New Worlds Chemicals Inc Essay

1689 words - 7 pages

New Worlds Chemicals Inc.
Section A
Assume (1) that NWC was operating at full capacity in 2008 with respect to all assets, (2) that all assets must grow at the same rate as sales, (3) that accounts payable and accrued liabilities also will grow at the same rate as sales, and (4) that the 2008 profit margin and dividend payout will be maintained. Under those conditions what would the AFN equation predict the company’s financial requirements to be for the coming year?
Solution
Additional Funds Needed (AFN) are also known as External Funding Required. In the following, the AFN equation is displayed for 2009:
AFN=(A^*/S_0 )∆S-(L^*/S_0 )∆S-M(S_1)(RR)
...view middle of the document...

(Hint: Total assets do not change from the initial forecast.)
Solution
Days sales outstanding (DSO):
Days Sales Outstanding=((Accounts receivables)/Sales)*Days in period
AR=(DSO*Sales)/(Days in period)
AR=(34*$2500)/365≈$233
Forecasted growth will require a new facility. This will increase NWC´s net fixed assets to $700 million.
The new inventory management system will increase the inventory turnover in 2009 to 10x:
Inventory turnover=Sales/Inventory
Inventory=Sales/(Inventory turnover)
Inventory=$2500/10=$250

Total assets in 2009 (considering ii) ):
Total current assets=Total assets-Net fixed assets
Total CA=$1250-$700
Total CA=$550
The total current assets in 2009 will not change in comparison to 2008.

Cash and equivalents in 2009 (considering i), iii), iv) ):
Cash and equivalents=Total current assets-Accounts receivable-Inventories
Cash and equivalents=$550-$233-$250
Cash and equivalents=$67
The following table shows the final forecasted balance sheet for 2009, including the results shown above:
2008 2009E 2009 Final
Cash and equivalents $ 20 $ 25 $ 67
Accounts receivable 240 300 233
Inventories 240 300 250
Total current assets $ 500 $ 625 $ 550
Net fixed assets 500 625 700
Total assets $ 1000 $ 1250 $ 1250

Accounts payable and accrued liabilities $ 100 $ 125 $ 125
Notes payable 100 190 190
Total current liabilities $ 200 $ 315 $ 315
Long-term debt 100 190 190
Common stock 500 500 500
Retained earnings 200 245 245
Total liabilities and equity $ 1000 $ 1250 $ 1250
These changes will not have an impact on the final forecasted income statement for 2009 which will stay the same.
Section C
Calculate NWC’s forecasted ratios based on its final forecast and compare them with the company’s 2008 historical ratios, the 2009 initial forecast ratios, and with the industry averages. How does NWC compare with the average firm in its industry, and is the company’s financial position expected to improve during the coming year? Explain.
Solution
As displayed in the following table, the final forecasted ratios of NWC are in general poorer than the industry ratios. Some ratios are within the average of the industry like DSO and the payout ratio; some ratios are slightly poorer than the industry´s average like inventory turnover and total assets turnover. All other ratios of NWC are poorer to the industry´s averages.
NWC (2008) NWC (2009E) NWC (2009 Final) Industry 2008 Comment
Basic earnings power 10.00% 10.00% 10.00% 20.00% Low
Profit margin 2.52 2.62 2.62 4.00 Low
Return on equity 7.20 8.77 8.77 15.60 Low
Days sales outstanding (365 days) 43.80 days 43.80 days 34.00 days 32.00 days OK
Inventory turnover 8.33x 8.33x 10.00x 11.00x Slightly Low
Fixed assets turnover 4.00 4.00 3.57 5.00 Low
Total assets turnover 2.00 2.00 2.00 2.50 Slightly Low
Debt/assets 30.00% 40.34% 40.34% 36.00% High
Times interest earned 6.25x 7.81x 7.81x 9.40x Low
Current ratio 2.50 1.99 1.75 3.00 Low
Payout ratio...

Other Papers Like New Worlds Chemicals Inc

Eco Fashion Essay

1295 words - 6 pages dyeing and printing process. While critics still point to the chemicals used in making synthetic materials, this method significantly reduces water consumption and pollution, while cotton (organic or not) uses a tremendous amount of water during the growth and dyeing phases. [edit] Future of fashion sustainability On May 3, 2012, The worlds largest summit on Fashion Sustainability was held in Copenhagen, gathering more than 1,000 key stakeholders in

Poor Kind of Bus Essay

626 words - 3 pages foreigners but also the locals as there are many scandals. Many food factories add chemicals in the food causing the food poisoning problem and even cause death. Especially the poisoned milk powder scandals, many innocent new-born babies were suffered by the poisoned milk powder. These companies have been bankrupted after being exposed. So, we can say that unethical businesses will damage the reputation of companies and the national image can also

Snap Crackle Frack

1690 words - 7 pages , flicked a spark, and caused a New Year’s morning blast that tossed aside a several-thousand-pound concrete slab. Afterward state officials found methane, the largest ingredient of natural gas, in her drinking water. [This is an excellent way to begin or essay because it instantly grabs your reader’s attention. Well done!] Drilling for natural gas has caused explosions, polluted aquifers and even burning water. (Lustgarten) Ninety percent of natural

How Apple Use Pr For Its Strategy

1910 words - 8 pages worked together in order to open a new branch in China with rent and taxes are cheap so the cost incurred by the Apple Inc. is not so great. Therefore, Apple Inc. can achieve fantastic advantage. The Death by workers happened due to the fact that Foxconn did not give the maximum limit for workers, workers are forced to continue working without some rest which the maximum average for workers are 60 hours per week (Apple 2013). As a result, Foxconn

Corrigan Corp

4214 words - 17 pages Chemicals Incorporated. Table 2.4 - Republic Chemicals Inc. Products as of January 2015 Product | Type | Water-Tite 100 Instant Plug | Water Plug | Water-Tite 101 | Crystalline Capillary | Water-Tite 102 | Cementitious | Water-Tite 103 | Cementitious | Water-Tite 200 Baricade | Elastomeric | Water-Tite 201 Proflex | Elastomeric | Romtech Construction Romtech Construction was established in 2001. The company is considered to be

Logistics

876 words - 4 pages deadline for bids was June 7. Brent met with Mr. Baker, the sales representative form Allfo on April 20. He said that they have unfilled capacity at their new plant were eager to receive an indication of Loren’s future hexonic acid requirement. During another phone call with Mr. Wallance, sales representative of Michigan chemical, Brent was informed that they will be represented by their distributor in Canada Carter Chemicals Ltd. Michigan

Smart Factory Market - Pmr Market Insight Report 2015 to 2021

885 words - 4 pages Smart Factory Market - PMR Market Insight Report 2015 to 2021 Persistence Market Research Smart Factory Market - PMR Market Insight Report 2015 to 2021 Persistence Market Research 1 Smart Factory Market - PMR Market Insight Report 2015 to 2021 Persistence Market Research Released New Market Report on “Smart Factory Market - PMR Market Insight Report 2015 to 2021”. Smart factories are affordable and offer fully integrated automation

Nike and Ethics

2313 words - 10 pages chairman of the company; Phil Knight also owns roughly 80% of the voting shares and 37% of total shares of the company. Mark Parker servers as the CEO and President of Nike INC. As of November 19, 2009, the board was composed of 13 members, 11 of whom are considered independent, non-executive directors under the listing standards of the New York Stock Exchange. The board features representation from Microsoft and Tom Cook, COO of Apple, John

Video Game Industry Analysis

2751 words - 12 pages . MICROSOFT CORPORATION NAMCO BANDAI GAMES AMERICA INC. NATSUME INC. NETDRAGON WEBSOFT INC. NEXON AMERICA INC. NINTENDO OF AMERICA INC. NVIDIA CORPORATION PERFECT WORLD ENTERTAINMENT RUBICON ORGANIZATION SEGA OF AMERICA, INC. SLANG SONY COMPUTER ENTERTAINMENT AMERICA SONY ONLINE ENTERTAINMENT, INC. SQUARE ENIX, INC. TAKE-TWO INTERACTIVE SOFTWARE, INC. TECMO KOEI AMERICA CORPORATION TRION WORLDS, INC. UBISOFT ENTERTAINMENT, INC. WARGAMING WARNER BROS

Charcoal as Orchid Fertilizer

1598 words - 7 pages global warming since it is natural and organic and it will not release chemicals into the environment which damage the land and our air, specifically the ozone layer. Statement of the Problem It is unknown if charcoal can act as a main fertilizer and have an effect on the growth of the orchids plant. Hypotheses Carbon Sulphate Oxide will act as an effective fertilizer to promote growth for the orchid plant. Carbon Sulphate Oxide as

Janmar Coatings Inc

936 words - 4 pages Marketing Management: Case Analysis: Janmar Coatings, Inc. Presented by, Uma M. Venkatesan Tuesday 17th 2015

Related Essays

Mba 560 Alumina Inc Essay

1595 words - 7 pages EPA. Going forward, with the help of a strong corporate management team, Alumina should ensure their constant compliancy with Region 6 of the Environmental Protection Agency (EPA) and the Clean Water Act. It is my responsibility as a Business Manager to review previous non-compliancy issues, understand the key facts to ensuring Alumina Inc stays within legal environmental safety rules and mitigate new legal issues that may come their way

Marketing On Pidilite Essay

919 words - 4 pages , art material and industrial chemicals. Pidilite's most famous product is the Fevicol range of adhesives. Its other famous brands are Dr. Fixit, Cyclo, Ranipal, Hobby Ideas, M-seal and Acron. The Fevicol brand, Pidilite's most recognized adhesive brand Pidilite's corporate office is located in Andheri (East), Mumbai. The company has manufacturing facilities at various locations in India, including Mahad (Maharastra), Vapi (Gujarat) Baddi

Water Resource Essay

602 words - 3 pages them the danger to health by polluting the water. Most of the community are already aware of the water problem and should be willing to learn ways of controlling that problem. At the meeting there isa discussion of the new departments planned to manage water pollution. The new departments will have new jobs created which will be of interest to the community. References Aztec Environmental Services, Inc. (2007) Retrieved on Feb. 5, 2010

Case Study

1665 words - 7 pages radically new era of multimedia innovation. Apple Inc. opened up an entirely new method in which microchip technology was to be developed and used for industrial, institutional and commercial use. It is due in large part through the amazing talent of Steve Jobs that this esoteric technology managed to achieve stellar proportions with regards to the open market. The purpose of this case study is to shed some light on Apple Inc.’s adopted