Question: Complete the Year 2 income statement data for Blue Hamster, then answer the questions that follow. Be sure to round each dollar value to the

Complete the Year 2 income statement data for Blue Hamster, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar.

Blue Hamster Manufacturing Inc.

Income Statement for Year Ending December 31

Year 1 Year 2 (Forecasted)
Net sales $30,000,000

Less: Operating costs, except depreciation and amortization 19,500,000

Less: Depreciation and amortization expenses 1,200,000 1,200,000
Operating income (or EBIT) $9,300,000

Less: Interest expense 930,000

Pre-tax income (or EBT) 8,370,000

Less: Taxes (25%) 2,092,500

Earnings after taxes $6,277,500

Less: Preferred stock dividends 200,000

Earnings available to common shareholders 6,077,500

Less: Common stock dividends 1,883,250

Contribution to retained earnings $4,194,250 $5,121,531

Given the results of the previous income statement calculations, complete the following statements:

In Year 2, if Blue Hamster has 5,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive $40.00 in annual dividends.
If Blue Hamster has 400,000 shares of common stock issued and outstanding, then the firms earnings per share (EPS) is expected to change from $15.19 in Year 1 to in Year 2.
Blue Hamsters earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from in Year 1 to in Year 2.
It is to say that Blue Hamsters net inflows and outflows of cash at the end of Years 1 and 2 are equal to the companys annual contribution to retained earnings, $4,194,250 and $5,121,531, respectively. This is because of the items reported in the income statement involve payments and receipts of cash.

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!