Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Morrissey Technologies Inc.'s 2019 financial statements are shown here. Morrissey Technologies Inc.: Balance Sheet as of December 31, 2019 Cash $180,000 Accounts payable $360,000 360,000

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Morrissey Technologies Inc.'s 2019 financial statements are shown here. Morrissey Technologies Inc.: Balance Sheet as of December 31, 2019 Cash $180,000 Accounts payable $360,000 360,000 Notes payable 56,000 Receivables Inventories 720,000 Accrued liabilities 180,000 Total current assets $1,260,000 Total current liabilities $596,000 Long-term debt 100,000 Fixed assets 1,440,000 Common stock 1,800,000 Retained earnings 204,000 $2,700,000 Total assets $2,700,000 Total liabilities and equity Morrissey Technologies Inc.: Income Statement for December 31, 2019 Sales $3,600,000 Operating costs including 3,279,720 depreciation EBIT $320,280 Interest 20,280 EBT $300,000 Taxes (25%) 75,000 Net Income $225,000 EBT $300,000 Taxes (25%) 75,000 Net Income $225,000 Per Share Data: Common stock price $45.00 Earnings per share (EPS) $2.25 Dividends per share (DPS) $1.35 Suppose that in 2020, sales increase by 15% over 2019 sales. The firm currently has 100,000 shares outstanding. It expects to maintain its 2019 dividend payout ratio and believes that its assets should grow at the same rate as sales. The firm has no excess capacity. However, the firm would like to reduce its operating costs/sales ratio to 89.5% and increase is total liabilities-to-assets ratio to 30%. (It believes its liabilities-to-assets ratio currently is too low relative to the industry average.) The firm will raise 30% of the 2020 forecasted interest-bearing debt as notes payable, and it will issue long-term bonds for the remainder. The firm forecasts that its before tax cost of debt (which includes both short and long-term debt) is 13%. Assume that any common stock issuances or repurchases can be made at the firm's current stock price of $45 a. Construct the forecasted financial statements assuming that these changes are made. What are the firm's forecasted notes payable and long-term debt balances? What is the forecasted addition to retained earnings? Do not round intermediate calculations. Round your answers to the nearest cent. Morrissey Technologies Inc. Pro Forma Income Statement December 31, 2020 2019 2020 Sales $3,600,000 Operating costs (includes depreciation) 3,279,720 EBIT $320,280 Interest expense 20.280 EBT $300,000 Taxes (25%) 75,000 Net Income $225,000 Dividends (60%) Addition to retained earnings 2020 Sales Operating costs (includes depreciation) EBIT 2019 $3,600,000 3,279,720 Interest expense EBT Taxes (25%) Net Income Dividends (60%) $320,280 20,280 $300,000 75,000 $225,000 Addition to retained earnings 2020 Morrissey Technologies Inc. Pro Forma Balance Statement December 31, 2020 2019 Assets Cash $180,000 Accounts receivable 360,000 Inventories 720,000 Fixed assets 1,440,000 Total assets $2,700,000 Liabilities and Equity Payables + accruals $540,000 Short-term bank loans 56,000 Total current liabilities $596,000 Long-term bonds 100,000 Cash Accounts receivable Inventories Fixed assets $180,000 360,000 720,000 1.440,000 $2,700,000 Total assets Labilities and Equity Payables + accruals Short-term bank loans Total current liabilities Long-term bonds Total Habilities Common stock Retained earnings Total common equity Total liabilities and equity $540,000 56.000 $596,000 100,000 $696,000 1,800,000 204 000 $2.004 000 $2,700.000 b. If the profit margin remains at 6.25 and the dividend payout ratio remains at 60%, at what growth rate in sales will the additional financing requirements be words, what is the firm's sustainable growth rate (Hint: Set AFN equal to zero and solve for .) Do not round intermediate c lations. Round your answer to two de t he places

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

Financial Management For Decision Makers

Authors: Peter Atrill

8th Edition

129213433X, 978-1292134338

More Books

Students also viewed these Finance questions