a$.$ Constructing the firm's $2021$ income statement

Laiho Industries: financial information for $2021$

$($in thousands of dollars$)$

Sales $$465,650$

EBITDA as a percentage of sales $15\%$

Depr. as a $\%$ of fixed assets $18\%$

Tax rate $25\%$

Interest expense $$7,940$

Dividend payout ratio $47\mathrm{.}25\%$

Laiho Industries: Income Statement for Year Ending December $31,2021$

$($in thousands of dollars$)$

$2021$ Formulas

Sales $$465,650=$C$31$

Operating costs excluding depreciation and amortization #N$/$A

EBITDA #N$/$A

Depreciation and amortization #N$/$A

EBIT #N$/$A

Interest #N$/$A

EBT #N$/$A

Taxes $(25\%)$ #N$/$A

Net Income #N$/$A

Common dividends #N$/$A

Addition to retained earnings #N$/$A