Question

In: Accounting

Use the following information for Delta Corporation to answer question 1: (20 marks total) Year 20X1...

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.                                                                                               

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

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

d.   Recalculate the firm’s 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.                                                                                               

e.   What is Delta’s internal growth rate for 20X2? Round your final answer in percentage to two decimal places.         

f.    What is Delta’s sustainable growth rate for 20X2? Round your final answer in percentage to two decimal places.    

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.     

Solutions

Expert Solution


Related Solutions

Use the following information for Delta Corporation to answer question 1: Year 20X1 20X2 Net sales...
Use the following information for Delta Corporation to answer question 1: 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...
QUESTION 1 (20 Marks) REQUIRED In view of the information given below, answer the following questions:...
QUESTION 1 REQUIRED In view of the information given below, answer the following questions: 1.1 Explain THREE (3) costs or risks to businesses of holding little or no cash. 1.2 Explain THREE (3) motives for holding cash. 1.3 What advice would you offer financial managers to ensure the effective of cash?
Please answer Question 1 and Question 2: Total Marks 10 Question .1 Case-1 Ponds Corporation acquired...
Please answer Question 1 and Question 2: Total Marks 10 Question .1 Case-1 Ponds Corporation acquired 15% of the 300,000 ordinary shares of Dabur Company at a total cost of 15 per share on April 1, 2018. On July 1, Dabur declared and paid a $115,000 cash dividend. On December 31, Dabur reported a net income of $183,000 for the year. At December 31 the market price of Dabur was $16 per share. The investment is classified as trading. Case-2...
Question 1 [1 mark each/Total 20 marks] Choose the correct answer 5) A relative price is...
Question 1 [1 mark each/Total 20 marks] Choose the correct answer 5) A relative price is the A) slope of the demand curve. B) difference between one money price and another. C) slope of the supply curve. D) ratio of one money price to another. 6) Wants, as opposed to demands, A) are the unlimited desires of the consumer. B) are the goods the consumer plans to acquire. C) are the goods the consumer has acquired. D) depend on the...
Use the case below to answer the following question(s) (Total marks = 100) A certain restaurant...
Use the case below to answer the following question(s) (Total marks = 100) A certain restaurant located in a resort community is owned and operated by Karen Payne. The restaurant just completed its third year of operation. During this time, Karen sought to establish a reputation for the restaurant as a high quality dining establishment that specialises in fresh seafood. The efforts made by Karen and her staff proved succesful, and her restaurant is currently one of the best and...
6.         Question 6 [Total: 20 marks]                             &
6.         Question 6 [Total: 20 marks]                                                     Please discuss how “variation margin” and “margin call” are related in the context of daily settlement procedure.                                                                                [10 marks] b) What are the most important aspects of the design of a new futures contract?      [10 marks]
PROBLEM 5: FOREIGN CURRENCY (20 MARKS TOTAL) Use the information here for answering questions 1 to...
PROBLEM 5: FOREIGN CURRENCY (20 MARKS TOTAL) Use the information here for answering questions 1 to 3 on this page. On 1 April 2020, Winton Ltd, an Australian entity, places an order for GBP £200,000 of inventory with Austen plc, a UK supplier. On the same date, Winton Ltd enters into a forward exchange contract with the bank to buy GBP £200,000, to be settled on 31 July 2020. The goods are shipped FOB London on 1 May 2020 and...
Question 5 (4 marks) Simple Calculation Use the information in the following table to answer the...
Question 5 Simple Calculation Use the information in the following table to answer the question. Note the fund started with 100 Net Asset Value at the start of 2012. 2012 2013 2014 2015 2016 2017 2018 2019 Return 8.0% 4.0% 1.7% -4.5% 9.7% 10.7% -0.3% -14.1% Asset Value 108.00 112.36 114.27 109.18 119.82 132.64 132.27 113.64 Given the above hedge fund manager’s performance, which year(s) would the manager get paid on their high water mark? (1.5 marks). Calculate the rolling...
QUESTION 3 (20 Marks) REQUIRED Use the information provided below to prepare the following for Electroman...
QUESTION 3 REQUIRED Use the information provided below to prepare the following for Electroman Limited for August and September 2020 (using separate monetary columns for each month): 3.1 Debtors Collection Schedule 3.2 Cash Budget. Note: Where applicable, round off amounts to the nearest Rand. INFORMATION Electroman Limited sells appliances. The following forecasts were made: 1. The bank balance on 31 July 2020 is expected to be R50 000 (favourable). 2. Sixty percent (60%) of all sales are for cash; the...
Question 5: Relevant information for decisions (20 marks in total) The development of a new pesticide...
Question 5: Relevant information for decisions (20 marks in total) The development of a new pesticide for the horticultural industry has been successful. David is now discussing with you, options to expand operations to include this new line of pesticide, Microcide. A key issue is whether to make one of the components of the pesticide, Factor X, or to buy it in. Demand for the next 12 months is expected to be 200,000 litres. Costs if FOL makes all the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT