Morrissey Technologies Inc.'s 2021 financial statements are shown here. Morrissey Technologies Inc.: Balance Sheet as of December 31, 2021 $180,000 Accounts payable $360,000 360,000 56,000 720,000 180,000 $1,260,000 $596,000 100,000 1,800,000 204,000 $2,700,000 Cash Receivables Inventories Total current assets Fixed assets Total assets 1,440,000 $2,700,000 Notes payable Accrued liabilities Total current liabilities Long-term debt Common stock Retained earnings Total liabilities and equity Morrissey Technologies Inc.: Income Statement for December 31, 2021 Sales $3,600,000

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter12: Intangibles
Section: Chapter Questions
Problem 10MC
icon
Related questions
Question

Please do not give solution in image format ? And Fast Answering Please ? And Explain Proper Step by Step.

a. Construct the forecasted financial statements assuming that these changes are made. What are the firm's forecasted notes payable and long-term debt balances? What is the forecasted addition to retained earnings? Do not round intermediate calculations. Round your answers to the nearest cent.
Morrissey Technologies Inc.: Pro Forma Income Statement December 31, 2022
2022
2021
$3,600,000
3,279,720
$320,280
20,280
$300,000
75,000
$225,000
Sales
Operating costs (includes depreciation)
EBIT
Interest expense
EBT
Taxes (25%)
Net Income
Dividends (60%)
Addition to retained earnings
Assets
Cash
Accounts receivable
Inventories
Fixed assets
Total assets
$
$
Liabilities and Equity
Payables + accruals
Short-term bank loans
Total current liabilities
Long-term bonds
Total liabilities
Common stock
Retained earnings
Total common equity
Total liabilities and equity
Morrissey Technologies Inc.: Pro Forma Balance Statement December 31, 2022
2021
$180,000
360,000
720,000
1,440,000
$2,700,000
$540,000
56,000
$596,000
100,000
$
$696,000
1,800,000
204,000
$2,004,000
$2,700,000
$
$
$
$
$
$
$
$
$
$
$
$
2022
b. If the profit margin remains at 6.25% and the dividend payout ratio remains at 60%, at what growth rate in sales will the additional financing requirements be exactly zero? In other words, what is the firm's sustainable growth rate? (Hint: Set AFN equal to zero and solve for g.) Do not round intermediate calculations. Round your answer to two decimal places.
%6
Transcribed Image Text:a. Construct the forecasted financial statements assuming that these changes are made. What are the firm's forecasted notes payable and long-term debt balances? What is the forecasted addition to retained earnings? Do not round intermediate calculations. Round your answers to the nearest cent. Morrissey Technologies Inc.: Pro Forma Income Statement December 31, 2022 2022 2021 $3,600,000 3,279,720 $320,280 20,280 $300,000 75,000 $225,000 Sales Operating costs (includes depreciation) EBIT Interest expense EBT Taxes (25%) Net Income Dividends (60%) Addition to retained earnings Assets Cash Accounts receivable Inventories Fixed assets Total assets $ $ Liabilities and Equity Payables + accruals Short-term bank loans Total current liabilities Long-term bonds Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity Morrissey Technologies Inc.: Pro Forma Balance Statement December 31, 2022 2021 $180,000 360,000 720,000 1,440,000 $2,700,000 $540,000 56,000 $596,000 100,000 $ $696,000 1,800,000 204,000 $2,004,000 $2,700,000 $ $ $ $ $ $ $ $ $ $ $ $ 2022 b. If the profit margin remains at 6.25% and the dividend payout ratio remains at 60%, at what growth rate in sales will the additional financing requirements be exactly zero? In other words, what is the firm's sustainable growth rate? (Hint: Set AFN equal to zero and solve for g.) Do not round intermediate calculations. Round your answer to two decimal places. %6
Morrissey Technologies Inc.'s 2021 financial statements are shown here.
Morrissey Technologies Inc.: Balance Sheet as of December 31, 2021
$180,000
Accounts payable
$360,000
360,000
Notes payable
56,000
720,000
Accrued liabilities
180,000
$1,260,000
Total current liabilities
$596,000
100,000
Cash
Receivables
Inventories
Total current assets
Fixed assets
Total assets
1,440,000
$2,700,000
EBIT
Interest
Operating costs including
depreciation
Long-term debt
Common stock
Retained earnings
Total liabilities and
equity
Morrissey Technologies Inc.: Income Statement for December 31, 2021
Sales
$3,600,000
3,279,720
1,800,000
204,000
$2,700,000
$320,280
20,280
$300,000
75,000
$225,000
EBT
Taxes (25%)
Net Income
Per Share Data:
Common stock price
$45.00
Earnings per share (EPS)
$2.25
$1.35
Dividends per share (DPS)
Suppose that in 2022, sales increase by 15% over 2021 sales. The firm currently has 100,000 shares outstanding. It expects to maintain its 2021 dividend payout ratio and believes that its assets should grow at the same rate as sales. The firm has no excess
capacity. However, the firm would like to reduce its operating costs/sales ratio to 89% and increase its total liabilities-to-assets ratio to 30%. (It believes its liabilities-to-assets ratio currently is too low relative to the industry average.) The firm will raise 30% of
the 2022 forecasted interest-bearing debt as notes payable, and it will issue long-term bonds for the remainder. The firm forecasts that its before-tax cost of debt (which includes both short- and long-term debt) is 12%. Assume that any common stock issuances
or repurchases can be made at the firm's current stock price of $45.
Transcribed Image Text:Morrissey Technologies Inc.'s 2021 financial statements are shown here. Morrissey Technologies Inc.: Balance Sheet as of December 31, 2021 $180,000 Accounts payable $360,000 360,000 Notes payable 56,000 720,000 Accrued liabilities 180,000 $1,260,000 Total current liabilities $596,000 100,000 Cash Receivables Inventories Total current assets Fixed assets Total assets 1,440,000 $2,700,000 EBIT Interest Operating costs including depreciation Long-term debt Common stock Retained earnings Total liabilities and equity Morrissey Technologies Inc.: Income Statement for December 31, 2021 Sales $3,600,000 3,279,720 1,800,000 204,000 $2,700,000 $320,280 20,280 $300,000 75,000 $225,000 EBT Taxes (25%) Net Income Per Share Data: Common stock price $45.00 Earnings per share (EPS) $2.25 $1.35 Dividends per share (DPS) Suppose that in 2022, sales increase by 15% over 2021 sales. The firm currently has 100,000 shares outstanding. It expects to maintain its 2021 dividend payout ratio and believes that its assets should grow at the same rate as sales. The firm has no excess capacity. However, the firm would like to reduce its operating costs/sales ratio to 89% and increase its total liabilities-to-assets ratio to 30%. (It believes its liabilities-to-assets ratio currently is too low relative to the industry average.) The firm will raise 30% of the 2022 forecasted interest-bearing debt as notes payable, and it will issue long-term bonds for the remainder. The firm forecasts that its before-tax cost of debt (which includes both short- and long-term debt) is 12%. Assume that any common stock issuances or repurchases can be made at the firm's current stock price of $45.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 2 images

Blurred answer
Knowledge Booster
Accounting for Intangible assets
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning