Question
Use the following information on Company Y and perform pro-forma financial modeling using a planned expansion method to answers question (7)-(16). To do this assume
Use the following information on Company Y and perform pro-forma financial modeling using a planned expansion method to answers question (7)-(16). To do this assume that the percentage values with respect to sales of the (i) costs except depreciation, (ii) cash and equivalents, (iii) accounts receivable, (iv) inventories, and (v) accounts payable will stay fixed at the values corresponding for 2016.
|
Assume also that income tax will remain at 35% of the Pretax Income.
|
Consider Company Y. This firm sells a product for which in 2016 the total market size was of 5000000 units, of which Company Y owned a share of 12.5%.
|
Both, the total market size and Company Ys market share are expected to grow at a 4% yearly rate for the next five years.
|
The price of the product is $205 in 2016 and is expected to remain at that price for the next years. |
Market Analysis | 2016 | 2017 | 2018 | 2019 |
Market Size | 5,000,000 | 5,200,000 | 5,408,000 | 5,624,320 |
Market Share | 12.50% | 13.00% | 13.52% | 14.06% |
Production Volume | 625,000 |
|
|
|
Sales Price: | $205.00 | $205.00 | $205.00 | $205.00 |
Sales |
|
|
|
|
In 2016, the outstanding debt of Company Y is $25000000, for which the company makes yearly interest payments of 8%. The executives of Company Y are considering making a significant capital investment in 2017 of $100000000 to purchase new machinery.
|
The company plans to finance this investment with a 30-year loan that makes yearly interest payments equivalent to 8% of its principal. The principal is paid when the loan matures. |
The following table summarizes the debt and interest payment of Company Y. |
Debt and Interest Table | 2016 | 2017 | 2018 | |
Outstanding Debt | 25,000,000 | 25,000,000 | 125,000,000 | |
New Net Borrowing |
| 100,000,000 | ||
Interest on Debt |
|
|
|
Currently, Company Y makes yearly expenditures on replacement capital investment of $7000000. If the company makes the planned expansion it is decided the company will perform yearly expenditures on replacement capital investment of $25000000. The current and the planned expenditures on replacement of capital investment will be financed by the companys cash flow.
|
The following table indicates for 2016 Company Ys values of i. opening book value, ii. capital investment, iii. depreciation, and iv. closing book value. The Table also indicates the 2017-2018 forecast values of capital depreciation if the planned expansion were to occur in 2017. |
Fixed Assets & Capital Investment | 2016 | 2017 | 2018 |
Opening Book Value | 100,000,000 |
|
|
Capital Investment | 7,000,000 |
|
|
Depreciation | (7,490,000) | (14,455,700) | (15,193,801) |
Closing Book Value | 99,510,000 |
|
|
The following table contains Company Ys income statement for 2016.
Income Statement: | 2016 | 2017 |
Sales | 128,125,000 |
|
Costs except Depr. | -89,687,500 |
|
EBITDA | 38,437,500 |
|
Depreciation | -7,490,000 |
|
EBIT | 30,947,500 |
|
Interest Expense (net) | -2,000,000 |
|
Pretax Income | 28,947,500 |
|
Income Tax | -10,131,625 |
|
Net Income | 18,815,875 |
|
The following table contains Company Ys balance sheet for 2016.
Balance Sheet | ||
2016 | 2017 | |
Assets | ||
Cash and Equivalents | 38,437,500 |
|
Accounts Receivable | 83,281,250 |
|
Inventories | 17,937,500 |
|
Total Current Assets | 139,656,250 |
|
Property Plant and Equipment | 99,510,000 |
|
Total Assets | 239,166,250 |
|
|
| |
Liabilities and Equity |
|
|
Accounts Payable | 51,250,000 |
|
Total Current Liabilities | 51,250,000 |
|
Debt | 25,000,000 |
|
Total Liabilities | 76,250,000 |
|
Stockholders' Equity |
|
|
Starting Stockholders' Equity | 9,500,000 |
|
Net Income | 18,815,875 |
|
Dividends | 134,600,375 |
|
Stockholders' Equity | 162,916,250 |
|
Total Liabilities and Equity | 239,166,250 |
|
A. What is the forecast value of sales for 2017?
B. What is the forecast value of debt interest payments for 2017?
C. 9. What is Company Y s forecast closing book value for 2017?
D. What is Company Y s forecast for costs except depreciation for 2017?
E. What is Company Y s forecast for net income for 2017?
F. What is Company Y s forecast for cash and equivalents for 2017?
G. What is Company Y s forecast for accounts receivable for 2017?
H. What is Company Y s forecast for property, plant and equipment for 2017?
I. Before making any adjustments to balance Total Assets with Total Liabilities and Equity, what is Company Y s forecast value of Total Liabilities and Equity for 2017?
J. What option can the financial managers of Corporation Y implement in order to balance Total Assets and Total Liabilities and Equity for 2017
CHOOSE BETWEEN THESE OPTIONS ...
>Increase the debt by the amount indicated in your calculations of net new financing
or
> Increase the dividends by the amount indicated in your calculations of net new financing;
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