Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consider the following scenario: Fuzzy Button Clothing Company's income statement reports data for its first year of operation. The firm's CEO would like sales to

image text in transcribed
image text in transcribed
Consider the following scenario: Fuzzy Button Clothing 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. Fuzzy Button 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 65.00% 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, Fuzzy Button expects to pay $100,000 and $1,419,075 of preferred and common stock dividends, respectively. Complete the Year 2 income statement data for Fuzzy Button, then answer the questions that follow. Round each dollar value to the nearest whole dollar Fuzzy Button Clothing 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 13,000,000 800,000 800,000 Less: Depreciation and amortization expenses Operating income (or EBIT) $6,200,000 Less: Interest expense 620,000 Operating income (or EBIT) $6,200,000 620,000 Less: Interest expense Pre-tax income (or EBT) $5,580,000 Less: Taxes (40%) 2,232,000 Earnings after taxes $3,348,000 100,000 $3,248,000 Less: Preferred stock dividends Earnings available to common shareholders Less: Common stock dividends Contribution to retained earnings 1,171,800 $1,828,925 $2,535,425 Given the results of the previous income statement calculations, complete the following statements: In Year 2, if Fuzzy Button has 10,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive $10.00 in annual dividends. If Fuzzy Button has 500,000 shares of common stock issued and outstanding, then the firm's earnings per share (EPS) is expected to change from in Year 1 to in Year 2 Fuzzy Button's before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2 It is to say that Fuzzy Button'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, $1,828,925 and $2,535,425, respectively. This is because of the items reported in the income statement involve payments and receipts of cash

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Finance For Small And Entrepreneurial Business

Authors: Richard Roberts

1st Edition

0415721008, 978-0415721004

More Books

Students also viewed these Finance questions

Question

2. What process will you put in place to address conflicts?

Answered: 1 week ago