1. Given the financial statements below for Dragonfly Enterprises, what was the increase in net working capital for 2011? Enter your answer as the nearest whole (e.g., 123), but do not include the $ sign.

2. Given the financial statements below for Dragonfly Enterprises, what was the Free Cash Flow to the Firm (FCFF) for 2011? Enter your answer as the nearest whole (e.g., 123), but do not include the $ sign.

3. Given the financial statements below for Dragonfly Enterprises, what is the external financing need for a pro forma increase in sales of 9% if the company is operating at full capacity? Enter your answer as the nearest whole (e.g., 123), but do not include the $ sign.

4. Given the financial statements below for Dragonfly Enterprises, what is the external financing need for a pro forma increase in sales of 15% if the company is operating at 90% capacity? Enter your answer as the nearest whole (e.g., 123), but do not include the $ sign.
 

Transcribed Image Text:

Dragonfly Enterprises Income Statement (S 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 Eamings 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 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 Dragonfly Enterprises Income Statement (S 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 Eamings 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 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

Answer rating: 100% (QA)

1 Calculation of Increase in net working capital X Y ZYX 2010 2011 Increase A Total Current assets 9... View the full answer