The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders. The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily when cash was received or paid. Investors and analysts use the information given in the income statement and other financial statements and reports to evaluate the company’s financial performance and condition. 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   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   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. • 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 contribution to retained earnings, $2,620,250 and $3,194,281, respectively. This is because      of the items reported in the income statement involve payments and receipts of cash.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders.
The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily when cash was received or paid. Investors and analysts use the information given in the income statement and other financial statements and reports to evaluate the company’s financial performance and condition.
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
 
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
 
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.
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 contribution to retained earnings, $2,620,250 and $3,194,281, respectively. This is because      of the items reported in the income statement involve payments and receipts of cash.
   
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 1 steps

Blurred answer
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education