Chapter 04: Financial Planning and Forecasting
23. In 20X3, Fillmore Company’s sales were $12 million. Its balance sheet at year-end 20X3 is shown below. Fillmore’s
20X4 sales are expected to be $15 million, and its 20X5 sales are expected to be $18 million. Earnings after tax in both
years is expected to be 5.0% of sales, and annual dividends of $250,000 are expected to be paid in both 20X4 and 20X5.
The company presently has excess plant and equipment capacity. As a result, assume that the net fixed asset figure on the
balance sheet will remain constant for both 20X4 and 20X5. Assuming that the ratios of assets (except fixed assets, net) to
sales and accounts payable to sales in 20X3 remain the same in 20X4 and 20X5, calculate the total amount, i.e., one
number, of external financing required during the 2-year period from 20X4 through 20X5, using the percentage of sales
method.
Fillmore Co. Balance Sheet
(December 31, 20X3)
($ millions)
None of these are correct
24. The Danville Company is considering a $50 million expansion (capital expenditure) program next year. The company
wants to determine approximately how much additional financing will be needed if the expansion program is undertaken.
The company expects to earn $25 million after interest and taxes next year. The company also plans to increase its
dividends from $5 million to $7 million. If the expansion program is accepted, the company expects working capital
requirements to increase by approximately $8 million next year. Long-term debt retirement obligations total $3 million
next year, and depreciation is expected to be $13 million. No fixed assets are expected to be sold next year.
25. Ship-to-Shore earned $280,000 after taxes last year. Its expenses included depreciation of $55,000, interest expenses
of $40,000, and deferred taxes of $20,000. The company also purchased two new fresh water fishing boats for $40,000
($20,000) each. What is Ship–to–Shore’s after-tax cash flow for last year?
26. Scorch & Burn Fire Extinguishers, Inc. had an operating income (EBIT) of $260,000 last year. The firm had $18,000
in depreciation expenses, $15,000 in interest expenses and $60,000 in selling, general, and administrative expenses. If
Scorch & Burn has a marginal tax rate of 40%, what was its after-tax cash flow for last year?