Question
Given the financial statements below for Dragonfly Enterprises, what is the external financing need for a pro forma increase in sales of 23% if the
Given the financial statements below for Dragonfly Enterprises, what is the external financing need for a pro forma increase in sales of 23% if the firm is operating at 92% capacity? Enter your answer as the nearest whole (e.g., 123), but do not include the $ sign.
Dragonfly Enterprises | ||
Income Statement ($ Million) | 2011 | |
Sales | 370 | |
Cost of Goods Sold | 226 | |
Selling, General, & Admin Exp. | 62 | |
Depreciation | 20 | |
Earnings Before Interest & Taxes | 62 | |
Interest Expense | 12 | |
Taxable Income | 50 | |
Taxes at 40% | 20 | |
Net Income | 30 | |
Dividends | 9 | |
Addition to Retained Earnings | 21 | |
Balance Sheets as of 12-31 | ||
Assets | 2010 | 2011 |
Cash | 10 | 10 |
Account Receivable | 46 | 50 |
Inventory | 43 | 45 |
Total Current Assets | 99 | 105 |
Net Fixed Assets | 166 | 195 |
Total Assets | 265 | 300 |
Liabilities and Owners Equity | 2010 | 2011 |
Accounts Payable | 26 | 30 |
Notes Payable | 0 | 0 |
Total Current Liabilities | 26 | 30 |
Long-Term Debt | 140 | 150 |
Common Stock | 22 | 22 |
Retained Earnings | 77 | 98 |
Total Liab. and Owners Equity | 265 | 300 |
the answer is 17, but i keep getting the wrong number. HELP
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started