Concept explainers
Upton Computers makes bulk purchases of small computers, stocks them in conveniently located warehouses, ships them to its chain of retail stores, and has a staff to advise customers and help them set up their new computers. Upton’s
Sales for 2019 were $350 million, and net income for the year was $10.5 million, so the firm’s profit margin was 3.0%. Upton paid dividends of $4.2 million to common stockholders, so its payout ratio was 40%. Its tax rate was 25%, and it operated at full capacity. Assume that all assets/sales ratios, (spontaneous liabilities)/sales ratios, the profit margin, and the payout ratio remain constant in 2020.
- a. If sales are projected to increase by $70 million, or 20%, during 2020, use the AFN equation to determine Upton’s projected external capital requirements.
- b. Using the AFN equation, determine Upton’s self-supporting growth rate. That is, what is the maximum growth rate the firm can achieve without having to employ nonspontaneous external funds?
- c. Use the forecasted financial statement method to
forecast Upton’s balance sheet for December 31, 2020. Assume that all additional external capital is raised as a line of credit at the end of the year. (Because the debt is added at the end of the year, there will be no additional interest expense due to the new debt.) Assume Upton’s profit margin and dividend payout ratio will be the same in 2020 as they were in 2019. What is the amount of the line of credit reported on the 2020 forecasted balance sheets? (Hint: You don’t need toforecast the income statements because the line of credit is taken out on the last day of the year and you are given the projected sales, profit margin, and dividend payout ratio; these figures allow you to calculate the 2020 addition toretained earnings for the balance sheet without actually constructing a full income statement.)
Trending nowThis is a popular solution!
Chapter 12 Solutions
FINANCIAL MANAGEMENT
- Dell Technologies is a leading global end-to-end technology provider, with a portfolio of hardware, software and service solutions. In a recent annual report, the balance sheet included the following information ($ in millions): 2020 2019 Current assets: Receivables, less allowance of $94 in 2020 and $85 in 2019 $ 12,484 $ 12,371 In addition, the income statement reported sales revenue of $92,154 million for the current year. All sales are made on a credit basis. The statement of cash flows indicates that cash collected from customers during the current year was $91,868 million. There could have been significant recoveries of accounts receivable previously written off. Required: Compute the following ($ in millions): The amount of bad debts written off by Dell during 2020 (Hint: Treat it as a plug in the gross accounts receivable account). The amount of bad debt expense that Dell included in its income statement for 2020 (Hint: Treat it as a plug in the allowance…arrow_forwardHow can this be worked out ?arrow_forwardPlease help mearrow_forward
- Shimmer Corporation manufactures and sells two types of decorative lamps, Knox and Ayer. The following data are available for the year 2020. (Click the icon to view the additional information.) All sales are made on account with 65%of sales made in a quarter collected in the same quarter and 35%collected in the following quarter. Calculate the cash collected from receivables in each of the 4 quarters of 2020(If an input field is not used in the table, leave the input field empty; do not enter a zero.) Schedule of Cash Collections Accounts receivable balance on 1-1-2020 (Fourth-quarter sales from prior year) From first-quarter 2020 sales From second-quarter 2020 sales From third-quarter 2020 sales From fourth-quarter 2020 sales Total collections 1 2 Quarters Data table 3 4 Accounts receivable (January 1, 2020) Budgeted sales in Quarter 1 (January 1 to March 31, 2020) Budgeted sales in Quarter 2 (April 1 to June 30, 2020) Budgeted sales in Quarter 3 (July 1 to September 30, 2020)…arrow_forwardExplain the answer with proper step by step and type the answer.arrow_forwardHello, Please answer all question and show work. Thanks :) The following tables summarizes the 2019 income statement and end-year balance sheet of Drake’s Bowling Alleys. Drake’s financial manager forecasts a 10% increase in sales and costs in 2020. The ratio of sales to average assets is expected to remain at 0.40. Interest is forecasted at 5% of debt at the start of the year. Income Statement, 2019 (Figures in $ thousands) Sales: $1,600 (40% of average assets)a Costs: $1,200 (75% of sales) Interest: $32 (5% of debt at start of year)b Pretax Profit: $368 Tax: 147 )40% of pretax profit) Net Income: $220 a Assets at the end of 2018 were $3,900,000. b Debt at the end of 2018 was $650,000. Balance Sheet, Year-End (Figures in $ thousands) Assets: $4,100 Debt: $650 Equity: $3,450 Total: $4,100 $4,100 a. What is the implied level of assets at the end of 2020? (Do not round your intermediate…arrow_forward
- Hello, Please answer all question and show work. Thanks :)arrow_forwardDuring 2024, its first year of operations, Hollis Industries recorded sales of $11,800,000 and experienced returns of $750,000. Cost of goods sold totaled $8,850,000 (75% of sales). The company estimates that 8% of all sales will be returned. How much net revenue will Hollis Industries report at the end of its first year of operations? Net revenue:arrow_forwardPaladin Furnishings generated $4 million in sales during 2018, andits year-end total assets were $3.2 million. Also, at year-end 2018, current liabilities were$500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and$100,000 of accrued liabilities. Looking ahead to 2019, the company estimates that its assetsmust increase by $0.80 for every $1.00 increase in sales. Paladin’s profit margin is 3%, andits retention ratio is 50%. How large of a sales increase can the company achieve withouthaving to raise funds externally?arrow_forward
- Libscomb Technologies' annual sales are $6,974,991 and all sales are made on credit, it purchases $3,511,535 of materials each year (and this is its cost of goods sold). Libscomb also has $550,869 of inventory, $522,928 of accounts receivable, and $477,584 of accounts payable. Assume a 365 day year. What is Libscomb’s Inventory Turnover?arrow_forwardMaggie's Muffins Bakery generated $2 million in sales during 2021, and its year-end operating assets were $1.7 million. Also, at year-end 2021, current liabilities were $1 million, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2022, the company estimates that its operating assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 5%, and its payout ratio will be 60%. How large a sales increase can the company achieve without having to raise funds externally-that is, what is its self-supporting growth rate? Do not round intermediate calculations. Enter your answer for sales increase in dollars. For example, an answer of $2 million should be entered as 2,000,000. Round the monetary value to the nearest dollar and percentage value to one decimal place. Sales can increase by $ 222222 that is by 11.11 %.arrow_forwardLibscomb Technologies' annual sales are $6,750,624 and all sales are made on credit, it purchases $3,062,806 of materials each year (and this is its cost of goods sold). Libscomb also has $571,915 of inventory, $1,475,000 of accounts receivable, and $1,400,000 of accounts payable. Assume a 365 day year. What is Libscomb’s Receivables Period (in days)?arrow_forward