Answered step by step
Verified Expert Solution
Question
1 Approved Answer
able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before 1. Cold Goose interest and
able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before 1. Cold Goose interest and taxes (EBIT). 2. The company's operating costs (excluding depreciation and amortization) remain at 75.00% of net sales, and its depreciation and amortization expenses remain constant from year to year 3. The company's tax rate remains constant at 40% of its pre-tax income or earnings before taxes (EBT). 4. In Year 2, Cold Goose expects to pay $300,000 and $938,081 of preferred and common stock dividends, respectively. Complete the Year income statement data for Cold Goose, then answer the questions that follow. Round each dollar value to the nearest whole dollar. Cold Goose Metal Works Inc. Income Statement for Year Ending December 31 Year 2 (Forecasted) Year 1 Net sales $15,000,000 Less: Operating costs, except depreciation and amortization 11,250,000 Less: Depreciation and amortization expenses 600,000 600,000 Operating income (or EBIT) $3,150,000 Less: Interest expense 315,000 Pre-tax income (or EBT) $2,835,000 Less: Taxes (40%) 1,134,000 Earnings after taxes $ $1,701,000 Less: Preferred stock dividends 300,000 Earnings available to common shareholders $1,401,000 Less: Common stock dividends 765,450 Contribution to retained earnings $846.544 $462 919 Income Statement for Year Ending December 31 Year 2 (Forecasted) Year 1 Net sales $15,000,000 Less: Operating costs, except depreciation and amortization 11,250,000 Less: Depreciation and amortization expenses 600,000 600,000 Operating income (or EBIT) $3,150,000 Less: Interest expense 315,000 Pre-tax income (or EBT) $2,835,000 Less: Taxes (40%) 1,134,000 Earnings after taxes $1,701,000 Less: Preferred stock dividends 300,000 Earnings available to common shareholders $1,401,000 Less: Common stock dividends 765,450 Contribution to retained earnings $462,919 $846,544 Given the results of the previous income statement calculations, complete the following statements: In Year 2, if Cold Goose has 25,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive in annual dividends. $12.00 If Cold Goose has 200,000 shares of common stock issued and outstanding, then the firm's earnings per share (EPS) is expected to change from $7.00 in Year 1 to in Year 2. Cold Goose's before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2 It is incorrect to say that Cold Goose's net inflows and outflows of cash at the end of Years 1 and 2 are equal to the company's annual contribution to retained earnings, $462,919 and $846,544, respectively. This is because all but one of the item reported in the income statement involve payments and receipts of cash
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started