Question

In: Finance

Suppose a firm has the following values represented in it's 2018 and 2019 Balance Sheets and...

Suppose a firm has the following values represented in it's 2018 and 2019 Balance Sheets and Income Statements:

Item 2018 2019
Cash $9,396 $8,579
Inventory $8,160 $8,953
Accounts Receivable $7,654 $7,751
Sales Revenue $178,423 $175,589
Depreciation Expense $7,849 $5,692
Accounts Payable $6,574 $7,076
Wages Payable $6,381 $7,397
Interest Paid $7,443 $5,017
Taxes Paid $7,443 $5,017
Paid in capital: Common $100,000 $100,000
Bank Loans $88,755 $84,523
Equipment $81,085 $87,120
Buildings $169,801 $173,420
Paid in capital: Preferred $30,000 $30,000
Dividends Paid $4,002 $4,073
COGS $53,069 $53,415
Administrative and Sales Expense $43,017 $43,516
Rent and Lease Expense $27,264 $24,904

What is the value of the firm's taxable income (pre-tax income) for 2018?

In need of answer and Step by step instructions

Solutions

Expert Solution

2018 2019
Sales Revenue $ 1,78,423 1,75,589
Less: COGS 53,069 53,415
Gross Profit 1,25,354 1,22,174
less:Administrative and Sales Expense 43,017 43,516
Less: Rent and Lease Expense 27,264 24,904
Less :Depreciation 7,849 5,692
Earnings before Interest and Taxes (EBIT) 47,224 48,062
Less : Interest Paid 7,443 5,017
Earnings before Taxes 39,781 43,045
Formula Used :
Gross Profit = Sales Revenue - COGS
Gross Profit = $ 178,423 -$ 53,069 = $ 125,354
EBIT = Gross Profit - Adiministrataive and sales expense - rent and Lease Expense - Depreciation
EBIT = $ 125,354 - 43,017-27,264-7,849 = $ 47,224
Taxable Income or Earnings before taxes = EBIT - Interest expense
Taxable Income or Earnings before taxes = $ 47,224 - $ 7,443
Taxable Income or Earnings before taxes = $ 39,781
firm's pre tax income for 2018 is $ 39,781

Related Solutions

Hartman, Inc. has prepared the following comparative balance sheets for 2019 and 2018:                            &nbsp
Hartman, Inc. has prepared the following comparative balance sheets for 2019 and 2018:                                                                                                           2019                     2018                Cash                                                                                    $   297,000             $ 153,000          Receivables                                                                              159,000                 117,000          Inventory                                                                                   150,000                 180,000          Prepaid expenses                                                                       18,000                   27,000          Plant assets                                                                           1,260,000              1,050,000          Accumulated depreciation                                                       (450,000)               (375,000)          Patent                                                                                       153,000                 174,000          Total                                                                                        $1,587,000            $1,326,000          Accounts payable                                                                $   153,000            $   168,000          Accrued liabilities                                                                        60,000                   42,000          Mortgage payable                                                                          —                      450,000          Preferred stock                                                                         525,000                      —         ...
BETHESDA MINING COMPANY Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019...
BETHESDA MINING COMPANY Balance Sheets as of December 31, 2018 and 2019 2018 2019 2018 2019 Assets Liabilities and Owners’ Equity   Current assets   Current liabilities     Cash $ 42,646 $ 54,402      Accounts payable $ 191,422 $ 199,111     Accounts receivable 60,781 81,139      Notes payable 86,520 138,088     Inventory 127,265 193,375             Total $ 277,942 $ 337,199       Total $ 230,692 $ 328,916   Long-term debt $ 240,000 $ 176,750   Owners’ equity      Common stock and paid-in surplus $ 215,000 $ 215,000      Accumulated retained earnings 155,597 189,495...
Chang and Smith Tours has the following balance sheets: 2018 2019 Assets Cash $203 $197 Accounts...
Chang and Smith Tours has the following balance sheets: 2018 2019 Assets Cash $203 $197 Accounts Receivable 684 726 Inventory 918 1,023 Net Fixed Assets 2,014 1,989 Total Assets $3,819 $3,935 Liabilities and Equity Accounts Payable $748 $818 Notes Payable 306 302 Long-Term Debt 1,647 1,722 Stockholders' Equity 1,118 1,093 Total Liabilities and Equity $3,819 $3,935 What is the amount of net working capital for 2019? Group of answer choices $2,815 $826 $1,128 $1,093
Below are the 2018 and 2019 year-end balance sheets for WalkerInc.:​Assets20192018...
Below are the 2018 and 2019 year-end balance sheets for Walker Inc.:Assets20192018Cash$200,000$170,000Accounts receivable             864,000            700,000Inventories          2,000,0001,400,000Total current assets$3,064,000$2,270,000Net fixed assets          6,800,0006,600,000Total assets$9,864,000$8,870,000Liabilities and equityAccounts payable$1,400,000$1,090,000Notes payable          1,600,000         1,800,000Total current liabilities$3,000,000$2,890,000Long-term debt3,200,000         2,400,000Common stock          3,000,0003,000,000Retained earnings             664,000            580,000Total common equity$      3,664,000$ 3,580,000Total liabilities and equity$9,864,000$8,870,000Walker has never paid a dividend on its common share, and it issued $2,400,000 of 10-year non-callable, long-term debt in 2018. As of the end of 2019, none of the principal on this debt had been repaid. Assume that the company’s sales in 2018 and 2019 were the...
WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current...
WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current assets $ 681 $ 906 $ 753 Other assets 2,415 1,922 1,721 Total assets $ 3,096 $ 2,828 $ 2,474 Current liabilities $ 566 $ 805 $ 712 Long-term liabilities 1,521 995 842 Stockholders’ equity 1,009 1,028 920 Total liabilities and stockholders' equity $ 3,096 $ 2,828 $ 2,474 WIPER INC. Selected Income Statement and Other Data For the year Ended December 31, 2020...
The Clarion Pop Corporation has the following items on their income and balance sheets (values in...
The Clarion Pop Corporation has the following items on their income and balance sheets (values in tables are in thousands: Balance Sheet Items (Assets) Last Year Two Years Ago Cash 440 460 Accounts Receivable 500 510 Inventory 283 286 Total Current Assets Fixed Assets 5300 4920 Depreciation 2325 2061 Net Fixed Assets Balance Sheet Items (Liabilities) Accounts Payable 540 500 Notes Payable 81 99 Total Current Liabilities Long Term Liabilities 1080 960 Total Liabilities Preferred Stock 1135 1135 Common Stock...
Refer to the portions of the 2018 and 2019 balance sheets provided below. Calculate the change...
Refer to the portions of the 2018 and 2019 balance sheets provided below. Calculate the change in net working capital during the year 2019. 2018 2019 2018 2019 Cash $380 $770 Notes Payable $510 $550 Accts. Receivable $1,290 $1,470 Accounts Payable $720 $830 Inventory $880 $950 Long Term Debt $1,180 $1,090 Group of answer choices $720 $580 $1,810 $490
The balance sheets for Choolwe & Co Ltd for the years ended 2017, 2018, and 2019...
The balance sheets for Choolwe & Co Ltd for the years ended 2017, 2018, and 2019 are as follows: 2017 2018 2019 Non Current assets K000 K000 K000 Plant and Equipment 13,200 16,110 16,410 Current assets Inventory 2,190 2,280 2,490 Trade debtors 2,040 2,280 2,490 Short-term investments 4,200 1,800 1,290 Cash at bank and in hand 1,920 1,650 2,160 Creditors: amounts falling due within one year Short-term loans (2,340) (2 ,580) (2,550) Trade creditors (2,760) (2,610) (2,670) Taxation (360) (420)...
Hartman, Inc. has prepared the following comparative balance sheets for 2017 and 2018:                            &nbsp
Hartman, Inc. has prepared the following comparative balance sheets for 2017 and 2018:                                                                                                           2018                      2017                Cash                                                                                    $   282,000             $  153,000          Accounts receivable                                                                 139,000                 117,000          Inventory                                                                                   150,000                 180,000          Prepaid expenses                                                                      18,000                   27,000          Plant assets                                                                           1,295,000              1,050,000          Accumulated depreciation                                                       (450,000)              (375,000)          Patent                                                                                       153,000                 174,000                                                                                                       $1,587,000            $1,326,000          Accounts payable                                                                $   153,000            $   168,000          Accrued liabilities                                                                       60,000                   42,000          Mortgage payable                                                                          —                     450,000          Preferred stock                                                                         525,000                      —          Additional paid-in capital—preferred                                       120,000                      —          Common stock                                                                         600,000                 600,000          Retained earnings                                                                    129,000                   66,000                                                                                                       $1,587,000            $1,326,000 1.   The Accumulated Depreciation account has been credited only for the depreciation expense for the period. 2.   The Retained Earnings account has been charged for dividends of $138,000 and credited for the net income for the year.       The income statement...
Below are the 2018 and 2019 year-end balance sheets for Tran Enterprises: Assets: 2018 2017 Cash...
Below are the 2018 and 2019 year-end balance sheets for Tran Enterprises: Assets: 2018 2017 Cash $ 200,000 $ 170,000 Accounts receivable 864,000 700,000 Inventories 2,000,000 1,400,000 Total current assets $3,064,000 $2,270,000 Net fixed assets 6,000,000 5,600,000 Total assets $9,064,000 $7,870,000 Liabilities and equity: Accounts payable $1,400,000 $1,090,000 Notes payable to bank 1,600,000 1,800,000 Total current liabilities $3,000,000 $2,890,000 Long-term debt 2,400,000 2,400,000 Common stock 3,000,000 2,000,000 Retained earnings 664,000 580,000 Total common equity $3,664,000 $2,580,000 Total liabilities and equity...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT