Question

From the following information, construct a simple income statement and a balance sheet:

Sales	$900,000
Finished goods	190,000
Long-term debt	400,000
Raw materials	140,000
Cash	75,000
Cost of goods sold	480,000
Accounts receivable	170,000
Plant and equipment	490,000
Interest expense	50,000
Number of shares outstanding	110,000
Earnings before taxes	240,000
Taxes	100,000
Accounts payable	200,000
Other current liabilities	40,000
Other expenses	130,000
Equity	425,000

Round your answer for earnings per share to the nearest cent.

Corporation X:
Income Statement for the Year Ended XX/XX/XX
Sales	$
Cost of goods sold
Other expenses
Earnings before interest and taxes
Interest expense
Earnings before taxes
Taxes
Net earnings	$
Number of shares outstanding
Earnings per share	$

Corporation X Balance Sheet as of XX/XX/XX
Assets						Liabilities and Owners' Equity
Cash			$			Accounts payable	$
Accounts receivable						Other current liabilities
Inventories						Total current liabilities	$
Raw materials	$					Long-term debt
Finished goods						Equity
Total inventories
Total current assets			$
Plant and Equipment
Total assets			$			Total liabilities and shareholders’ equity	$

Answer 1

Corporation X

Income Statement

for the Year Ended ...............

Sales		900,000
Less:	Cost of goods sold	480,000
Gross profit		420,000
Less:	other expenses	130,000
EBIT		290,000
Less:	Interest	50,000
Income Before Income Tax (EBT)		240,000
Less: Income Tax		100,000
Net Income		140,000
no. of shares outstanding		110,000
EPS *		1.27

*EPS = Net Income/no. of shares outstanding = 140,000/110,000 = 1.27

Corporation X

Balance sheet

as on ...............

Assets
Cash	75,000
Accounts Receivable	170,000
Inventory
Raw Material	140,000
Finished Goods	190,000
Total Current Assets	575,000
Plant & Equipment	490,000
Total Assets	1,065,000
Liabilities
Accounts Payable	200,000
Other Current Liabilities	40,000
Total Current Liabilities	240,000
L.T.Debt	400,000
Equity	425,000
Total Liabilities & Equity	1,065,000