Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

SEARCH Flash Memory, Inc. Case 1. Assuming the company does not invest in the new product line, prepare forecasted income statements and balance sheets at

SEARCH Flash Memory, Inc. Case

1. Assuming the company does not invest in the new product line, prepare forecasted income statements and balance sheets at year-end 2010, 2011, and 2012. Based on these forecasts, estimate Flashs required external financing: in this case all required external financing takes the form of additional notes payable form its commercial bank, for the same period.

2. What course of action do you recommend regarding the proposed investment in the new product line? Should the company accept or reject this investment opportunity?

3. How does your recommendation from question 2 above impact your estimate of the companys forecasted income statements and balance sheets, and required external financing in 2010, 2011, and 2012? How do these forecasted income statements and balance sheets differ if the company relies solely on additional notes payable from its commercial bank, compared to a sale of new equity?

4. As CFO Hathaway Browne, what financing alternative would you recommend to the board of the directors to meet the financing needs you estimated in questions 1 through 3 above? What are the costs and benefits of each alternative?

image text in transcribed

image text in transcribed

xhibit 3 Key Forecasting Assumptions and Relationships for 2010 Through 2012
Line Item Assumption or Ratio
Cost of goods sold 81.10% of sales
Research and development 5.0% of sales
Selling, general and administrative 8.36% of sales
Interest expense Beginning of year debt balance interest rate
Other income (expenses) $50,000 of expense each year
Cash 3.3% of sales
Accounts receivable 60 days sales outstanding
Inventories 52 days of cost of good sold
Prepaid expenses 0.4% of sales
Property, plant & equipment at cost Beginning PP&E at cost + capital expenditures
Accumulated depreciation Beginning A/D + 7.5% of beginning PP&E at cost
Accounts payable 30 days of purchases
Purchases 60% of cost of goods sold
Accrued expenses 0.73% of sales
Income taxes payable 10% of income taxes expense
Other current liabilities 0.62% of sales
Actual 2007 2008 2009 Cash - % of sales Accounts receivable - Days of sales Inventories - Days of COGS Prepaid expenses - % of sales Total current assets $2,536 3.3% $10,988 33 $9,592 56 $2.218 2.7% $12,864 33 $11,072 59 $324 0.2% $26,478 $2,934 3.3% $14,671 37 $11,509 58 $309 0.3% $23,425 $357 0.2% $29,471 Property, plant & equipment at cost Less: Accumulated depreciation Net property, plant & equipment $5,306 $792 $4,514 $6,116 $1,174 $4,942 $7,282 $1,633 $5,649 Total assets $27,939 $31,420 $35,120 $3,084 $3,929 Accounts payable - Days purchases Notes payable 30 $4,268 38 $8,873 33 $6,620 $10,132 Accrued expenses $563 $591 $652 $151 Income taxes payable - % of taxes Other current liabilities - % of sales Total current liabilities 10% $478 0.6% $10,896 $9 10% $502 0.6% $14,243 $167 10% $554 0.6% $15,434 $15 Common stock at $0.01 per share par value Paid in capital in excess of par value Retained earnings Total shareholders' equity $15 $7,980 $9,048 $17,043 $7,980 $9,182 $17,177 $15 $7,980 $11,691 $19,686 Total liabilities & shareholders' equity $27,939 $31,420 $35,120 Number of shares outstanding 1,491,662 1,491,662 1,491,662 Book value per share $11.43 $11.52 $13.20 12.7% 6.7 Return on equity Interest coverage ratio (times) Notes payable / accounts receivable Notes payable / shareholders' equity Total liabilities / shareholders' equity 13.3% 8.9 60.2% 38.8% 63.9% 0.8% 1.4 69.0% 51.7% 82.9% 69.1% 51.5% 78.4% Actual 2007 2008 2009 Cash - % of sales Accounts receivable - Days of sales Inventories - Days of COGS Prepaid expenses - % of sales Total current assets $2,536 3.3% $10,988 33 $9,592 56 $2.218 2.7% $12,864 33 $11,072 59 $324 0.2% $26,478 $2,934 3.3% $14,671 37 $11,509 58 $309 0.3% $23,425 $357 0.2% $29,471 Property, plant & equipment at cost Less: Accumulated depreciation Net property, plant & equipment $5,306 $792 $4,514 $6,116 $1,174 $4,942 $7,282 $1,633 $5,649 Total assets $27,939 $31,420 $35,120 $3,084 $3,929 Accounts payable - Days purchases Notes payable 30 $4,268 38 $8,873 33 $6,620 $10,132 Accrued expenses $563 $591 $652 $151 Income taxes payable - % of taxes Other current liabilities - % of sales Total current liabilities 10% $478 0.6% $10,896 $9 10% $502 0.6% $14,243 $167 10% $554 0.6% $15,434 $15 Common stock at $0.01 per share par value Paid in capital in excess of par value Retained earnings Total shareholders' equity $15 $7,980 $9,048 $17,043 $7,980 $9,182 $17,177 $15 $7,980 $11,691 $19,686 Total liabilities & shareholders' equity $27,939 $31,420 $35,120 Number of shares outstanding 1,491,662 1,491,662 1,491,662 Book value per share $11.43 $11.52 $13.20 12.7% 6.7 Return on equity Interest coverage ratio (times) Notes payable / accounts receivable Notes payable / shareholders' equity Total liabilities / shareholders' equity 13.3% 8.9 60.2% 38.8% 63.9% 0.8% 1.4 69.0% 51.7% 82.9% 69.1% 51.5% 78.4%

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

Fundamentals Of Cost Accounting

Authors: Michael W Maher, William N. Lanen, Madhav V. Rajan

1st Edition

0073018376, 978-0073018379

More Books

Students also viewed these Accounting questions