EFN1

Given the financial statements below for Firefly Enterprises, what is the external financing need for a pro forma increase in sales of 22%? Show Your Work! Enter your answer as the nearest whole (e.g., 123), but do not include the $ sign.

Firefly Enterprises
Income Statement ($ Million)		2011
Sales		740
Cost of Goods Sold		452
Selling, General, & Admin Exp.		124
Depreciation		40
Earnings Before Interest & Taxes		124
Interest Expense		24
Taxable Income		100
Taxes at 40%		40
Net Income		60
Dividends		18
Addition to Retained Earnings		42
Balance Sheets as of 12-31
Assets	2010	2011
Cash	20	20
Account Receivable	102	110
Inventory	76	80
Total Current Assets	198	210
Net Fixed Assets	352	410
Total Assets	550	620
Liabilities and Owners Equity	2010	2011
Accounts Payable	62	70
Notes Payable	0	0
Total Current Liabilities	62	70
Long-Term Debt	280	300
Common Stock	34	34
Retained Earnings	174	216
Total Liab. and Owners Equity	550	620