correct/incorrect
all/all but one
Cute Camel Woodcraft Company's income statement reports data first year of operation. The firm's CEO would like sales to increase by 25% next year. SAN 1. Cute Camel is able to achieve this level of increased sales, 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 70% 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, Cute Camel expects to pay $200,000 and $1,025,100 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 $20,000,000 14,000,000 Year 2 (Forecasted) $25,000,000 17,500,000 Net sales Less: Operating costs, except depreciation and amortization Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses Operating income (or EBIT) Less: Interest expense Pre-tax income (or EBT) Less: Taxes (40%) Earnings after taxes Less: Preferred stock dividends Earnings available to common shareholders Less: Common stock dividends Contribution to retained earnings 14,000,000 800,000 $5,200,000 520,000 4,680,000 1,872,000 $2,808,000 200,000 2,608,000 842,400 17,500,000 800,000 $6,700,000 1,005,000 5,695,000 2,278,000 $3,417,000 200,000 3,217,000 1,025,100 $2,191,900 $1,765,600 Given the results of the previous income statement calculations, complete the following statements: - In Year 2, if Cute Camel has 5,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive $40.00 in annual dividends. If Cute Camel has 400,000 shares of common stock issued and outstanding, then the firm's earnings per share (EPS) is expected to change from $6.52 in Year 1 to $8.04 in Year 2. Cute Camel's earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2 It is to say that Cute Camel's net inflows and outflows of cash at the end of Years 1 and 2 are equal to the company's annual of the items reported in the income contribution to retained earnings, $1,765,600 and $2,191,900, respectively. This is because statement involve payments and receipts of cash
