Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

image text in transcribedimage text in transcribed
image text in transcribed
image text in transcribed
Consider the following scenario: Cute Camel Woodcraft 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. 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 65% 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 $100,000 and $1,773,844 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 Year 2 (Forecasted) $25,000,000 Net sales Income Statement for Year Ending December 31 Year 1 $20,000,000 13,000,000 800,000 $6,200,000 Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses 800,000 Operating income (or EBIT) 1 Less: Interest expense. 620,000 Pre-tax income (or EBT) 5,580,000 Less: Taxes (25%) 1,395,000 Earnings after taxes 14.185.000 Cute Camel Woodcraft Company Income Statement for Year Ending December 31 Year 1 Year 2 (Forecasted) Net sales $20,000,000 $25,000,000 Less: Operating costs, except depreciation and amortization 13,000,000 Less: Depreciation and amortization expenses 800,000 800,000 Operating income (or EBIT) $6,200,000 Less: Interest expense 620,000 Pre-tax income (or EBT) 5,580,000 Less: Taxes (25%) 1,395,000 Earnings after taxes $4,185,000 Less: Preferred stock dividends 100,000 Earnings available to common shareholders 4,085,000 Less: Common stock dividends 1,464,750 Contribution to retained earnings $2,620,250 $3,194,281 Given the results of the previous income statement calculations, complete the following statements: In Year 2, if Cute Camel has 10,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive in annual dividends. If Cute Camel 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.. in Year 1 to 1 Cute Camel's earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 2 . It is of the items reported in the income 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, $2,620,250 and $3,194,281, respectively. This is because 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

Introductory Financial Accounting For Business

Authors: Thomas Edmonds, Christopher Edmonds, Mark Edmonds, Jennifer Edmonds, Philip Olds

2nd Edition

1260575306, 978-1260575309

More Books

Students also viewed these Accounting questions