Percent of sales: Tomey Supply Company"s financial statements for the most recent fiscal year are shown below. The company projects that sales will increase by 20 percent next year. Assume that all costs and assets increase directly with sales. The company has a constant 33 percent dividend payout ratio and has no plans to issue new equity. Any financing needed will be raised through the sale of long-term debt. Prepare pro forma financial statements for the coming year based on this information, and calculate the EFN for Tomey.
|
Tomey Supply Company Income Statement and Balance Sheet
|
|
Income Statement
|
Balance Sheet
|
|
Net sales
|
$1,768,121
|
Assets:
|
|
|
Costs
|
1,116,487
|
Current Assets
|
$280,754
|
|
EBT
|
651,634
|
Net Fixed assets
|
713,655
|
|
Taxes(35%)
|
228,072
|
Total assets
|
$994,409
|
|
Net income
|
$423,562
|
|
|
|
|
Liabilities and Equity:
|
|
|
Current Liabilities
|
$167,326
|
|
|
Long term debt
|
319,456
|
|
|
Common Stock
|
200,000
|
|
|
Retained earning
|
307,627
|
|
|
Total liabilities and equity
|
$994,409
|