Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Suppose, you were hired by GEMC, Inc., to assist the company with its financial planning and to evaluate the companys performance. Your supervisor provides you
Suppose, you were hired by GEMC, Inc., to assist the company with its financial planning and to evaluate the companys performance. Your supervisor provides you with the most recent income statement and balance sheet of GEMC, Inc. (provided bellow).
GEM, Inc. | |
2019 Income Statement | |
Sales | 52,000,000 |
COGS | 39,000,000 |
Other expenses | 5,200,100 |
Depreciation | 1,904,220 |
EBIT | 5,895,680 |
Interest | 630,520 |
Taxable income | 5,265,160 |
Taxes (35%) | 1,842,806 |
Net income | 3,422,354 |
Dividends | 760,000 |
Add to RE | 2,662,354 |
GEM, Inc. | ||||
Balance Sheet as of December 2019 | ||||
Assets | Liabilities & Equity | |||
Current Assets | Current Liabilities | |||
Cash | 456,435 | Accounts Payable | 1,029,005 | |
Accounts rec. | 733,125 | Notes Payable | 2,121,350 | |
Inventory | 1,273,180 | Total CL | 3,150,355 | |
Total CA | 2,462,740 | |||
Long-term debt | 5,500,000 | |||
Shareholder Equity | ||||
Fixed assets | Common stock | 600,000 | ||
Net PP&E | 17,823,430 | Retained earnings | 11,035,815 | |
Total Equity | 11,635,815 | |||
Total Assets | 20,286,170 | Total L&E | 20,286,170 |
Other Inputs | |
Tax rate | 35% |
Growth rate | 20% |
Fixed asset utilization | 100% |
Questions:
- Calculate the internal growth rate and sustainable growth rate for GEMC
- Sales for 2020 are projected to grow by 20 percent. Interest expense and depreciation expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. If the firm is operating at full capacity and no new debt or equity is issued, what is the external financing needed (EFN) to support the 20 percent sales growth? Please Explain thoroughly. Thank you.
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