Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Chapter 3 Problem 13 13. Below are the 2014 financial statements for Aquatic Supplies Co. Also appearing are managements forecasts for how individual financial statement

Chapter 3 Problem 13
13. Below are the 2014 financial statements for Aquatic Supplies Co. Also appearing are managements forecasts for how individual financial statement items will vary in the
future. The company expects sales to grow 12% next year. Aquatic Supplies finances all of its needs with 10-year long-term debt at 10% interest, while excess cash at the end
of the year is added to the cash balance.
a. Prepare a spreadsheet to estimate Aquatic Supplies 's 2015 need for external funding assuming long-term debt and interest expense remain at their 2011 levels.
b. Modify your spreadsheet forecast in part (a) to capture the interdependence between the loan and interest expense. That is, switch your spreadsheet to "manual calculation"
and include the necessary loan and added interest expense in your forecast.
c. Is the required loan in part (b) equal to the required loan you calculated in part (a)? Why are they different?
d. Perform a sensitivity analysis of Aquatic Supplies Co.s external financing needs as determined in part (b). Assume sales grow at 17% instead of 12%. How much does the
bank loan increase as sales go from 12% to 17%?
e. Perform a scenario analysis on the companys projection as determined in part (b). Assume sales grow 20%, the cost of goods sold is 38% of sales, inventory falls from 5%
of sales to 3%, and accounts receivable fall from 13% of sales to 10%. What happens to the loan need in this scenario relative to your answer in part (b)?
f. Return now to the original assumptions and extend your projections in part (b) through 2019. Continue to assume that all external funding needs will be met with debt at 10%
interest and any excess cash will add to the companys cash balance. What are your projected values for long-term debt and cash and equivalents in 2019?
g. Perform a scenario analysis on your 5-year projection in part (f). Assume growth in sales is 10%, the cost of goods sold is 41% of sales, and selling, general and
administrative expenses are 50% of sales. What are your projected values for long-term debt and cash balance in 2019?
Aquatic Supplies Co.
Income Statement (in $ millions)
2014 Assumptions
Sales $ 582.762 12% growth in sales
Cost of Goods Sold 240.828 39% percentage of sales
Gross Profit 341.934
Selling, General, & Administrative Exp. 257.507 49% percentage of sales
Operating Income Before Deprec. 84.427
Depreciation,Depletion,&Amortization 25.221 30% percentage of net PP&E
Operating Profit 59.206
Interest Expense 16.430 initially constant
Pretax Income 42.776
Total Income Taxes 14.971 35% percentage of earnings before taxes
Net income $ 27.805
Balance Sheet (in $ millions)
ASSETS
Cash & Equivalents $ 7.152 2% minimum cash balance as % of sales
Account Receivable 70.538 13% percentage of sales
Inventories 39.033 5% percentage of sales
Prepaid Expenses 9.339 no change
Other Current Assets 27.076 6% percentage of sales
Total Current Assets 153.138
Net Plant, Property & Equipment 81.648 15% percentage of sales
Intangibles 9.415 no change
Other Assets 24.642 5% percentage of sales
TOTAL ASSETS $ 268.843
LIABILITIES
Accounts Payable $ 36.951 6% percentage of sales
Accrued Expenses 31.206 5% percentage of sales
Other Current Liabilities 3.663 no change
Total Current Liabilities 71.820
Long Term Debt 157.720 initially constant
Accrued wages 21.418 3% percentage of sales
Total Liabilities 250.958
EQUITY
Common Stock 1.702 no change
Capital Surplus 55.513 no change
Retained Earnings 118.729 no dividends paid so all income is retained
Less: Treasury Stock 158.059 no change
TOTAL EQUITY 17.885
TOTAL LIABILITIES & EQUITY $ 268.843

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Management Accounting

Authors: Anthony A. Atkinson, Robert S. Kaplan, S. Mark Young, Rajiv D. Banker, Pajiv D. Banker

3rd Edition

9780130101952

More Books

Students also viewed these Accounting questions

Question

Show that the number of vertices of odd degree in a tree is even.

Answered: 1 week ago