After Dan€™s analysis of East Coast Yachts€™ cash flow (at the end of our previous chapter), Larissa approached Dan about the company€™s performance and future growth plans. First, Larissa wants to find out how East Coast Yachts is performing relative to its peers. Additionally, she wants to find out the future financing necessary to
fund the company€™s growth. In the past, East Coast Yachts experienced difficulty in financing its growth plan, in large part because of poor planning. In fact, the company had to turn down several large jobs because its facilities were unable to handle the additional demand. Larissa hoped that Dan would be able to estimate the amount of capital the company would have to raise next year so that East Coast Yachts would be better prepared to fund its expansion plans.
To get Dan started with his analyses, Larissa provided the following financial statements. Dan then gathered the industry ratios for the yacht manufacturing industry.

1. East Coast Yachts uses a small percentage of preferred stock as a source of financing. In calculating the ratios for the company, should preferred stock be included as part of the company€™s total equity?

2. Calculate all of the ratios listed in the industry table for East Coast Yachts.
3. Compare the performance of East Coast Yachts to the industry as a whole. For each ratio, comment on why it might be viewed as positive or negative relative to the industry. Suppose you create an inventory ratio calculated as inventory divided by current liabilities. How would you interpret this ratio? How does East Coast Yachts compare to the industry average for this ratio?
4. Calculate the sustainable growth rate for East Coast Yachts. Calculate external funds needed (EFN) and prepare pro forma income statements and balance sheets assuming growth at precisely this rate. Recalculate the ratios in the previous question. What do you observe?
5. As a practical matter, East Coast Yachts is unlikely to be willing to raise external equity capital, in part because the shareholders don€™t want to dilute their existing ownership and control positions. However, East Coast Yachts is planning for a growth rate of 20 percent next year. What are your conclusions and recommendations about the feasibility of East Coast€™s expansion plans?
6. Most assets can be increased as a percentage of sales. For instance, cash can be increased by any amount. However, fixed assets often must be increased in specific amounts since it is impossible, as a practical matter, to buy part of a new plant or machine. In this case, a company has a €œstaircase€ or €œlumpy€ fixed cost structure. Assume that East Coast Yachts is currently producing at 100 percent of capacity and sales are expected to grow at 20 percent. As a result, to expand production, the company must set up an entirely new line at a cost of $95,000,000. Prepare the pro forma income statement and balance sheet. What is the new EFN with these assumptions? What does this imply about capacity utilization for East Coast Yachts next year?

Transcribed Image Text:

EAST COAST YACHTS 2017 Income Statoment $611,582,000 Sales Cost of goods sold Selling, general, and administrative 431,006,000 73,085,700 Depreciation 19,958,400 $ 87,531,900 EBIT Interest expense 11,000,900 $ 76,531,000 EBT Тахes 30,612,400 $ 45,918,600 $ 17,374,500 $ 28,544,100 Net income Dividends Retained earmings EAST COAST YACHTS 2017 Balance Sheet Current assets Current liabilities Cash and equivalents $ 11,119,700 Accounts payable $ 44,461,550 Accounts receivable 18,681,500 Accrued expenses 6,123,200 Inventory 20,149,650 Total current liabilities $ 50,584,750 Other 1,172,200 Total current assets $ 51,123,050 $169,260,000 $169,260,000 Fixed assets Long-term debt Property, plant, and equipment $457,509,600 Total long-term liabilities Less accumulated depreciation (113,845,900) Net property, plant, and equipment $343,663,700 6,772,000 Stockholders' equity $350,435,700 Intangible assets and others Total fixed assets Preferred stock $ 1,970,000 Common stock 37,583,700 Capital surplus 28,116,300 Accumulated retained earnings 161,564,000 Less treasury stock (47,520,000) $181,714,000 $401,558,750 Total equity Total assets $401,558,750 Total liabilities and shareholders' equity