ABC Inc. 2017 sales are $1,200,000. Operating costs (excluding depreciation) are 75% of sales. Net fixed assets
Question:
ABC Inc. 2017 sales are $1,200,000. Operating costs (excluding depreciation) are 75% of sales. Net fixed assets are $165,000. Depreciation amounted to 11% of net fixed assets. Interest expenses are $80,000. The tax bill must be calculated using the corporate income tax table in the text, and ABC Inc. paid 12% of net income in dividends.
Prepare ABC Inc.’s income statement for 2017:
ABC Inc. Income Statement
2017
Sales
Operating costs (excluding depreciation)
EBITDA
Depreciation
EBIT
Interest Expense
EBT
Taxes***
Net Income
Common Dividends
Addition to Retained Earnings
Operating Cash Flow
***For Tax Rate use the corporate tax table in chapter 2 to determine the company’s tax bill, average and marginal tax rates. Use the average tax rate for this portion of the income statement.
Average tax ________
Marginal tax ________