Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

PLEASE ANSWER D,E,F,G THANK YOU :) Use the following information for Delta Corporation to answer question 1: (20 marks total) Year 20X1 20X2 Net sales

PLEASE ANSWER D,E,F,G THANK YOU :)

Use the following information for Delta Corporation to answer question 1: (20 marks total)

Year

20X1

20X2

Net sales

$1,500,000

$1,656,598

Cost of goods sold

675,000

745,469

Depreciation

270,000

298,188

Interest paid

43,600

44,000

Cash

127,500

140,811

Accounts receivable

450,000

496,980

Inventory

525,000

579,809

Net fixed assets

1,800,000

1,987,918

Accounts payable

375,000

414,150

Notes payable

45,000

50,000

Long-term debt

500,000

500,000

Common stock

1,000,000

1,000,000

Retained earnings

982,500

1,241,368

Tax rate

35%

35%

Dividend payout

30%

30%

1. Delta has 600,000 common shares outstanding. The firm is projecting a 20% increase in net sales for the coming year (20X3). Delta uses the percentage of sales approach to plan for its financing needs. In using this approach, the firm assumes that cost of goods sold, all assets (current and fixed), and accounts payable will all remain a constant percentage of sales. Depreciation expense is assumed to be 15% of net fixed assets, while notes payable and long-term debt will remain at the same level as 20X2. The interest rate charged on notes payable and long-term debt is also expected to remain the same. The firm will aim to maintain its dividend payout of 30% for the foreseeable future.

a. Construct the pro-forma Statement of Comprehensive Income and Statement of Financial Position for Delta Corporation for 20X3. Calculate the external financing needed (EFN) for 20X3. Round all your numbers in the pro-forma statements to the nearest dollar. (4 marks)

b. Based on its 20X2 information, what is Deltas capital intensity ratio? Round your answer to four decimal places. (1 mark)

c. What is Deltas full capacity sales if it is currently operating at 80% capacity (20X2)? Round your answer to the nearest integer. (1 mark)

d. Recalculate the firms external financing needed (EFN) for 20X3 if Delta is only operating at 80% capacity. Assume that if the 20X3 net sales is lower than full capacity sales, then the net fixed assets in 20X3 will be the same as the net fixed assets in 20X2 (i.e., assume that the firm will purchase just enough fixed assets to cover depreciation expense for 20X3). Interpret this EFN number. (5 marks)

e. What is Deltas internal growth rate for 20X2? Round your final answer in percentage to two decimal places. (2 marks)

f. What is Deltas sustainable growth rate for 20X2? Round your final answer in percentage to two decimal places. (2 marks)

g. Assume that Delta is operating at 100% capacity. Calculate the EFN for the firm if it wants to grow its sales by 100% for 20X3. Interpret this EFN number. (5 marks

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting

Authors: Jr. Belverd E. Needles, Marian Powers

9th Edition

0547070020, 978-0547070025

More Books

Students also viewed these Accounting questions

Question

What characteristic of the critical path times makes them critical?

Answered: 1 week ago

Question

What should you do in a follow-up call?

Answered: 1 week ago

Question

Discuss the effectiveness of a national infrastructure for HRD

Answered: 1 week ago