Question

3. Income statement

The income statement, also known as the profit and loss (P&L) statement, provides a snapshot of the financial performance of a company during a specified period of time. It reports a firm’s gross income, expenses, net income, and the income that is available for distribution to its preferred and common shareholders.

The income statement is prepared using the generally accepted accounting principles (GAAP) that match the firm’s revenues and expenses to the period in which they were incurred, not necessarily when cash was received or paid. Investors and analysts use the information given in the income statement and other financial statements and reports to evaluate the company’s financial performance and condition.

Consider the following scenario:

Cute Camel Woodcraft Company’s income statement reports data for its first year of operation. The firm’s CEO would like sales to increase by 25% next year.

1.	Cute Camel 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 company’s operating costs (excluding depreciation and amortization) remain at 70% of net sales, and its depreciation and amortization expenses remain constant from year to year.
3.	The company’s tax rate remains constant at 40% of its pre-tax income or earnings before taxes (EBT).
4.	In Year 2, Cute Camel expects to pay $100,000 and $1,025,100 of preferred and common stock dividends, respectively.

Complete the Year 2 income statement data for Cute Camel, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar.

Cute Camel Woodcraft Company
Income Statement for Year Ending December 31
	Year 1	Year 2  (Forecasted)
Net sales	$15,000,000
Less: Operating costs, except depreciation and amortization	10,500,000
Less: Depreciation and amortization expenses	600,000	600,000
Operating income (or EBIT)	$3,900,000
Less: Interest expense	390,000
Pre-tax income (or EBT)	3,510,000
Less: Taxes (40%)	1,404,000
Earnings after taxes	$2,106,000
Less: Preferred stock dividends	100,000
Earnings available to common shareholders	2,006,000
Less: Common stock dividends	842,400
Contribution to retained earnings	$1,163,600	$1,437,650

Given the results of the previous income statement calculations, complete the following statements:

•	In Year 2, if Cute Camel has 5,000 shares of preferred stock issued and outstanding, then each preferred share should expect to receive ________in annual dividends.
•	If Cute Camel has 400,000 shares of common stock issued and outstanding, then the firm’s earnings per share (EPS) is expected to change from _______ in Year 1 to ________in Year 2.
•	Cute Camel’s earnings before interest, taxes, depreciation and amortization (EBITDA) value changed from ______ in Year 1 to______in Year 2.
•	It is_______to say that Cute Camel’s net inflows and outflows of cash at the end of Years 1 and 2 are equal to the company’s annual contribution to retained earnings, $1,163,600 and $1,437,650, respectively. This is because______of the items reported in the income statement involve payments and receipts of cash.

Answer 1