Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Morrissey Technologies Inc.'s 2021 financial statements are shown here. Morrissey Technologies Inc.: Balance Sheet as of December 31, 2021 Cash $ 160,000 Accounts payable $

Morrissey Technologies Inc.'s 2021 financial statements are shown here.

Morrissey Technologies Inc.: Balance Sheet as of December 31, 2021
Cash $ 160,000 Accounts payable $ 320,000
Receivables 320,000 Accrued liabilities 160,000
Inventories 640,000 Notes payable 44,000
Total current assets $ 1,120,000 Total current liabilities $ 524,000
Long-term debt 70,000
Fixed assets 1,280,000 Common stock 1,600,000
Retained earnings 206,000
Total assets $ 2,400,000 Total liabilities and equity $ 2,400,000

Morrissey Technologies Inc.: Income Statement for December 31, 2021
Sales $ 3,200,000
Operating costs including depreciation 2,865,180
EBIT $ 334,820
Interest 14,820
EBT $ 320,000
Taxes (25%) 80,000
Net income $ 240,000

Per share data:
Common stock price $ 39.00
Earnings per share (EPS) $ 2.40
Dividends per share (DPS) $ 0.96

Suppose that in 2022, sales increase by 14% over 2021 sales. The firm currently has 100,000 shares outstanding. It expects to maintain its 2021 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 86.5% and increase its 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 2022 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 12.5%. Assume that any common stock issuances or repurchases can be made at the firm's current stock price of $39.

Do not round intermediate calculations.

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? Round your answers to the nearest cent.

Morrissey Technologies Inc.: Pro Forma Income Statement for December 31, 2022
Sales
Operating costs including depreciation
Earnings before interest and taxes (EBIT)
Interest
Earnings before taxes (EBT)
Taxes (25%)
Net income (NI)
Dividends
Addition to retained earnings
Morrissey Technologies Inc.: Pro Forma Balance Sheet as of December 31, 2022
Assets
Cash
Receivables
Inventories
Total current assets
Fixed assets
Total assets
Liabilities and Equity
Accounts payable
Accrued liabilities
Notes payable
Total current liabilities
Long-term debt
Total liabilities
Common stock
Retained earnings
Total common equity
Total liabilities and equity

If the profit margin remains at 7.50% and the dividend payout ratio remains at 40%, at what growth rate in sales will the additional financing requirements be exactly zero? In other words, what is the firm's sustainable growth rate? (Hint: Set AFN equal to zero and solve for g.) Round your answer to two decimal 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

The Ultra High Net Worth Bankers Handbook

Authors: Heinrich Weber, Stephan Meier

1st Edition

1905641753, 978-1905641758

More Books

Students also viewed these Finance questions

Question

3. Evaluate your listeners and tailor your speech to them

Answered: 1 week ago