Question
Lan & Chen Technologies: Income Statements for Year Ending December 31 (Thousands of Dollars) 2020 2019 Sales $995,000 $950,000 Operating costs excluding depreciation and amortization
Lan & Chen Technologies: Income Statements for Year Ending December 31 | |||||||
(Thousands of Dollars) | 2020 | 2019 | |||||
Sales | $995,000 | $950,000 | |||||
Operating costs excluding depreciation and amortization | 810,000 | 750,000 | |||||
EBITDA | $185,000 | $200,000 | |||||
Depreciation | 35,600 | 32,500 | |||||
EBIT | $149,400 | $167,500 | |||||
Interest Expense | 15,000 | 8,600 | |||||
EBT | $134,400 | $158,900 | |||||
Taxes (40%) | 53,760 | 63,560 | |||||
Net income | $80,640 | $95,340 | |||||
|
|
| |||||
Lan & Chen Technologies: December 31 Balance Sheets |
| ||||||
(Thousands of Dollars) |
| ||||||
Assets | 2020 | 2019 |
| ||||
Cash | $45,250 | $43,000 |
| ||||
Short-term investments | 4,800 | 3,200 |
| ||||
Accounts Receivable | 280,000 | 275,000 |
| ||||
Inventories | 151,000 | 171,000 |
| ||||
Total current assets | $481,050 | $492,200 |
| ||||
Net fixed assets | 430,750 | 415,000 |
| ||||
Total assets | $911,800 | $907,200 |
| ||||
| |||||||
Liabilities and equity |
| ||||||
Accounts payable | $96,500 | $95,000 |
| ||||
Accruals | 49,250 | 46,000 |
| ||||
Notes payable | 36,500 | 29,000 |
| ||||
Total current liabilities | $182,250 | $170,000 |
| ||||
Long-term debt | 71,710 | 90,000 |
| ||||
Total liabilities | $253,960 | $260,000 |
| ||||
Common stock | 522,200 | 522,200 |
| ||||
Retained Earnings | 135,640 | 125,000 |
| ||||
Total common equity | $657,840 | $647,200 |
| ||||
Total liabilities and equity | $911,800 | $907,200 |
|
The firm reported the balance sheet and income statement in Question 1. Sales were $995,000 in 2020, and the firm plans to increase sales by 15% in 2021. The firms profit margin is 8.10%, and it pays out 86.81% of its net income in dividends.
a) Calculate the firms additional funds needed (AFN) for the next year.
b) Assume that the firms CEO does not want to issue any new debt or equity. In other words, the firms management does not want any new external financing. What is the firms growth rate without any external financing?
c) State one possible reason why the firms CEO does not want to get new external financing. (1-2 sentences, you do not need to provide any calculations or numerical answers).
d) Assume that you are the CFO of the firm. Your CEO asked you to provide some possible ways to decrease the firms AFN. Other things held constant, what are two possible ways to decrease the firms AFN? (1-2 sentences, you do not need to provide any calculations or numerical answers).
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started