Question

In: Finance

Last​ year, Stevens Inc. had sales of ​$405 comma 000​, with a cost of goods sold...

Last​ year, Stevens Inc. had sales of ​$405 comma 000​, with a cost of goods sold of ​$110 comma 000. The​ firm's operating expenses were $ 133 comma 000​, and its increase in retained earnings was ​$53 comma 000. There are currently 22 comma 100 common stock shares outstanding and the firm pays a ​$1.57 dividend per share. a. Assuming the​ firm's earnings are taxed at 34 ​percent, construct the​ firm's income statement. b. Compute the​ firm's operating profit margin. c. What was the times interest​ earned?

Solutions

Expert Solution

Answer (a):

Stevens Inc.

Number of common stock shares outstanding = 22,100

Firm pays dividend per share = $1.57

Total dividend payment = 22100 * 1.57 = $34,697

Increase in retained earnings = $53,000

Net income = Dividend payment + Increase in retained earnings

= 34697 + 53000

= $87,697

Earnings before tax (EBT) = Net Income / (1 - Tax rate) = 87697 / (1 - 34%)

= $132,874.24

EBIT = Sales - Cost of Goods sold - Operating expenses = 405000 - 110000 - 133000 = $162,000

Hence:

Interest = EBIT - EBT = 162000 - 132874.24 = $29,125.76

Income statement is as follows:

Answer (b):

Firm's operating profit margin = Operating Profit (EBIT) / Sales = 162000 / 405000 = 40%

Firm's operating profit margin = 40%

Answer (c):

Times interest​ earned = EBIT / Interest expense = 162000 / 29175.76 = 5.56

Times interest​ earned = 5.56

jeff jeffy answered 8 months ago
Next > < Previous

Related Solutions

Last​ year, Stevens Inc. had sales of​$404 comma 000 with a cost of goods sold of...
Last​ year, Stevens Inc. had sales of​$404 comma 000 with a cost of goods sold of $120 comma 000. The​ firm's operating expenses were $129 comma 000 and its increase in retained earnings was ​$60 comma 000. There are currently 23 comma 000 common stock shares outstanding and the firm pays a $1.59 dividend per share. a. Assuming the​ firm's earnings are taxed at 34 ​percent, construct the​ firm's income statement. b. Compute the​ firm's operating profit margin. c. What...
(Evaluating profitability​) Last​ year, Stevens Inc. had sales of ​$398,000​, with a cost of goods sold...
(Evaluating profitability​) Last​ year, Stevens Inc. had sales of ​$398,000​, with a cost of goods sold of ​$110,000. The​ firm's operating expenses were $134,000​, and its increase in retained earnings was ​$57,000. There are currently 21,800 common stock shares outstanding and the firm pays a ​$1.61 dividend per share. a. Assuming the​ firm's earnings are taxed at 34 ​percent, construct the​ firm's income statement. b. Compute the​ firm's operating profit margin. c. What was the times interest​ earned? a. Assuming...
Last year, HCC, Inc had Sales of $500,000, cost of goods sold of $290,000, ending accounts...
Last year, HCC, Inc had Sales of $500,000, cost of goods sold of $290,000, ending accounts receivable of $75,000 and ending inventory balance of $25,000. The company’s inventory turnover was closest to: A. 12.08 B. 11.60 C. 5.80 D. 11.15 Granger Corp had $180,000 in Sales on account last year and offered a 10% discount. The ending accounts receivable balance was $14,000, after bad debt expense of $5,000. The company’s average collection period (DSO) was closest to: A. 20.3 days...
Last year, Your Company, Inc. had sales of $750,000, with a costof goods sold of...
Last year, Your Company, Inc. had sales of $750,000, with a cost of goods sold of $350,000. Your Company's operating expenses were $200,000, and its increase in retained earnings was $75,000. There are currently 25,000 common stock shares outstanding and Your Company paid dividends of $ 1.00 per share.a) Assuming the firm's earnings are taxed at 35 percent, construct the firm's income statement:b) Compute the firm's operating profit margin (%):c) Compute the firm's times interest earned
Last year, Dollar General had $7,000 in sales, and cost of goods sold was $4,000. Depreciation...
Last year, Dollar General had $7,000 in sales, and cost of goods sold was $4,000. Depreciation expenses totaled $1000 and interest expense was $1400. If the tax rate is 25%, what is the net profit margin for Dollar General? What is its NOPAT margin?
Butterfly Tractors had $17.50 million in sales last year. Cost of goods sold was $8.70 million,...
Butterfly Tractors had $17.50 million in sales last year. Cost of goods sold was $8.70 million, depreciation expense was $2.70 million, interest payment on outstanding debt was $1.70million, and the firm’s tax rate was 30%. a. What was the firm’s net income? (Enter your answers in millions rounded to 2 decimal places.) b. What was the firm’s cash flow? (Enter your answers in millions rounded to 2 decimal places.) c. What would happen to net income and cash flow if...
Lemon Auto Wholesalers had sales of $1,480,000 last year, and cost of goods sold represented 76...
Lemon Auto Wholesalers had sales of $1,480,000 last year, and cost of goods sold represented 76 percent of sales. Selling and administrative expenses were 13 percent of sales. Depreciation expense was $14,000 and interest expense for the year was $10,000. The firm’s tax rate is 30 percent. a. Compute earnings after taxes in Income statement form:
Butterfly Tractors had $21.50 million in sales last year. Cost of goods sold was $9.50 million,...
Butterfly Tractors had $21.50 million in sales last year. Cost of goods sold was $9.50 million, depreciation expense was $3.50 million, interest payment on outstanding debt was $2.50 million, and the firm’s tax rate was 30%. a. What was the firm’s net income and net cash flow? (Enter your answers in millions rounded to 2 decimal places. For example, for $3.92 million, enter "3.92", not "3920000")   Net income $  million   Net cash flow $  million b. What would happen to net income...
Butterfly Tractors had $15.00 million in sales last year. Cost of goods sold was $8.20 million,...
Butterfly Tractors had $15.00 million in sales last year. Cost of goods sold was $8.20 million, depreciation expense was $2.20 million, interest payment on outstanding debt was $1.20 million, and the firm’s tax rate was 21%. a. What was the firm’s net income? (Enter your answers in millions rounded to 2 decimal places.) b. What was the firm’s cash flow? (Enter your answers in millions rounded to 2 decimal places.) c. What would happen to net income and cash flow...
Premium Excavators had $14 million in sales last year. Cost of goods sold was $8 million,...
Premium Excavators had $14 million in sales last year. Cost of goods sold was $8 million, depreciation expense was $2 million, interest payments on outstanding debt was $1 million, and the firm’s tax rate was 21%. What was the firm’s net income? What was the firm’s cash flow? What would happen to net income and cash flow if depreciation were increased by $1 million? Would you expect the change in depreciation o have a positive or negative impact on the...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT