Question

In: Finance

ABC Electronics has sales of $225,000, profit margin of 9%, total assets of $280,000, and total...

ABC Electronics has sales of $225,000, profit margin of 9%, total assets of $280,000, and total equity of $210,000. The firm does not pay any dividends and does not plan to pay any dividends in the future. Currently, the firm is operating at 80% capacity. All costs vary directly with sales. The firm does not want to obtain any additional external equity. At the sustainable rate of growth, what will be the amount of debt on the firm’s pro-forma balance sheet? Will the firm raise new debt or repay debt? How much? Show full work, including current and pro-forma financial statements.

Solutions

Expert Solution

Sustainable rate of growth=(Return on Equity)*(Retention Rate)

Retention Rate=100% (No dividend payout)

Profit Margin=9%

Net Income=9%*225000=$20,250

Total Equity=$210,000

Return on Equity=20250/210000=0.096

Sustainable rate of growth=0.096*100%=9.6%

Sales as per Proforma Income Statement =$225000*1.096=$246,600

Profit =9%*246600=$22194

Dividend to be paid=$0

Increase in Retained Earnings=$22194

Total Equity =210000+22194=$232194

Total Assets=$280,000 (Since the firm was working at 80% capacity, there will not be increase in assets for 9.6% increase in sales)

Amount of debt on the firm’s pro-forma balance sheet=280000-232194=$47,806

It will repay debt.Amount to be repaid =$22,194

FINANCIAL STATEMENTS:

INCOME STATEMENT
Current Proforma
A Sales $225,000 $246,600 (225000*1.096)
B=A-C Costs $204,750 $224,406 (204750*1.096)
C=A*9% Profit(9%) $20,250 $22,194
BALANCE SHEET
D Total Assets $280,000 $280,000
E Total Debt $70,000 $47,806
F Total Equity $210,000 $232,194 (210000+22194)
G=E+F=D Total Debt+Equity $280,000 $280,000

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

ABC Electronics has sales of $225,000, profit margin of 9%, total assets of $280,000, and total...
ABC Electronics has sales of $225,000, profit margin of 9%, total assets of $280,000, and total equity of $210,000. The firm does not pay any dividends and does not plan to pay any dividends in the future. Currently, the firm is operating at 80% capacity. All costs vary directly with sales. The firm does not want to obtain any additional external equity. At the sustainable rate of growth, what will be the amount of debt on the firm’s pro-forma balance...
Cleon's company has sales of $225,000, profit margin of 9%, total assets of $280,000, and total...
Cleon's company has sales of $225,000, profit margin of 9%, total assets of $280,000, and total equity of $210,000. The firm does not pay any dividends and does not plan to pay any dividends in the future. Currently, the firm is operating at 80% capacity. All costs vary directly with sales. The firm does not want to obtain any additional external equity. At the sustainable rate of growth, what will be the amount of debt on the firm’s pro-forma balance...
Total assets are $14.2million, while sales are $19.2million, and total liabilities are $5 million. Profit margin...
Total assets are $14.2million, while sales are $19.2million, and total liabilities are $5 million. Profit margin equals 10%. Requirement 1: What is net income? (Do not round intermediate calculations. Enter your answer in dollars, not millions of dollars (e.g., 1,234,567).)   Net income $    Requirement 2: What is ROA? (Do not round intermediate calculations. Enter your answer as a percent rounded 2 decimal places (e.g., 32.16).)   ROA % Requirement 3: What is ROE? (Do not round intermediate calculations. Enter your answer...
Wood Recovery has sales of $397,000, total assets of $225,000, and total debt of $101,700 million.
Wood Recovery has sales of $397,000, total assets of $225,000, and total debt of $101,700 million. The net profit margin is 6.2 percent. What is the return on equity? Multiple Choice19.96%5.99%32.20%1.32%
A firm has a profit margin of 2% and an equity multiplier of 2.9. Its sales are $200 million, and it has total assets of $120 million.
4. A firm has a profit margin of 2% and an equity multiplier of 2.9. Its sales are $200 million, and it has total assets of $120 million. What is its ROE? Do not round intermediate calculations. Round your answer to two decimal places.  
Billy Bob Corp has a profit margin (income to sales) of 3.1%. Sales-to-assets measures a ratio...
Billy Bob Corp has a profit margin (income to sales) of 3.1%. Sales-to-assets measures a ratio of 1.2x. The capital structure of BBC is 40% debt & 60% equity. What is BBC's return on equity?  (Answer in % format with no % sign needed, xx.x, to the level of 10 basis points.)
1. The firm, MBI, has Total Assets of $190,000, Equity of $100,000, Net Profit Margin of...
1. The firm, MBI, has Total Assets of $190,000, Equity of $100,000, Net Profit Margin of 3.7 percent, Total Asset Turnover of 2.89. Calculate the firm’s Return on Equity, ROE (Hint: Use DuPont Identity). If the firm increases its debt-equity ratio will the ROE increase or decrease? 20.32 percent, increase 20.32 percent, decrease 38.99 percent, increase 38.99 percent, decrease 5.67 percent, increase 2. A firm has Net Income of $60,800 and has Total Assets of $601,991. The firm’s payout ratio...
Alpha Computer has sales of $618,900, a profit margin of 13.2 percent, a total asset turnover...
Alpha Computer has sales of $618,900, a profit margin of 13.2 percent, a total asset turnover rate of 1.54, and an equity multiplier of 1.06. What is the return on equity? Show your calculations! 18.91 percent B. 12.67 percent C. 18.28 percent D. 21.55 percent Good Foods has net income of $82,490, total equity of $518,700, and total assets of $1,089,500. The dividend payout ratio is .30. What is the internal growth rate? Show your calculations! 2.32 percent 3.57 percent...
Coconut, Inc. has sales of $610,400, total equity of $170,000, a profit margin of 10 percent...
Coconut, Inc. has sales of $610,400, total equity of $170,000, a profit margin of 10 percent and a debt-equity ratio of 0.8. What is the return on assets? 23.70 percent 21.34 percent 19.95 percent 25.50 percent 4 points    QUESTION 22 Blueberry, Inc. has total assets of $642,000. There are 60,000 shares of stock outstanding with a market value of $42 a share. The firm has a profit margin of 7 percent and a total asset turnover of 1.36. What...
AA had a profit margin of 8%, a total assets turnover of 1.5 and an equity...
AA had a profit margin of 8%, a total assets turnover of 1.5 and an equity multiplier of 1.8. 1. Calculate company's ROE . 2. What can you say about this ROE if ROE's Industry Average is 15%
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT