Question: The table given below summarizes the 2019 income statement and end-year balance sheet of Drakes Bowling Alleys. Drakes financial manager forecasts a 10% increase in
The table given below summarizes the 2019 income statement and end-year balance sheet of Drakes Bowling Alleys. Drakes financial manager forecasts a 10% increase in sales and costs in 2020. The ratio of sales to average assets is expected to remain at 0.40. Interest is forecasted at 5% of debt at the start of the year.
| Income Statement | |||
| $ in thousands | |||
| Sales | $ | 2,100 | (40% of average assets)a |
| Costs |
| 1,575 | (75% of sales) |
| Interest |
| 80 | (5% of debt at start of year)b |
| Pretax profit |
| 445 |
|
| Tax |
| 178 | (40% of pretax profit) |
| Net income | $ | 267 |
|
aAssets at the end of 2018 were $5,040,000.
bDebt at the end of 2018 was $1,600,000.
| Balance Sheet | ||||||||
| $ in thousands | ||||||||
| Net assets | $ | 5,460 |
| Debt | $ | 1,600 |
| |
|
|
|
|
| Equity |
| 3,860 |
| |
| Total | $ | 5,460 |
| Total | $ | 5,460 |
| |
- What is the implied level of assets at the end of 2020? (Enter your answer in dollars not in thousands.)
| Ending assets |
|
- If the company pays out 50% of net income as dividends, how much cash will Drake need to raise in the capital markets in 2020? Assumes debt remains constant. (Enter your answer in dollars not in thousands.)
| External financial needs |
|
- If Drake is unwilling to make an equity issue, what will be the debt ratio at the end of 2020?
| Debt ratio | % |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
