Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Forecasted Statements and Ratios Upton Computers makes bulk purchases of small computers, stocks them in conveniently located warehouses, ships them to its chain of retail

Forecasted Statements and Ratios 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 balance sheet as of December 31, 2021, is shown here (millions of dollars): Cash $ Receivables Inventories Total current assets Net fixed assets % $ 3.5 Accounts payable 26.0 Notes payable 58.0 Line of credit $87.5 Accruals 35.0 $9.0 18.0 Total current liabilities Mortgage loan Common stock Retained earnings Total liabilities and equity Total assets $122.5 $122.5 Sales for 2021 were $500 million, and net income for the year was $15 million, so the firm's profit margin was 3.0%. Upton paid dividends of $6 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 2022. Do not round intermediate calculations. 8.5 $35.5 6.0 15.0 66.0 a. If sales are projected to increase by $80 million, or 16%, during 2022, use the AFN equation to determine Upton's projected external capital requirements. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. million 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? Round your answer to two decimal places. 4
Thanks in advance !
image text in transcribed
image text in transcribed
emputers. Upcon's balatce shert as of Decenter 31, 2021; is thown bere (minisen of dollars); calcuatians. 1 naition antwer to two ibcimal places. 2021. What a the amsunt of the line of ciede reponted on the 2022 forecasted balance sheets? (hint: Vou den't need to focecast the income statements because the line of credit is takin out on the last doy of

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

Acquisition Finance

Authors: Tom Speechley

2nd Edition

1780436599, 978-1780436593

More Books

Students also viewed these Finance questions

Question

=+b. For what values of r will se be much smaller than sy?

Answered: 1 week ago