from this statement of financial position
Statement of financial position ABC co. (millions) 2013 2012 2011
Assets
Current assets
Cash and cash equivalents 3,550 3,473 3,216
Account receivables 10,651 11,578 6,432
Inventories 8,876 9,262 5,789
Other current assets 1,385 1.216 1,235
Total current assets 24,463 25,529 16,672
Non-current assets
Property, plant and equipment (Gross) 37,940 32,707 28,944
- Accumulated depreciation (17,247) (13,074) (10,130)
Property, plant and equipment (Net) 20,692 19,633 18,814
Other non-current assets 1,686 1,698 1,608
Total non-current assets 22,379 21,331 20,422
Total assets 46,842 46,859 37,093
Statement of financial position ABC co. (millions) 2013 2012 2011
Liabilities and Equity
Current liabilities
Account payables 4,757 4,290 4,112
Short-term loans 1,267 961 143
Current portion of long-term loans 3,415 3,925 2,316
Accruals 1,154 695 643
Total current liabilities 10,593 9,870 7,214
Non-current liabilities
Long-term loans -net of current portion 13,658 15,699 9,262
Deferred tax liabilities 383 393 381
Other non-current liabilities (no interest) 976 695 836
Total non-current liabilities 15,017 16,786 10,479
Total liabilities 25,610 26,656 17,693
Shareholders' equity
Issued and fully paid up share capital 10,000 10,000 10,000
Share premium 8,000 8,000 8,000
Retained earnings
Appropriated-statutory reserve 1,000 1,000 1,000
Unappropriated 2,231 1,203 400
Total Retained earnings 3,231 2,203 1,400
Total shareholders' equity 21,231 20,203 19,400
Total liabilities and shareholders' equity 46,842 46,859 37,093
Income statement of ABC co. (millions) 2013 2012 2011
Sales 88,762 77,184 64,320
Cost of goods sold (68,346) (62,519) (50,813)
Gross profit 20,415 14,665 13,507
Selling expenses (4,438) (2,316) (2,573)
Administrative expenses (1,686) (1,389) (1,286)
Depreciation expenses (4,173) (2,944) (2,894)
Earnings before interest and taxes (EBIT) 10,117 8,017 6,754
Finance cost (1,441) (879) (800)
Earnings before taxes (EBT) 8,676 7,137 5,954
Income tax expenses (1,822) (1,784) (1,905)
Net Income 6,854 5,353 4,048
Dividend 5,826 4,550 3,441
Earnings per share 6.85 5.35 4.05
Dividend per share 5.83 4.55 3.44
Weighted average number of shares (millions) 1,000 1,000 1,000
Statutory tax rate (Ts) 20% 23% 30%
Assume that Retention Ratio in year 2014 is equal to Retention Ratio in year 2013
Please assess that if sales in year 2014 = 100,000 Millions,
Does company need financing to support their sales growth or not
by using Additional Financing Needed formula to explain