Delsing Canning Company is considering an expansion of its facilities. Its current income statement is as...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image](https://dsd5zvtm8ll6.cloudfront.net/questions/2024/05/66358d8c95c05_67666358d8c902a7.jpg)
Transcribed Image Text:
Delsing Canning Company is considering an expansion of its facilities. Its current income statement is as follows: Sales Variable costs (50% of sales) Fixed costs Earnings before interest and taxes (EBIT) Interest (10 % cost) Earnings before taxes (EBT) Tax (30%) Earnings after taxes (EAT) Shares of common stock Earnings per share $ 6,200,000 3,100,000 1,920,000 $ 1,180,000 440,000 $ 740,000 222,000 $ 518,000 320,000 $ 1.62 The company is currently financed with 50 percent debt and 50 percent equity (common stock, par value of $10). In order to expand the facilities, Mr. Delsing estimates a need for $3.2 million in additional financing. His investment banker has laid out three plans for him to consider: 1. Sell $3.2 million of debt at 14 percent. 2. Sell $3.2 million of common stock at $20 per share. 3. Sell $1.60 million of debt at 13 percent and $1.60 million of common stock at $25 per share. Variable costs are expected to stay at 50 percent of sales, while fixed expenses will increase to $2,420,000 per year. Delsing is not sure how much this expansion will add to sales, but he estimates that sales will rise by $1 million per year for the next five years. Delsing is interested in a thorough analysis of his expansion plans and methods of financing.He would like you to analyze the following: a. The break-even point for operating expenses before and after expansion (in sales dollars). Note: Enter your answers in dollars not in millions, i.e, $1,234,567. Break-Even Point Before expansion After expansion $ $ 3,840,000 4,840,000 b. The degree of operating leverage before and after expansion. Assume sales of $6.2 million before expansion and $7.2 million after (S-TVC) expansion. Use the formula: DOL = (S-TVC-FC) Note: Round your answers to 2 decimal places. Degree of Operating Leverage Before expansion After expansion 2.62 3.05 c-1. The degree of financial leverage before expansion. Note: Round your answer to 2 decimal places. Degree of financial leverage 1.60 c-2. The degree of financial leverage for all three methods after expansion. Assume sales of $7.2 million for this question. Note: Round your answers to 2 decimal places. 100% Debt 100% Equity 50% Debt & 50% Equity Degree of Financial Leverage 4.04 1.59 2.22 d. Compute EPS under all three methods of financing the expansion at $7.2 million in sales (first year) and $10.1 million in sales (last year). Note: Round your answers to 2 decimal places. 100% Debt 100% Equity 50% Debt & 50% Equity Earnings per Share First Year Last Year Delsing Canning Company is considering an expansion of its facilities. Its current income statement is as follows: Sales Variable costs (50% of sales) Fixed costs Earnings before interest and taxes (EBIT) Interest (10 % cost) Earnings before taxes (EBT) Tax (30%) Earnings after taxes (EAT) Shares of common stock Earnings per share $ 6,200,000 3,100,000 1,920,000 $ 1,180,000 440,000 $ 740,000 222,000 $ 518,000 320,000 $ 1.62 The company is currently financed with 50 percent debt and 50 percent equity (common stock, par value of $10). In order to expand the facilities, Mr. Delsing estimates a need for $3.2 million in additional financing. His investment banker has laid out three plans for him to consider: 1. Sell $3.2 million of debt at 14 percent. 2. Sell $3.2 million of common stock at $20 per share. 3. Sell $1.60 million of debt at 13 percent and $1.60 million of common stock at $25 per share. Variable costs are expected to stay at 50 percent of sales, while fixed expenses will increase to $2,420,000 per year. Delsing is not sure how much this expansion will add to sales, but he estimates that sales will rise by $1 million per year for the next five years. Delsing is interested in a thorough analysis of his expansion plans and methods of financing.He would like you to analyze the following: a. The break-even point for operating expenses before and after expansion (in sales dollars). Note: Enter your answers in dollars not in millions, i.e, $1,234,567. Break-Even Point Before expansion After expansion $ $ 3,840,000 4,840,000 b. The degree of operating leverage before and after expansion. Assume sales of $6.2 million before expansion and $7.2 million after (S-TVC) expansion. Use the formula: DOL = (S-TVC-FC) Note: Round your answers to 2 decimal places. Degree of Operating Leverage Before expansion After expansion 2.62 3.05 c-1. The degree of financial leverage before expansion. Note: Round your answer to 2 decimal places. Degree of financial leverage 1.60 c-2. The degree of financial leverage for all three methods after expansion. Assume sales of $7.2 million for this question. Note: Round your answers to 2 decimal places. 100% Debt 100% Equity 50% Debt & 50% Equity Degree of Financial Leverage 4.04 1.59 2.22 d. Compute EPS under all three methods of financing the expansion at $7.2 million in sales (first year) and $10.1 million in sales (last year). Note: Round your answers to 2 decimal places. 100% Debt 100% Equity 50% Debt & 50% Equity Earnings per Share First Year Last Year
Expert Answer:
Answer rating: 100% (QA)
Financial Expansion Analysis for Company X Based on the information provided heres an analysis of the companys expansion plans 1 Current Performance E... View the full answer
Related Book For
Foundations of Financial Management
ISBN: 978-1259277160
16th edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen
Posted Date:
Students also viewed these accounting questions
-
Free Cash Flows Rhodes Corporation's financial statements are shown below. Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales $ 13,000 $ 11,000...
-
Delsing Canning Company is considering an expansion of its facilities. Its current income statement is as follows: Sales................................................................$5,500,000...
-
Delsing Canning Company is considering an expansion of its facilities. Its current income statement is as follows: Sales $ 7,300,000 Variable costs (50% of sales) 3,650,000 Fixed costs 2,030,000...
-
1. A projectile is launched in a vertical plane, at an angle 0 with initial velocity vo. It must be caught in a frictionless circular tube of radius R in such a way that the trajectory of the...
-
Carolina Dubasov enjoyed working with wood. She had a workshop set up in her backyard where she built articles of furniture, including tables, chairs, chests of drawers, end tables, and desks. She...
-
Indicate whether each of the following accounts appears in the debit column or in the credit column of an after-closing trial balance. Use the symbols D for debit column, C for credit column, and N...
-
Refer to the CVS annual report and the financial statements of Southwest Airlines Co. in the Supplement to Chapter 1 to answer these questions: 1. Which company is larger in terms of assets and in...
-
Home Security Systems is analyzing the purchase of manufacturing equipment that will cost $50,000. The annual cash inflows for the next three years will be: YearCash Flow 1 ......... $25,000 2...
-
Find the work done by force F = 3yi + 3xj + 3zk from (0,0,0) to (1, 1,1) The work done over the straight-line path C, is over each of the following paths. (Type an integer or a simplified fraction.)...
-
Opus, Incorporated, owns 90 percent of Bloom Company. On December 31, 2012, Opus acquires half of Bloom's $500,000 outstanding bonds. These bonds had been sold on the open market on January 1, 2010,...
-
How would I solve this? Let f(x) = 14x + 10- 15et. Then the equation of the tangent line to the graph of f() at the point (0, -5) is given by y = max + b for m b =
-
I need some help with this question. With this information summarize in one paragraph comparing the output and try to determine the CPU's capabilities. In particular, can it run 64-bit applications,...
-
discuss the role of hybridization and introgression in driving evolutionary innovation and genetic exchange between divergent lineages, including the potential for adaptive introgression and the...
-
Public speaking is different from a conversation. Write a response that defines and distinguishes these two types of communication, addressing a topic from your personal life or current events....
-
8. Let a, b R, a < b. Let n Z+. Suppose that f bounded on [a, b]. Let P = {x} be any partition of [a, b]. Calculate L(f, P) and U(f, P) for the following functions over [a, b]. Simplify as much as...
-
1. Find the First and Follow of the following grammar: SACB / CbB / Ba Ada/BC B - g/ ChS/
-
Lean can have serious deficiencies when applied to companies that have Group of answer choices high variability in demand. large variety of low-volume products. custom engineered products. All of...
-
How will relating product contribution margin s to the amount of the constrained resource they consume help a company maximize its profits?
-
The Supplies account began the year with a balance of $380. During the year, supplies in the amount of $980 were purchased. At the end of the year (December 31), the inventory of supplies on hand was...
-
Consider Graph 4 and Graph 6 in the given figure. Determine if one graph is a subgraph of the other. If so, give a correspondence between vertices that demonstrates this relationship. If not,...
-
For the following exercise, use Graph \(A\) in the given figure. Consider each sequence of vertices. Determine if it is only a walk, both a walk and a path, both a walk and a trail, all three, or...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App