Question: Fuzzy Button Clothing Companys income statement reports data for its first year of operation. The firms CEO would like sales to increase by 25% next
Fuzzy Button Clothing Companys income statement reports data for its first year of operation. The firms CEO would like sales to increase by 25% next year.
| 1. | Fuzzy Button 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 companys operating costs (excluding depreciation and amortization) remain at 75% of net sales, and its depreciation and amortization expenses remain constant from year to year. |
| 3. | The companys tax rate remains constant at 40% of its pre-tax income or earnings before taxes (EBT). |
| 4. | In Year 2, Fuzzy Button expects to pay $150,000 and $1,042,313 of preferred and common stock dividends, respectively. |
Complete the Year 2 income statement data for Fuzzy Button, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar.
| Fuzzy Button Clothing CompanyIncome Statement for Year Ending December 31 | ||
|---|---|---|
| Year 1 | Year 2 (Forecasted) | |
| Net sales | $30,000,000 |
|
| Less: Operating costs, except depreciation and amortization | 22,500,000 |
|
| Less: Depreciation and amortization expenses | 1,200,000 | 1,200,000 |
| Operating income (or EBIT) | $6,300,000 |
|
| Less: Interest expense | 630,000 |
|
| Pre-tax income (or EBT) | $5,670,000 |
|
| Less: Taxes (40%) | 2,268,000 |
|
| Earnings after taxes | $3,402,000 |
|
| Less: Preferred stock dividends | 150,000 |
|
| Earnings available to common shareholders | $3,252,000 |
|
| Less: Common stock dividends | 850,500 |
|
| Contribution to retained earnings | $2,401,500 | $2,976,937 |
Given the results of the previous income statement calculations, complete the following statements:
| In Year 2, if Fuzzy Button has 10,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive______ in annual dividends. | |
| If Fuzzy Button has 200,000 shares of common stock issued and outstanding, then the firms earnings per share (EPS) is expected to change from ______ in Year 1 to ______ in Year 2. | |
| Fuzzy Buttons before interest, taxes, depreciation and amortization (EBITDA) value changed from _______ in Year 1 to ______ in Year 2. | |
| It is ________(T/F) to say that Fuzzy Buttons net inflows and outflows of cash at the end of Years 1 and 2 are equal to the companys annual contribution to retained earnings, $2,401,500 and $2,976,937, respectively. This is because _____ (all or all but one) 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
