Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

There is no more information in the question The most recent statement of financial position and statement of comprehensive income of XYZ Inc. are shown

image text in transcribed

There is no more information in the question

The most recent statement of financial position and statement of comprehensive income of XYZ Inc. are shown here: Statement of Financial Position Recent Recent ASSETS LIABILITIES & OWNERS' EQUITY Statement of Comp. Income Current Assets Current Liabilities Sales 6,000 $1,000 A/P Cash Acc./Receiv. $1.000 3,000 2,000 Costs 3,000 Notes/Pay. Total 3,000 4,000 EBT 3,000 Inventory Total 6,000 2,000 Taxes (40%) 1,200 Fixed Assets LT Debt Owners' Equity Com Shares Net Income 1,800 Net PP&E 6,000 2,900 Total Assets 12,000 RE 3,100 Dividends 1,200 Total 6,000 Add. To RE 600 Total L & OE 12.000 a) Generate the pro forma statements for the next year based on the assumption that the growth rate is 15%. What is the external financing needed? Assume the plan is to keep the retention rate constant, and investment on new assets is 15% of total assets. b) What are the internal growth rate and the sustainable growth rate? c) How much external financing is needed if the plan is to keep the debt to equity ratio constant? (with a sales growth projection of 15%) What's the new retention rate? d) Calculate the maximum achievable growth rate if the company is allowed to borrow up to $2000 (new debt). Calculate the maximum achievable growth rate if the company can borrow up to $2000 but has to pay at least a 20% dividend (maximum retention rate of 80%). The most recent statement of financial position and statement of comprehensive income of XYZ Inc. are shown here: Statement of Financial Position Recent Recent ASSETS LIABILITIES & OWNERS' EQUITY Statement of Comp. Income Current Assets Current Liabilities Sales 6,000 $1,000 A/P Cash Acc./Receiv. $1.000 3,000 2,000 Costs 3,000 Notes/Pay. Total 3,000 4,000 EBT 3,000 Inventory Total 6,000 2,000 Taxes (40%) 1,200 Fixed Assets LT Debt Owners' Equity Com Shares Net Income 1,800 Net PP&E 6,000 2,900 Total Assets 12,000 RE 3,100 Dividends 1,200 Total 6,000 Add. To RE 600 Total L & OE 12.000 a) Generate the pro forma statements for the next year based on the assumption that the growth rate is 15%. What is the external financing needed? Assume the plan is to keep the retention rate constant, and investment on new assets is 15% of total assets. b) What are the internal growth rate and the sustainable growth rate? c) How much external financing is needed if the plan is to keep the debt to equity ratio constant? (with a sales growth projection of 15%) What's the new retention rate? d) Calculate the maximum achievable growth rate if the company is allowed to borrow up to $2000 (new debt). Calculate the maximum achievable growth rate if the company can borrow up to $2000 but has to pay at least a 20% dividend (maximum retention rate of 80%)

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 Future Of Auditing

Authors: David Hay

1st Edition

1138477087, 9781138477087

More Books

Students also viewed these Accounting questions