Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Net sales $ Less: Operating costs, except depreciation and amortization $20,000,000 14,000,000 800,000 $5,200,000 800,000 Less: Depreciation and amortization expenses Operating income (or EBIT) $

image text in transcribedimage text in transcribed

Net sales $ Less: Operating costs, except depreciation and amortization $20,000,000 14,000,000 800,000 $5,200,000 800,000 Less: Depreciation and amortization expenses Operating income (or EBIT) $ Less: Interest expense 520,000 Pre-tax income (or EBT) 4,680,000 Less: Taxes (25%) 1,170,000 $ Earnings after taxes Less: Preferred stock dividends Earnings available to common shareholders $3,510,000 200,000 3,310,000 Less: Common stock dividends 1,053,000 $2,257,000 Contribution to retained earnings $2,789,875 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 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 in Year 1 to in Year 2. in Year 1 to Cute Camel's earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from 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 contribution to retained earnings, $2,257,000 and $2,789,875, respectively. This is because of the items reported in the income statement involve payments and receipts of cash. 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 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 25% of its pre-tax income or earnings before taxes (EBT). 4. In Year 2, Cute Camel expects to pay $200,000 and $1,281,375 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

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

Sound Investing, Chapter 17 - Off-Balance-Sheet Shams

Authors: Kate Mooney

1st Edition

0071719393, 9780071719391

More Books

Students also viewed these Accounting questions

Question

What is the Current Month Status for December 2015 in Georgia (GA)?

Answered: 1 week ago