Question

In: Finance

#4 A firm has the following (incomplete) income statement. All numbers are in dollars. The tax...

#4 A firm has the following (incomplete) income statement. All numbers are in dollars. The tax rate is 20%.

Cost of Goods Sold

10,000

Taxes

2,000

Administration

2,500

Interest

750

Depreciation

1,000

Determine:

  1. Revenues
  2. Net Income
  3. EBIT
  4. Plowback in dollars if the plowback ratio (the amount of money put back into the company) was 30%
  5. Payout in dollars if the payout ratio (the amount of money paid to investors as dividends/disbursements) was 70%

Solutions

Expert Solution

Revenue = $24,250

Net Income = $8000

EBIT = $10,750

Calcuation:

we have reverse computed the numbers from the available information

Profit before tax = tax amount/ tax rate

Net profit = Profit before tax - tax amount

EBIT = Profit before tax + Interest

Revenue = EBIT + Total expenses

Plowback amount = Plowback ratio* Net profit

Payout ratio = Payout ratio * Net profit


Related Solutions

A firm reported the following income statement (all figures arein thousands of dollars):Net Sales...
A firm reported the following income statement (all figures are in thousands of dollars):Net Sales1,100-operating costs200-depreciation & amortization230=Operating Income (EBIT)?-interest76=Earnings Before Taxes (EBT)?-taxes81=Net Income?What is the operating income of this firm?NOTE: the - and = in red have been added to serve as a hint on how to compute each item of interest.A firm reported the following income statement (all figures are in thousands of dollars):Net Sales1,550-operating costs200-depreciation & amortization220=Operating Income (EBIT)?-interest77=Earnings Before Taxes (EBT)?-taxes70=Net Income?What is the net income...
2. To prepare the income statement all necessary numbers can be found in the income statement...
2. To prepare the income statement all necessary numbers can be found in the income statement columns of the work sheet, including the profit or loss. * True False 4. Internal documents prepared by accountants when organizing the information presented in formal reports to internal and external decision makers are called: * Adjusting papers Statement papers Working papers Closing papers Business papers
Your firm has the following data Income Statement Sales $50,250,000 Income tax: $1,744,000 Operating Expenses $10,115,000...
Your firm has the following data Income Statement Sales $50,250,000 Income tax: $1,744,000 Operating Expenses $10,115,000 Cost of good sold $35,025,000 Interest expense $750,000 a. What is the amount of EBIT?   b. What is the amount of Gross Profit of the firm? c. What is the amount of Income before contributions from the firm?
A simplified income statement for ABC firm (in million dollars): Income Statement Normalized (Do you know...
A simplified income statement for ABC firm (in million dollars): Income Statement Normalized (Do you know how these percentages are calculated?) Sales $84,167 100% Cost of Goods Sold (GOGS) $42,428 50.4% Gross Profit $41,739 49.6% Operating Expenses $26,950 32.0% Operating Income $14,789 17.6% All numbers are expressed in 1,000,000s Key fact: Purchases are 80% of COGS 1) Besides reducing operating expenses, please identify two other means to improve the bottom line (i.e., to increase the operating income)? Now, let’s perform...
Your firm has the following income statement items: sales of $68,862,794; tax expenses of $425,424; operating...
Your firm has the following income statement items: sales of $68,862,794; tax expenses of $425,424; operating expenses of $11,929,783; cost of goods sold of $34,159,845 ; and interest expense of $262,749. What is the profit margin for your firm? Please round your answer to the second decimal. E.g. 0.00
Vertical Analysis of Income Statement The following comparative income statement (in thousands of dollars) for the...
Vertical Analysis of Income Statement The following comparative income statement (in thousands of dollars) for the two recent fiscal years was adapted from the annual report of Calvin Motorsports, Inc., owner and operator of several major motor speedways, such as the Atlanta, Texas, and Las Vegas Motor Speedways. Current Year Previous Year Revenues: Admissions $92,316 $104,544 Event-related revenue 135,648 131,648 NASCAR broadcasting revenue 179,922 170,368 Other operating revenue 63,114 77,440 Total revenue $471,000 $484,000 Expenses and other: Direct expense of...
Vertical Analysis of Income Statement The following comparative income statement (in thousands of dollars) for the...
Vertical Analysis of Income Statement The following comparative income statement (in thousands of dollars) for the two recent fiscal years was adapted from the annual report of Calvin Motorsports, Inc., owner and operator of several major motor speedways, such as the Atlanta, Texas, and Las Vegas Motor Speedways. Current Year Previous Year Revenues: Admissions $94,400 $107,580 Event-related revenue 138,768 147,189 NASCAR broadcasting revenue 169,448 160,881 Other operating revenue 69,384 73,350 Total revenue $472,000 $489,000 Expenses and other: Direct expense of...
Vertical Analysis of Income Statement The following comparative income statement (in thousands of dollars) for the...
Vertical Analysis of Income Statement The following comparative income statement (in thousands of dollars) for the two recent fiscal years was adapted from the annual report of Motor Speedways Inc., owner and operator of several major motor speedways. Current Year Previous Year Revenues: Admissions $89,870 $102,690 Event-related revenue 145,684 147,189 NASCAR broadcasting revenue 170,753 161,859 Other operating revenue 66,693 77,262 Total revenues $473,000 $489,000 Expenses and other: Direct expense of events $97,911 $97,800 NASCAR purse and sanction fees 116,358 117,849...
South Sea Baubles has the following (incomplete) balance sheet and income statement. BALANCE SHEET AT END...
South Sea Baubles has the following (incomplete) balance sheet and income statement. BALANCE SHEET AT END OF YEAR (Figures in $ millions) Assets 2015 2016 Liabilities and Shareholders' Equity 2015 2016 Current assets $ 96 $ 170 Current liabilities $ 62 $ 78 Net fixed assets 860 960 Long-term debt 630 810 INCOME STATEMENT, 2016 (Figures in $ millions) Revenue $ 1,980 Cost of goods sold 1,060 Depreciation 380 Interest expense 246 a&b. What is shareholders’ equity in 2015 and...
South Sea Baubles has the following (incomplete) balance sheet and income statement. BALANCE SHEET AT END...
South Sea Baubles has the following (incomplete) balance sheet and income statement. BALANCE SHEET AT END OF YEAR (Figures in $ millions) Assets 2015 2016 Liabilities and Shareholders' Equity 2015 2016 Current assets $ 90 $ 140 Current liabilities $ 50 $ 60 Net fixed assets 800 900 Long-term debt 600 750 INCOME STATEMENT, 2016 (Figures in $ millions) Revenue $ 1,950 Cost of goods sold 1,030 Depreciation 350 Interest expense 240 a&b. What is shareholders’ equity in 2015 and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT