The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | Apr 2017 |
| Last Sign in: | 418 Weeks Ago, 5 Days Ago |
| Questions Answered: | 3232 |
| Tutorials Posted: | 3232 |
MBA,MCS,M.phil
Devry University
Jan-2008 - Jan-2011
MBA,MCS,M.Phil
Devry University
Feb-2000 - Jan-2004
Regional Manager
Abercrombie & Fitch.
Mar-2005 - Nov-2010
Regional Manager
Abercrombie & Fitch.
Jan-2005 - Jan-2008
Munson Communications Company has just reported earnings for the year ended June 30, 2011. Below are the firm"s income statement and balance sheet. The company had a 55 percent dividend payout ratio for the last 10 years and does not plan to change this policy. Based on internal forecasts, the company expects the demand for its products to grow at a rate of 20 percent for the next year and has projected the sales growth for 2012 to be 20 percent. Assume that equity accounts and long-term debt do not vary directly with sales, but change when retained earnings change or additional capital is issued.
|
Munsun Communication Company Balance Sheet as of june 30,2011 |
|||
|
Assets: |
 |
Liabilities and StockHolders" Equity |
|
|
Cash |
$1,728,639 |
Accounts Paybles |
$4,666,673 |
|
Accounts receivables |
3,009,421 |
Notes Paybles |
2,507,094 |
|
Inventories |
11,492,993 |
 |  |
|
Total current assets |
$16,231,054 |
Total Current Liabilities |
$7,173,767 |
|
Net Fixed assets |
22,380,636 |
Long term debt |
|
|
13,345,242 |
 |  |  |
|
Other assets |
1,748,906 |
Common Stock |
10,165,235 |
|
Total assets |
$40,360,595 |
Retained earnings |
9,676,351 |
| Â | Â |
Total Liabilities and Equity |
$40,360,595 |
Munson Communications Company Balance Sheet as of June 30, 2011
|
Net sales |
$ 79,722,581 |
|
Costs |
59,358,499 |
|
EBITDA |
$ 20,364,082 |
|
Depreciation |
7,318,750 |
|
EBIT |
$ 13,045,332 |
|
Interest |
3,658,477 |
|
EBT |
$ 9,386,855 |
|
Taxes (35%) |
3,285,399 |
|
Net income |
$ 6,101,456 |
a. What is the firm"s internal growth rate (IGR)?
b. What is the firm"s sustainable growth rate (SGR)?
c. What is the external financing needed (EFN) to accommodate the expected growth?
d. Construct the firm"s 2012 pro forma financial statements under the assumption that all external financing will be done with long-term debt.
Hel-----------lo -----------Sir-----------/Ma-----------dam----------- T-----------han-----------k Y-----------ou -----------for----------- us-----------ing----------- ou-----------r w-----------ebs-----------ite----------- an-----------d a-----------cqu-----------isi-----------tio-----------n o-----------f m-----------y p-----------ost-----------ed -----------sol-----------uti-----------on.----------- Pl-----------eas-----------e p-----------ing----------- me----------- on----------- ch-----------at -----------I a-----------m o-----------nli-----------ne -----------or -----------inb-----------ox -----------me -----------a m-----------ess-----------age----------- I -----------wil-----------l