CALCULATE YELLOW BLANKS ON INCOME SHEET. BALANCE SHEET ADDED FOR REFERENCE 5 6 Sales 7 Cost of

CALCULATE YELLOW BLANKS ON INCOME SHEET. BALANCE SHEET ADDED FOR REFERENCE

Transcribed Image Text:

5 6 Sales 7 Cost of Goods Sold 8 Gross Profit 9 Selling and G&A Expenses 10 Fixed Expenses 11 Depreciation 12 EBIT 13 Interest Expense 14 Earnings Before Taxes 15 Taxes 16 Net Income 2022 Earnings per Share Dividends per Share Addition to RE per Share 12,355,140 10,347,829 2,007,311 1,103,464 109,480 276,079 176,652 2021 11,521,253 9,733,623 1,787,630 970,699 90,160 257,669 75,000 200,997 17 18 Notes: 19 Tax Rate 20 Shares Outstanding 21 22 23 24 25 26 Note: Yellow cells were needed to be filled with formulas 169,443 65,000 $0.20 5 6 Sales 7 Cost of Goods Sold 8 Gross Profit 9 Selling and G&A Expenses 10 Fixed Expenses 11 Depreciation 12 EBIT 13 Interest Expense 14 Earnings Before Taxes 15 Taxes 16 Net Income 2022 Earnings per Share Dividends per Share Addition to RE per Share 12,355,140 10,347,829 2,007,311 1,103,464 109,480 276,079 176,652 2021 11,521,253 9,733,623 1,787,630 970,699 90,160 257,669 75,000 200,997 17 18 Notes: 19 Tax Rate 20 Shares Outstanding 21 22 23 24 25 26 Note: Yellow cells were needed to be filled with formulas 169,443 65,000 $0.20

Answer rating: 100% (QA)

Sales Cost of Good Sold Gross profit 5 Selling and 15 Fixed expences Depriciation EBIT GA Expence... View the full answer