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
Get step-by-step solutions from verified subject matter experts
