200757 Lecture Notes - Lecture 2: Treasury Stock, Retained Earnings, Growth Capital
Get access
Related Documents
Related Questions
| Executive Fruitâs financial manager believes that sales in 2015 could rise by as much as 20% or by as little as 5%. Assets and costs change in proportion to sales, debt remains constant, and no new equity financing occurs. |
| a. | Recalculate the first-stage pro forma financial statements under these two growth assumptions and calculate the required external financing (All figures are in thousands). (Enter your answers in thousands.) |
| Base Case | 20% Growth | 5% Growth | ||||
| INCOME STATEMENT | ||||||
| Revenue | $ | 7,000 | $ | $ | ||
| Cost of goods sold | 6,300 | |||||
| EBIT | $ | 700 | $ | $ | ||
| Interest | 140 | |||||
| Earnings before taxes | $ | 560 | $ | $ | ||
| State and federal tax | 224 | |||||
| Net income | $ | 336 | $ | $ | ||
| Dividends | 224 | |||||
| Retained earnings | $ | 112 | $ | $ | ||
| BALANCE SHEET | ||||||
| Assets | ||||||
| Net working capital | $ | 700 | $ | $ | ||
| Fixed assets | 2,800 | |||||
| Total assets | $ | 3,500 | $ | $ | ||
| Liabilities and shareholders' equity | ||||||
| Long-term debt | $ | 1,400 | $ | $ | ||
| Shareholders' equity | 2,100 | |||||
| Total liabilities and shareholders' equity | $ | 3,500 | $ | $ | ||
| Required external financing | $ | $ | ||||
| b. | Assume any required external funds will be raised by issuing long-term debt and that any surplus funds will be used to retire such debt. Prepare the completed (second-stage) pro forma balance sheet. (Enter your answers in thousands.) |
| BALANCE SHEET | ||||||
| Base Case | 20% Growth | 5% Growth | ||||
| Assets | ||||||
| Net working capital | $ | 700 | $ | $ | ||
| Fixed assets | 2,800 | |||||
| Total assets | $ | 3,500 | $ | $ | ||
| Liabilities and shareholders' equity | ||||||
| Long-term debt | $ | 1,400 | $ | $ | ||
| Shareholders' equity | 2,100 | |||||
| Total liabilities and shareholders' equity | $ | 3,500 | $ | $ | ||
Analyzing and Interpreting Equity Accounts and Comprehensive Income
Following is the shareholdersâ equity section of the 2013 balance sheet for Procter & Gamble Company and its statement of shareholdersâ equity.
| June 30 (In millions, except per share amounts) | 2013 |
|---|---|
| Shareholders' Equity | |
| Convertible Class A preferred stock, stated value $ 1 per share | |
| (600 shares authorized) | $ 1,137 |
| Non-voting Class B preferred stock, stated value $ 1 per share | |
| (200 shares authorized) | -- |
| Common stock, stated value $ 1 per share | |
| (10,000 shares authorized; shares issued: 2013-4,009.2) | 4,009 |
| Additional paid-in capital | 63,538 |
| Reserve for ESOP debt retirement | (1,352) |
| Accumulated other comprehensive income/(loss) | (7,499) |
| Treasure stock, at cost (shares held: 2013-1,266.9) | (71,966) |
| Retained earnings | 80,197 |
| Noncontrolling interest | 645 |
| Total shareholders' equity | $ 68,709 |
| Consolidated Statement of Shareholders' Equity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dollars in millions; Shares in thousands | Common Shares Outstanding | Common Stock | Preferred Stock | Additional Paid-in Capital | Reserve for ESOP Debt Retirement | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Retained Earnings | Noncontrolling Interest | Total |
| Balance June 30, 2012 | $ 2,748,033 | $ 4,008 | $ 1,195 | $ 63,181 | $ (1,357) | $ (9,333) | $ (69,604) | $ 75,349 | $ 596 | $ 64,035 |
| Net earnings | 11,312 | 90 | 11,402 | |||||||
| Other comprehensive income | 1,834 | 1,834 | ||||||||
| Dividends to shareholders: | ||||||||||
| Common | (6,275) | (6,275) | ||||||||
| Preferred, net of tax benefits | (244) | (244) | ||||||||
| Treasury purchases | (84,234) | (5,986) | (5,986) | |||||||
| Employee plan issuances | 70,923 | 1 | 352 | 3,573 | 3,926 | |||||
| Preferred stock conversions | 7,605 | (58) | 7 | 51 | â | |||||
| ESOP debt impacts | 5 | 55 | 60 | |||||||
| Noncontrolling interest, net | (2) | (41) | (43) | |||||||
| Balance June 30, 2013 | $ 2,742,327 | $ 4,009 | $ 1,137 | $ 63,538 | $ (1,352) | $ (7,499) | $ (71,966) | $ 80,197 | $ 645 | $ 68,709 |
(a) What does the term convertible (in reference to the company's Class A preferred stock) mean?
Convertible means the holder of the security has an obligation to convert (exchange) the security into another security.
Convertible means the holder of the security has an option to surrender the security and to receive cash at any time.
Convertible means the holder of the security has an option to convert (exchange) the security into another security.
Convertible means the holder of the security has an option to sell the security at any time.
(b) How many shares of common stock did Procter & Gamble issue when convertible Class A preferred stock was converted during fiscal 2013?
Answer
thousand shares
(c) For "employee plan issuances," at what average price was the common stock issued as of year-end 2013? (Round your answer to two decimal places.)
$Answer
(d) What is the accumulated other comprehensive income account?
The accumulated other comprehensive income account reflects the cumulative profit recognized by the company less the cumulative dividends that have been paid to shareholders.
The accumulated other comprehensive income account reflects the cumulative change in net assets (defined as assets less liabilities) for transactions other than net income transactions and transactions with shareholders.
The accumulated other comprehensive income account reflects the cumulative profit on transactions with shareholders.
The accumulated other comprehensive income account reflects the cumulative amount by which the company's common stock has increased or decreased since issuance.
(e) What cash dividends did Procter & Gamble pay in 2013 for each class of stock?
Common dividends =Answer
($ millions)
Preferred dividends =Answer($ millions)
