Question
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.
- What were Marvins long-term debt and total liabilities for 2020?
- Sales are projected to increase by 25% over the 2020 sales figure. Determine the forecasted change in companys sales over the forecasting period.
- 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)
- Explain how the following factors affect external capital requirements:
- payout ratio
- capital intensity
- profit margin
- 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.
- 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
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