Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Marvin industries Inc. operates as a diversified software company worldwide. Its Digital Media segment provides tools and solutions that enable individuals, teams, and organizations to

Marvin industries Inc. operates as a diversified software company worldwide. Its Digital Media segment provides tools and solutions that enable individuals, teams, and organizations to create, publish, promote, and monetize their digital content. The company is forecasting operations to determine the additional financing that will be needed to support its operations and to assess whether the firms anticipated performance is in line with the companys own general targets and investors expectation.

Marvin Industries: balance sheet as of December 31, 2020 (Thousands of dollars)

Cash 2,000 Accounts Payable 7,200
Receivables 10,800 Notes Payable 3,400
Inventories 12,400 Accruals 2,620
Total current assets 25,200 Total current liabilities 13,220
Long-term debt ?
Fixed assets 21,600 Common stock 2,000
Retained earnings 26,580
Total assets 46,800 Total liabilities & equity 46,800

Marvin Industries: Income Statement for December 31, 2020 (Thousands of dollars)

Sales 36,000
Operating costs 30,000
EBIT 5,400
Interest 720
Taxes @ 25% 1,170
Net income 3,510
Dividends 60% 2,016
Addition to retained earnings 1,404

Total assets and accounts payable are proportional to sales, and that relationship will be maintained. Marvin has arranged to sell $5,000 of new common stock in 2021 to meet some of its financing needs. The remainder of its financing needs will be met by issuing new long-term debt at the end of 2021. The companys net profit margin on sales is 9.75%, and 60% of earnings will be paid out as dividends. Marvin is operating at full capacity, so its assets must grow at the same rate as projected sales.

  1. What were Marvins long-term debt and total liabilities for 2020?
  2. Sales are projected to increase by 25% over the 2020 sales figure. Determine the forecasted change in companys sales over the forecasting period.
  1. Use the AFN equation to forecast Marvins additional funds needed for the coming year to support the companys growth.

(HINT: AFN = (A0*/S0)(S) (L0*/S0)(S) (M)(S1)(1 payout) new common stock)

  1. Explain how the following factors affect external capital requirements:
    1. payout ratio
    2. capital intensity
    3. profit margin
  2. Calculate the required level of fixed assets for Marvin Industries if the company operates at no excess capacity with full capacity sales of $36,000 in 2020.
  3. Define the term self-supporting growth rate. Determine the self-supporting growth rate for Marvin Industries.

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

Green And Sustainable Finance

Authors: Simon Thompson

2nd Edition

1398609242, 978-1398609242

More Books

Students also viewed these Finance questions