50.1K

Verified Solution

Link Copied!

I'd really love a break down on the math, I've got some answers but am really struggling for others. Thanks in advance

3. Income statement The income statement, also known as a profit and loss (P&L) statement, provides a snapshot of a company's financial performance 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 are incurred, not necessarily when cash is received or paid. Investors and analysts use the information presented in the income statement, and the other financial statements and reports, to evaluate the company's financial performance and condition. Consider the following scenario: its first year of operation. The firm's CEO would like sales to increase by Green Caterpillar Garden Supplies Inc.'s income statement reports data 25% next year. 1. Green Caterpillar 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 60.00% 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, Green Caterpillar expects to pay $200,000 and $1,055,700 of preferred and common stock dividends, respectively. Complete the Year 2 income statement data for Green Caterpillar, then answer the questions that follow. Round each dollar value to the nearest whole dollar. Green Caterpillar Garden Supplies Inc. Income Statement for Year Ending December 31 Year 1 Year 2 (Forecasted) Net sales $15,000,000 $ 9,000,000 Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses Operating income (or EBIT) 600,000 600,000 $5,400,000 Less: Interest expense 540,000 $4,860,000 $ Pre-tax income (or EBT) Less: Taxes (40%) Earnings after taxes 1,944,000 $2,916,000 $ Less: Preferred stock dividends 200,000 $2,716,000 $ Earnings available to common shareholders Less: Common stock dividends Contribution to retained earnings 874,800 $1,660,300 $2,263,300 Given the results of the previous income statement calculations, complete the following statements: In Year 2, if Green Caterpillar has 5,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive in annual dividends. If Green Caterpillar 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. Green Caterpillar's before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2 . It is to say that Green Caterpillar'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, $1,660,300 and $2,263,300, respectively. This is because of the items reported in the income statement involve payments and receipts of cash

Answer & Explanation Solved by verified expert

See Answer