Delta has 500,000 common shares outstanding. The firm is projecting a 20% increase in net sales for
Question:
Delta has 500,000 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, depreciation, all assets (current and fixed), and accounts payable will all remain a constant percentage of sales. The firm will aim to maintain its dividend payout of 35% for the foreseeable future. The interest rate charged on notes payable and long-term debt is also expected to remain the same in.
1. 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.
2. How will the external financing needed (EFN) for 20X3 be affected if Delta is only operating at 70% capacity? Interpret this EFN number, and explain what the firm can do with it.
3.What is Delta’s internal growth rate for 20X2? Round your final answer in percentage to two decimal places.
4.Explain how Delta could go bankrupt if it wants to grow its sales by 100% for 20X3.
Year | 20X1 | 20X2 |
Net sales | $1,200,000 | $1,335,481 |
Cost of goods sold | 540,000 | 600,966 |
Depreciation | 180,000 | 200,322 |
Interest paid | 43,120 | 42,960 |
Cash | 102,000 | 113,516 |
Accounts receivable | 360,000 | 400,644 |
Inventory | 360,000 | 400,644 |
Net fixed assets | 1,440,000 | 1,602,577 |
Accounts payable | 300,000 | 333,870 |
Notes payable | 39,000 | 37,000 |
Long-term debt | 500,000 | 500,000 |
Common stock | 1,000,000 | 1,000,000 |
Retained earnings | 423,000 | 646,511 |
Tax rate | 30% | 30% |
Dividend payout | 35% | 35% |
Accounting Principles
ISBN: 978-1119048503
7th Canadian Edition Volume 1
Authors: Jerry J. Weygandt, Donald E. Kieso, Paul D. Kimmel, Barbara Trenholm, Valerie Warren, Lori Novak