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. Balance Sheet (in $ millions) Assets Liabilities and Shareholders' Equity Cash $4 Accounts payable Accounts receivable 9 Accrued wages Am $5 3 Inventory 30 Accrued taxes 2 Current assets 43 Current liabilities 10 Capital assets 43 Long-term debt 10 Common stock 15 Retained earnings 51 $86 Total assets Total liabilities and shareholders' equity $86 The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 20 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) Current assets (Click to select) Total assets Balance Sheet ($ millions) Liabilities and Shareholders' Equity (Click to select) $ (Click to select) (Click to select) ✓ ✓ $ Current liabilities $ (Click to select) ✓ (Click to select) $ (Click to select) Total liabilities and shareholders' equity $ 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 X %
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. Balance Sheet (in $ millions) Assets Liabilities and Shareholders' Equity Cash $4 Accounts payable Accounts receivable 9 Accrued wages Am $5 3 Inventory 30 Accrued taxes 2 Current assets 43 Current liabilities 10 Capital assets 43 Long-term debt 10 Common stock 15 Retained earnings 51 $86 Total assets Total liabilities and shareholders' equity $86 The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 20 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) Current assets (Click to select) Total assets Balance Sheet ($ millions) Liabilities and Shareholders' Equity (Click to select) $ (Click to select) (Click to select) ✓ ✓ $ Current liabilities $ (Click to select) ✓ (Click to select) $ (Click to select) Total liabilities and shareholders' equity $ 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 X %
Chapter16: Working Capital Policy And Short-term Financing
Section: Chapter Questions
Problem 5P
Related questions
Question

Transcribed Image Text: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.
Balance Sheet
(in $ millions)
Assets
Liabilities and Shareholders' Equity
Cash
$4
Accounts payable
Accounts receivable
9
Accrued wages
Am
$5
3
Inventory
30
Accrued taxes
2
Current assets
43
Current liabilities
10
Capital assets
43
Long-term debt
10
Common stock
15
Retained earnings
51
$86
Total assets
Total liabilities and shareholders' equity
$86
The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 20 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)
Current assets
(Click to select)
Total assets
Balance Sheet
($ millions)
Liabilities and Shareholders' Equity
(Click to select)
$
(Click to select)
(Click to select)
✓
✓
$
Current liabilities
$
(Click to select)
✓
(Click to select)
$
(Click to select)
Total liabilities and shareholders' equity
$
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
X
%
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps

Recommended textbooks for you

EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT

Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning

Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning

EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT

Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning

Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning