Question

In: Accounting

Given the following information for Macro Drive Inc. 2017 Selling and administrative expenses 150,000 Depreciation expense...

Given the following information for Macro Drive Inc.

2017

Selling and administrative expenses

150,000

Depreciation expense

280,000

Interest expense

140,000

Sales

1,400,000

Taxes

135,500

Cost of Goods Sold

500,000
  1. Prepare (in good form) an income statement for 2017 for Macro Drive Inc
  2. Assume that Micro Drive Inc. has 50,000 shares outstanding, calculate the Earnings Per Share for the company for the period ending 2017
  3. Differentiate between accounting income and free cash flow. Why is FCF the most important measure of cash flow?

Solutions

Expert Solution

a

Income statement for 2017
Particulars Amount Amount
Sales 1,400,000
Less: cost of goods sold      500,000
Gross profit 900,000
Expenses:
Depreciation      150,000
Selling and administrative expenses      150,000
Interest expense      140,000
Taxes      135,500
Total expenses 575,500
Net income 324,500

b

EPS = 324,500/ 50,000 = 6.49

c

Free cash flow or

cash flow from assets equals cash from operations adjusted for net capital spending and net investment in working capital. Cash flow from operations is net income plus interest expense if any plus depreciation. Depreciation is not a cash flow and interest expense is not an operating cash flow.

Net capital spending equals depreciation plus ending net fixed assets minus opening net fixed assets. It is the amount of cash used to purchase new fixed assets over cash generated from sale of fixed assets.

Net investment in working capital equals ending net working capital of the firm minus beginning net working capital of the firm. Net working capital means current assets less current liabilities.

It shows how much cash an entity has to invest, finance, or to do any other activities other than running business operations.

ekkarill92 answered 2 hours ago
Next > < Previous

Related Solutions

Prepare a selling and administrative expenses budget. October November December Selling and Administrative Expense Budget Salary...
Prepare a selling and administrative expenses budget. October November December Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses $0 $0 $0 Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company...
Inventories $150,000 Cost of Goods Sold $250,000 Administrative Expenses $50,000 Accumulated Depreciation $150,000 Sales $700,000 Depreciation...
Inventories $150,000 Cost of Goods Sold $250,000 Administrative Expenses $50,000 Accumulated Depreciation $150,000 Sales $700,000 Depreciation Expense $25,000 Selling Expenses $150,000 Common Stock Dividends $18,000 Interest Expense $18,000 Corporate Tax Rate 30% Prepare an income statement using the information given below. Make sure to identify gross profit, operating income, and net income. Please define what each number represents and why it is important to a business.
Consider the following information for Huntersville Inc. for thefiscal year ended December 31.Depreciation expense—administrative...
Consider the following information for Huntersville Inc. for the fiscal year ended December 31. Depreciation expense—administrative office $ 33,750 Depreciation expense—plant and equipment 88,500 Direct labor—wages 507,000 Materials Inventory, Dec. 31 29,750 Materials Inventory, Jan. 1 21,500 Direct materials purchases 167,500 Finished goods inventory, Dec. 31 24,400 Finished goods inventory, Jan. 1 15,500 Heat, light, and power—plant 45,500 Indirect labor 26,000 Property taxes—plant 35,250 Sales representatives’ salaries 147,500 Sales revenue 1,541,000 Factory supervisor’s salary 66,750 Supplies—administrative office 17,000 Supplies—plant 29,500...
he following information is available for Sage Hill, Inc. for the year 2017. Administrative expense     Officers'...
he following information is available for Sage Hill, Inc. for the year 2017. Administrative expense     Officers' salaries $11,000     Depreciation of office furniture and equipment 8,400 Cost of goods sold 121,520 Rent revenue 2,500 Selling expense     Delivery expense 4,400     Sales commissions 16,970     Depreciation of sales equipment 13,200 Sales revenue 231,000 Income tax 12,370 Interest expense 3,460 Common shares outstanding for 2017 total 23,000 (000 omitted). Prepare an income statement for Sage Hill Inc. for the year 2017 using the multiple-step form....
using the information below: Advertising expenses $ 16,000 Depreciation expense - admin. office 107,000 Depreciation expense...
using the information below: Advertising expenses $ 16,000 Depreciation expense - admin. office 107,000 Depreciation expense - plant 197,000 Direct materials inventory, beginning 33,000 Direct materials inventory, ending 28,000 Direct materials purchases 190,000 Direct labor 345,000 Finished goods inventory, beginning 66,000 Finished goods inventory, ending 43,000 Heat and light for plant 23,000 Indirect labor 128,000 Insurance on plant 44,000 Repairs on plant building 34,000 Sales representatives' salaries 258,000 Sales revenue 1,675,000 Supervisor's salary - plant 106,000 Work-in-process inventory, beginning 14,000...
Valquez Manufacturing Company combines its operating expenses for budget purposes in a selling and administrative expense...
Valquez Manufacturing Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first quarter of 2008, the following data are developed:       Sales:                                                                20,000 units Unit selling price:                                                       RM35 Variable costs per RM of sales:             Sales commissions                                                 6%             Delivery expense                                                   2%             Advertising                                                            4% Fixed costs per quarter:             Sales salaries                                             RM24,000             Office salaries                                                  17,000             Depreciation                                                      6,000             Insurance                                                            2,000             Utilities                                                              1,000 Prepare a selling and administrative...
irkland Company combines its operating expenses for budget purposes in a selling and administrative expense budget....
irkland Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first 6 months of 2020, the following data are available. 1. Sales: 20,800 units quarter 1; 22,100 units quarter 2. 2. Variable costs per dollar of sales: sales commissions 5%, delivery expense 2%, and advertising 3%. 3. Fixed costs per quarter: sales salaries $10,900, office salaries $6,160, depreciation $4,490, insurance $2,080, utilities $880, and repairs expense $670. 4. Unit selling price: $24....
Valquez Manufacturing Company combines its operating expenses for budget purposes in a selling and administrative expense...
Valquez Manufacturing Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first quarter of 2016, the following data are developed: 1.   Sales: 20,000 units; unit selling price:                       $35 2.   Variable costs per dollar of sales:             Sales commissions                                                6%             Delivery expense                                                   2%             Advertising                                                             4% 3.   Fixed costs per quarter:             Sales salaries                                                $24,000             Office salaries                                                  17,000             Depreciation                                                       5,000             Insurance                                                           1,000             Utilities                                                               2,000 Instructions Prepare a selling...
Terrible Two's Inc. combines its operating expenses for budget purposes in a selling and administrative expenses...
Terrible Two's Inc. combines its operating expenses for budget purposes in a selling and administrative expenses budget. For the last six months of 2017, the following data are available: 1. Sales: 31,500 units in Quarter 3; 51,500 units in Quarter 4 2. Variable costs per dollar of sales; sales commissions 2.40%; delivery expenses 3.45%; and advertising 4.55% 3. Fixed costs per quarter: sales salaries $16,000; office salaries $3,050; depreciation $4,350; insurance $2,500; utilities $400, and repairs $250 4. Unit selling...
Elbert Company classifies its selling and administrative expense budget into variable and fixed components. Variable expenses...
Elbert Company classifies its selling and administrative expense budget into variable and fixed components. Variable expenses are expected to be $25,830 in the first quarter, and $5,100 increments are expected in the remaining quarters of 2017. Fixed expenses are expected to be $42,100 in each quarter. Prepare the selling and administrative expense budget by quarters and in total for 2017. Quarter 1 2 3 4 Year Variable expenses $ $ $ $ $ Fixed expenses Total selling and administrative expenses...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT