With concerns of increased competition, Genatron is planning in case its 2021 sales fall by 5 percent
Question:
With concerns of increased competition, Genatron is planning in case its 2021 sales fall by 5 percent from their 2020 levels. If cost of goods sold and the current asset and liability accounts decrease proportionately,
a) Calculate the 2021 cash conversion cycle.
b) Calculate the 2021 net investment in working capital.
Financial statements for the Genatron Manufacturing Corporation for 2020 and 2019.
Balance sheet ASSETS | 2020 | 2019 | |
Cash | $40,000 | $50,000 | |
Accts. receivable | 260,000 | 200,000 | |
Inventory | 500,000 | 450,000 | |
Total current assets | 800,000 | 700,000 | |
Fixed assets, net | 400,000 | 300,000 | |
Total assets LIABILITIES AND EQUITY | $1,200,000 | $1,000,000 | |
Accts. payable | $170,000 | $130,000 | |
Bank loan | 90,000 | 90,000 | |
Accruals | 70,000 | 50,000 | |
Total current liabilities | 330,000 | 270,000 | |
Long-term debt, 12% | 400,000 | 300,000 | |
Common stock, $10 par | 300,000 | 300,000 | |
Capital surplus | 50,000 | 50,000 | |
Retained Earnings | 120,000 | 80,000 | |
Income statement | 2020 | 2019 | |
Net sales | $1,500,000 | $1,300,000 | |
Cost of goods sold | 900,000 | 780,000 | |
Gross profit | 600,000 | 520,000 | |
Expenses: general and administrative | 150,000 | 150,000 | |
Marketing | 150,000 | 130,000 | |
Depreciation | 53,000 | 40,000 | |
Interest | 57,000 | 45,000 | |
Earnings before taxes | 190,000 | 155,000 | |
Income taxes | 76,000 | 62,000 | |
Net income | $114,000 | $93,000 |
Step by Step Answer:
Introduction To Finance Markets, Investments, And Financial Management
ISBN: 978-1119561170
17th Edition
Authors: Ronald W. Melicher, Edgar A. Norton