Develop a pro forma income statement and balance sheet for the White & Pinkman Corporation

Subject: Business    / Accounting

1. Develop a pro forma income statement and balance sheet for the White & Pinkman Corporation. The company’s 2015 ?nancial statements are shown below. Base your forecast on the ?nancial statements and the following assumptions: • Sales growth is predicted to be 20 percent in 2016. • Cost of goods sold, selling and administrative expense, all current assets, accounts payable, and accrued expenses will remain the same percentage of sales as in 2015. • Depreciation expense, interest expense, gross plant and equipment, notes payable, long-term debt, and equity accounts other than retained earnings in 2016 will be the same as in 2015. • The company’s tax rate in 2016 will be 40 percent. • The same dollar amount of dividends will be paid to common stockholders in 2016 as in 2015. • Bad debt allowance in 2016 will be the same percentage of accounts receivable as it was in 2015.

White & Pinkm?n Corpor?tion Income St?tement for 2015

Sales $ 10,000,000

Cost of Goods Sold 4,000,000

Gross Pro?t 6,000,000

Selling and Administrative Expenses 800,000

Depreciation Expense 2,000,000

Earnings before Interest and Taxes (EBIT) 3,200,000

Interest Expense 1,350,000

Earnings before Taxes (EBT) 1,850,000

Taxes (40%) 740,000

Net Income (NI) 1,110,000

Earnings per Share (EPS) (1 million shares) $ 1.11

Common Stock Dividends Paid 400,000

Addition to Retained Earnings 710,000

White & Pinkm?n Corpor?tion b?l?nce Sheet Dec. 31, 2015


Current Assets:

Cash $ 9,000,000

Marketable Securities 8,000,000

Accounts Receivable (Net) 1,000,000

Inventory 20,000,000

Prepaid Expenses 1,000,000

Total Current Assets $ 39,000,000

Fixed Assets: 11,000,000

Plant and Equipment (Gross) 20,000,000

Less Accumulated Depreciation (9,000,0000 )

Plant and Equipment (Net) 11,000,000

Total Assets $ 50,000,000

Li??ilities ?nd Equity:

Current Liabilities:

Accounts Payable $ 12,000,000

Notes Payable 5,000,000

Accrued Expenses 3,000,000

Total Current Liabilities $ 20,000,000

Bonds Payable (5%, due 2025) 20,000,000

Total Liabilities $ 40,000,000

Common Stock (1 mil. shares, $1 par) 1,000,000

Capital in Excess of Par 4,000,000

Retained Earnings 5,000,000

Total Equity 10,000,000

Total Liabilities and Equity $ 50,000,000

2. a. Calculate White & Pinkman’s additional funds needed, or excess ?nancing. If additional funds are needed, add them to long-term debt to bring the balance sheet into balance. If excess ?nancing is available, increase common stock dividends paid (and, therefore, decrease 2016 retained earnings) until the balance sheet is in balance.

b. Calculate White & Pinkman’s current ratio for the end of 2015 and 2016.

c. Calculate White & Pinkman’s total asset turnover and inventory turnover ratios for 2016.

d. Calculate White & Pinkman’s total debt to total assets ratio for 2015 and 2016. Assume there has been no additional long-term debt issued in 2016.

e. Calculate White & Pinkman’s net pro?t margin, return on assets, and return on equity ratios for 2015 and 2016.

3. Comment on White & Pinkman’s liquidity, asset productivity, debt management, and pro?tability based on the results of your ratio analysis in 2b through 2e

4. What recommendations would you provide to management based on your forecast and analysis?