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