What is the additional financing that is needed by the company. Explain the formula you are using.
Fantastic news! We've Found the answer you've been seeking!
Question:
What is the additional financing that is needed by the company.
Explain the formula you are using.
According to the pro forma projection how much additional financing will the company need during the projected period?
Transcribed Image Text:
Fiscal Year Ended February 28 Assumptions Forecast Income Statement Turnover Cost of sales Gross profit Operating expenses -excluding exceptional costs -exceptional costs Restructuring costs Net interest expense Profit before tax (PBT) Tax expense Profit(loss) after tax 1999 2000 2001 2002-2004 2002 2003 2004 374.1 Growth % sales 13.0% 40.0% 303.7 100.0% 330.1 100.0% 100.0% 422.7 477.7 539.8 127.7 42.0% 130.9 39.7% 149.0 39.8% 169.1 191.1 215.9 176.0 58.0% 199,2 60,3% 225.1 60.2% 253.6 286.6 323.9 % sales % sales % sales % of debt 151.4 49.9% 166.2 50.3% 195.7 52.0% 0.0% 0.0% 6.0% 52.3% 219.8 248.4 280.7 4.5 1.5% 0.0 0.0% 11.2 3.0% 0.0 0.0 0.0 16.6 5.5% 2.7 0.8% 1.0 0.3% 0.0 0.0 0.0 0.1 0.0% 1.5 0.5% 4.4 1.2% 3.4 4.1 4.8 Ne 3.4 1.1% 28.8 8.7% 12.8 3.4% 30.4 34.1 38.4 PE 8.0 2.6% 10.4 3.2% 3.5 0.9% % of PBT 30.0% 10.2 11.5 9.1 (4.6) -1.5% 18.4 5.6% 9.3 2.5% 21.3 23.9 26.9 Ordinary dividends Profit(loss) retained 10.9 3.6% -5.1% 10.9 3.3% 2.3% 10.9 (1.6) 2.9% Constant 10.9 10,9 10.9 13.0 10.9 (15.5) 7.5 -0.4% 10.4 16.0 Balance Shect Cash Accounts receivable Inventories Plag, min. 10mm % sales % sales % sales % sales % sales 34.0 11.2% 19.2 S.8% 13.7 3.7% 4.7 10.0 10.0 30.3 44.7 15.6 104.7 8.0% 13.7% 4,7% 30.0% 1.8% 27.8 9.2% 9.2% 30.3 8.1% 33.8 38.2 43.2 38.6 12.7% 13.5% 51.3 13,7% 57.9 65.4 74.0 12.5 87.8 Other current assets 4.1% 4.7% 17.5 4.7% 19.9 22.5 25.4 Net fixed assets Other assets 28.9% 31.7% 110.6 29.6% 126.8 143.3 161.9 0.0 0.0% 6.0 1.8% 6.7 1.8% 1.6 8.6 9.7 Total assets 200.7 66.1% 220.5 66.8% 230.1 61.5% 250.7 288.0 324.2 2.9% % sales % sales % sales Plug % salos Fixed % salos 4.0% 2.0% 3.5% Accounts payable Taxes payable Accruals Overdrafts Other current liabilities Long-term liabilities Other liabilities Sharcholders' equity Total liabs. & equity 13.0 4.3% 20.5 6.2% 10.7 16.9 19.1 21.6 3.7% 3.6% 0.0% 11.3 11.7 3.5% 7.1 1.9% 8.5 9.6 10.8 4.7% 0.1% 4.0% 11.5 3.1% 0.2% 10.8 15.6 14.8 16.7 18.9 16.9 19.1 0.7 0.0 28.6 21.6 0.0 0.3 4.0% 16.9 61.2 21.6 4,5% 16.9 7.1% 9.2% 0.6% 37.6% 66.1% 13.3 28.0 16.4% 0.1% 32.5% 36.7 11.1% 61.2 61.2 61.2 1.7 1.0 0.3% 0.4 0.1% 0.4 0.5 0.5 121.6 161.0 132.0 250.7 114.3 121.4 36.8% 145.0 200.7 220.5 66.8% 230.1 61.5% 288.0 324.2 Trial assets Trial liabs. & equity Trial plug Min. cash blance Plug 246.0 278.0 314.2 250.7 271.2 295.6 (4.7) 6.9 18.6 10,0 10.0 10.0 5.3 16.9 28.6 Fiscal Year Ended February 28 Assumptions Forecast Income Statement Turnover Cost of sales Gross profit Operating expenses -excluding exceptional costs -exceptional costs Restructuring costs Net interest expense Profit before tax (PBT) Tax expense Profit(loss) after tax 1999 2000 2001 2002-2004 2002 2003 2004 374.1 Growth % sales 13.0% 40.0% 303.7 100.0% 330.1 100.0% 100.0% 422.7 477.7 539.8 127.7 42.0% 130.9 39.7% 149.0 39.8% 169.1 191.1 215.9 176.0 58.0% 199,2 60,3% 225.1 60.2% 253.6 286.6 323.9 % sales % sales % sales % of debt 151.4 49.9% 166.2 50.3% 195.7 52.0% 0.0% 0.0% 6.0% 52.3% 219.8 248.4 280.7 4.5 1.5% 0.0 0.0% 11.2 3.0% 0.0 0.0 0.0 16.6 5.5% 2.7 0.8% 1.0 0.3% 0.0 0.0 0.0 0.1 0.0% 1.5 0.5% 4.4 1.2% 3.4 4.1 4.8 Ne 3.4 1.1% 28.8 8.7% 12.8 3.4% 30.4 34.1 38.4 PE 8.0 2.6% 10.4 3.2% 3.5 0.9% % of PBT 30.0% 10.2 11.5 9.1 (4.6) -1.5% 18.4 5.6% 9.3 2.5% 21.3 23.9 26.9 Ordinary dividends Profit(loss) retained 10.9 3.6% -5.1% 10.9 3.3% 2.3% 10.9 (1.6) 2.9% Constant 10.9 10,9 10.9 13.0 10.9 (15.5) 7.5 -0.4% 10.4 16.0 Balance Shect Cash Accounts receivable Inventories Plag, min. 10mm % sales % sales % sales % sales % sales 34.0 11.2% 19.2 S.8% 13.7 3.7% 4.7 10.0 10.0 30.3 44.7 15.6 104.7 8.0% 13.7% 4,7% 30.0% 1.8% 27.8 9.2% 9.2% 30.3 8.1% 33.8 38.2 43.2 38.6 12.7% 13.5% 51.3 13,7% 57.9 65.4 74.0 12.5 87.8 Other current assets 4.1% 4.7% 17.5 4.7% 19.9 22.5 25.4 Net fixed assets Other assets 28.9% 31.7% 110.6 29.6% 126.8 143.3 161.9 0.0 0.0% 6.0 1.8% 6.7 1.8% 1.6 8.6 9.7 Total assets 200.7 66.1% 220.5 66.8% 230.1 61.5% 250.7 288.0 324.2 2.9% % sales % sales % sales Plug % salos Fixed % salos 4.0% 2.0% 3.5% Accounts payable Taxes payable Accruals Overdrafts Other current liabilities Long-term liabilities Other liabilities Sharcholders' equity Total liabs. & equity 13.0 4.3% 20.5 6.2% 10.7 16.9 19.1 21.6 3.7% 3.6% 0.0% 11.3 11.7 3.5% 7.1 1.9% 8.5 9.6 10.8 4.7% 0.1% 4.0% 11.5 3.1% 0.2% 10.8 15.6 14.8 16.7 18.9 16.9 19.1 0.7 0.0 28.6 21.6 0.0 0.3 4.0% 16.9 61.2 21.6 4,5% 16.9 7.1% 9.2% 0.6% 37.6% 66.1% 13.3 28.0 16.4% 0.1% 32.5% 36.7 11.1% 61.2 61.2 61.2 1.7 1.0 0.3% 0.4 0.1% 0.4 0.5 0.5 121.6 161.0 132.0 250.7 114.3 121.4 36.8% 145.0 200.7 220.5 66.8% 230.1 61.5% 288.0 324.2 Trial assets Trial liabs. & equity Trial plug Min. cash blance Plug 246.0 278.0 314.2 250.7 271.2 295.6 (4.7) 6.9 18.6 10,0 10.0 10.0 5.3 16.9 28.6
Expert Answer:
Answer rating: 100% (QA)
Additional funds needed is the difference in Total assets minus Total liabilities a... View the full answer
Related Book For
Management Accounting Information for Decision-Making and Strategy Execution
ISBN: 978-0137024971
6th Edition
Authors: Anthony A. Atkinson, Robert S. Kaplan, Ella Mae Matsumura, S. Mark Young
Posted Date:
Students also viewed these accounting questions
-
What is the additional cost of replacing one unit of a product rejected at inspection and scrapped?
-
Key financial figures for Best Buys fiscal year ended February 28, 2009, follow. Key Figure In Millions Liabilities + Equity . . . . . . . . $15,826 Net income . . . . . . . . . . . . . . 1,003...
-
Which properties of HTTP waste bandwidth? What is the additional problem using HTTP/1.0 together with TCP? How does HTTP/1.1 improve the situation?
-
Suppose that we want to know the mass of gasoline in an automobile's gas tank. The tank has a volume of 70 L, and a handbook of fluid properties states that the density of gasoline is 736 kg/m. (1000...
-
Kenmart Realty sued to evict Mr. and Ms. Alghalabio for nonpayment of rent and sought the unpaid monies, totaling several thousand dollars. In defense, the Alghalabios claimed that their apartment...
-
Fresh Foods Grocery is considering redoing its facility layout. The fromto matrix showing daily customer trips between departments is shown in Table 10-10, and their current layout is shown in Figure...
-
You are newly employed by Silver and Gold Ltd to promote their environmental approach to mining for minerals. In their annual report and promotional material, Silver and Gold Ltd states that...
-
Maurice Browne recorded the following times assembling a watch. Determent (a) The average time (b) The normal time (c) The standard time taken by him, using a performance rating of 95% and a personal...
-
Before automation became more prevalent, overhead was often calculated and allocated as a function of direct labor costs or direct labor hours. Discuss whether you feel this method of allocation is...
-
Use the narrative(s) on pg. 136, as selected by your instructor, to prepare a systems flowchart of the process. If you completed any of the previous short problems, use that information to help you...
-
How does creating a clear sense of purpose for people in an organization enable cost-effective innovation in the organization?
-
If an HR professional was making an organizational decision by determining the gain or loss that resulted from that decision, which measurement concept would he be using?
-
Solving Worldly Issues with Entrepreneurship For this project, you will apply your entrepreneurial and enterprising skills to a global issue or problem. Use the following steps to structure your...
-
Who develops Kali Linux? What distribution was the predecessor to Kali Linux? 2. What is the main purpose(s) of the Kali Linux distribution? 3. What are the installation options for Kali Linux?...
-
Suppose back in 2000, the average ticket price of the Houston Symphony was $66.9 years later, the average ticket price increased to $81. What was the growth rate of the average ticket price over the...
-
Have you heard of "The Five Forces model" popularized by Harvard professor Michael Porter, that is a framework for analyzing the attractiveness of an industry? These readings came from the book...
-
9. Three point charges are oriented as shown below: q = 40 C at the origin and q = -20 on the x-axis at x = 2, and 93 = electric force on q2 due the other charges? * 30c +93 30 C located at x = 2 cm,...
-
Respond to the ethical judgments required based on the following scenarios. Scenario 1. Assume you have collected a sample using MUS and that you have evaluated that sample to calculate a total...
-
When a company produces both highvolume products and low-volume products, traditional product costing systems are likely to overcost high-volume products. Do you agree with this statement? Explain.
-
What is an investment center?
-
What is a stock option plan?
-
Explain how the financial manager might use industry norms in the design of the companys financing mix.
-
You have developed the following income statement for Sing-Tel Corporation. It represents the most recent years operations, which ended yesterday. Your supervisor in the controllers office has just...
-
Footwear, Inc. manufactures a complete line of mens and womens formal shoes for independent merchants. The average selling price of its finished product is \($85\) per pair. The variable cost for...
Study smarter with the SolutionInn App