Question

The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of...

The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders.

The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily when cash was received or paid. Investors and analysts use the information given in the income statement and other financial statements and reports to evaluate the company’s financial performance and condition.

Consider the following scenario:

Cute Camel Woodcraft Company’s income statement reports data for its first year of operation. The firm’s CEO would like sales to increase by 25% next year.

1. Cute Camel is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest and taxes (EBIT).
2. The company’s operating costs (excluding depreciation and amortization) remain at 65% of net sales, and its depreciation and amortization expenses remain constant from year to year.
3. The company’s tax rate remains constant at 25% of its pre-tax income or earnings before taxes (EBT).
4. In Year 2, Cute Camel expects to pay $100,000 and $1,773,844 of preferred and common stock dividends, respectively.

Complete the Year 2 income statement data for Cute Camel, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar.

Cute Camel Woodcraft Company

Income Statement for Year Ending December 31

Year 1 Year 2  (Forecasted)
Net sales $20,000,000
Less: Operating costs, except depreciation and amortization 13,000,000
Less: Depreciation and amortization expenses 800,000 800,000
Operating income (or EBIT) $6,200,000
Less: Interest expense 620,000
Pre-tax income (or EBT) 5,580,000
Less: Taxes (25%) 1,395,000
Earnings after taxes $4,185,000
Less: Preferred stock dividends 100,000
Earnings available to common shareholders 4,085,000
Less: Common stock dividends 1,464,750
Contribution to retained earnings $2,620,250

$3,194,281

Cute Camel Woodcraft Company’s income statement reports data for its first year of operation. The firm’s CEO would like sales to increase by 25% next year.

I'm having trouble with the formulas for these. A break down of the formulas would be appreciated.

Homework Answers

Answer #1

ALL EXPLANATIONS ARE GIVEN BESIDES THE FIGURE

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders. The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders. The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders. The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders. The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of...
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders. The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily...
Your boss has asked you to calculate the profitability ratios of Cute Camel Woodcraft Company and...
Your boss has asked you to calculate the profitability ratios of Cute Camel Woodcraft Company and make comments on its second-year performance as compared to its first-year performance. The following shows Cute Camel’s income statement for the last two years. The company had assets of $10,575,000 in the first year and $16,916,400 in the second year. Common equity was equal to $5,625,000 in the first year, 100% of earnings were paid out as dividends in the first year, and the...
Problem 2-37 Income Statement (LG2-1) Listed below is the 2021 income statement for Tom and Sue...
Problem 2-37 Income Statement (LG2-1) Listed below is the 2021 income statement for Tom and Sue Travels, Inc. TOM AND SUE TRAVELS, INC. Income Statement for Year Ending December 31, 2021 (in millions of dollars) Net sales $ 17.000 Less: Cost of goods sold 7.700 Gross profits $ 9.300 Less: Other operating expenses 3.500 Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 5.800 Less: Depreciation 2.500 Earnings before interest and taxes (EBIT) $ 3.300 Less: Interest 0.775 Earnings before...
Listed below is the 2021 income statement for Tom and Sue Travels, Inc. TOM AND SUE...
Listed below is the 2021 income statement for Tom and Sue Travels, Inc. TOM AND SUE TRAVELS, INC. Income Statement for Year Ending December 31, 2021 (in millions of dollars) Net sales $ 16.200 Less: Cost of goods sold 7.300 Gross profits $ 8.900 Less: Other operating expenses 3.300 Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 5.600 Less: Depreciation 2.100 Earnings before interest and taxes (EBIT) $ 3.500 Less: Interest 0.755 Earnings before taxes (EBT) $ 2.745 Less:...
TOM AND SUE TRAVELS, INC. Income Statement for Year Ending December 31, 2015 (in millions of...
TOM AND SUE TRAVELS, INC. Income Statement for Year Ending December 31, 2015 (in millions of dollars)   Net sales $ 19.600   Less: Cost of goods sold 9.000   Gross profits $ 10.600   Less: Other operating expenses 4.150   Earnings before interest, taxes, depreciation,   and amortization (EBITDA) $ 6.450   Less: Depreciation 3.800   Earnings before interest and taxes (EBIT) $ 2.650   Less: Interest 0.840   Earnings before taxes (EBT) $ 1.810   Less: Taxes 0.755   Net income $ 1.055 The CEO of Tom and Sue’s wants...
The Alexander Company reported the following income statement for 2016: Sales $15,000,000 Less: Operating expenses Wages,...
The Alexander Company reported the following income statement for 2016: Sales $15,000,000 Less: Operating expenses Wages, salaries, benefits $6,000,000 Raw materials 3,000,000 Depreciation 1,500,000 General, selling, and administrative expenses 1,500,000 Total operating expenses 12,000,000 Earnings before interest and taxes (EBIT) $3,000,000 Less: Interest expense 750,000 Earnings before taxes $2,250,000 Less: Income taxes 1,000,000 Earnings after taxes $1,250,000 Less: Preferred dividends 250,000 Earnings available to common stockholders $1,000,000 Earnings per share—250,000 shares outstanding $4.00 Assume that all depreciation and 75 percent...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT