Equity (Click to select) (Click to select) (Click to select) Current assets (Click to select) Total assets (Click to select) (Click to select) Current liabilities (Click to select) (Click to select) (Click to select) Total liabilities and shareholders' equity +A c. Calculate the current ratio and total debt to assets ratio for each year. (Do not round intermediate calculations. Round the final answers to 1 decimal places.) Current ratio Total debt / assets Year 1 % Year 2 X % es Carter Paint Company has plants in four provinces. Sales last year were $100 million, and the balance sheet at year-end is similar in percent of sales to that of previous years (and this will continue in the future). All assets and current liabilities will vary directly with sales. Assume the firm is already using capital assets at full capacity. Cash Assets Accounts receivable Inventory Current assets Capital assets Total assets Balance Sheet (in $ millions) 1723 $7 Liabilities and Shareholders' Equity Accounts payable $8 12 Accrued wages 6 20 Accrued taxes 4 39 Current liabilities 18 39 Long-term debt 10 Common stock 15 Retained earnings 35 $78 Total liabilities and shareholders' equity $78 The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 35 percent. a. If sales grow by 15 percent next year, determine how many dollars of new funds are needed to finance the expansion. (Do not round intermediate calculations. Enter the answer in millions. Round the final answer to 3 decimal places.) The firm needs $ million in external funds. b. Prepare a pro forma balance sheet with any financing adjustment made to long-term debt. (Do not round intermediate calculations. Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Enter the answers in millions. Round the final answers to 2 decimal places.) Assets (Click to select) (Click to select) (Click to select) A Balance Sheet ($ millions) Liabilities and Shareholders' Equity (Click to select) (Click to select) (Click to select) < Prev 7 of 7 Next > C The firm needs $ million in external funds. b. Prepare a pro forma balance sheet with any financing adjustment made to long-term debt. (Do not round intermediate calculations. Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Enter the answers in millions. Round the final answers to 2 decimal places.) Assets (Click to select) Balance Sheet ($ millions) Liabilities and Shareholders' Equity (Click to select) (Click to select) (Click to select) Current assets (Click to select) Total assets (Click to select) (Click to select) Current liabilities (Click to select) (Click to select) (Click to select) Total liabilities and shareholders' equity +A c. Calculate the current ratio and total debt to assets ratio for each year. (Do not round intermediate calculations. Round the final answers to 1 decimal places.) Current ratio Total debt / assets Year 1 % Year 2 X %