Homework Answers
Note: Assumed that the figures are all in 000's
EPS = Net income/Shares outstanding
Same excel with and without formulas pasted below.
| Account | Year Ending 2014 | Year Ending 2013 | Year Ending 2012 |
| Revenue | 917,399.00 | 946,298.00 | 971,231.00 |
| Cost of Goods sold | (748,049.00) | (669,337.00) | (656,197.00) |
| Gross profit | 169,350.00 | 276,961.00 | 315,034.00 |
| Selling General and Administrative expenses | (70,567.00) | (153,646.00) | (192,966.00) |
| Research and Development | (5,428.00) | (7,127.00) | (3,459.00) |
| Depreciation | (32,802.00) | (34,446.00) | (35,654.00) |
| Operating Income | 60,553.00 | 81,742.00 | 82,955.00 |
| Other Icome | 646.00 | 750.00 | 1,746.00 |
| EBIT | 61,199.00 | 82,492.00 | 84,701.00 |
| Interest Expenses | (6,812.00) | (7,645.00) | (8,836.00) |
| Income Before Tax | 54,387.00 | 74,847.00 | 75,865.00 |
| Taxes | (20,395.00) | (28,068.00) | (28,449.00) |
| Net Income | 33,992.00 | 46,779.00 | 47,416.00 |
| Shares Outstanding | 16,747,000.00 | 16,747,000.00 | 16,747,000.00 |
| Earnings per share | 2.03 | 2.79 | 2.83 |
| Account | Year Ending 2014 | Year Ending 2013 | Year Ending 2012 |
| Revenue | 917399 | 946298 | =D5-D4 |
| Cost of Goods sold | =B5-B3 | -669337 | -656197 |
| Gross profit | 169350 | =C3+C4 | 315034 |
| Selling General and Administrative expenses | -70567 | =C10-C5-C7-C8 | -192966 |
| Research and Development | -5428 | -7127 | -3459 |
| Depreciation | =B10-B6-B7-B5 | -34446 | -35654 |
| Operating Income | 60553 | 81742 | =D5+D6+D7+D8 |
| Other Icome | 646 | =C13-C10 | 1746 |
| EBIT | =B10+B11 | 82492 | =D10+D11 |
| Interest Expenses | -6812 | =C16-C13 | -8836 |
| Income Before Tax | =B13+B14 | 74847 | =D13+D14 |
| Taxes | -20395 | -28068 | =D18-D16 |
| Net Income | =B16+B17 | =C16+C17 | 47416 |
| Shares Outstanding | 16747000 | 16747000 | 16747000 |
| Earnings per share | =B18/B20*1000 | =C18/C20*1000 | =D18/D20*1000 |
Add Answer to:
Year Ending Account Year Ending 2014 Year Ending 2012 2013 917,399 $ $ 946,298 -669,337 $...
Year Ending Year Ending 2014 Year Ending Account 2013 2012 Revenue $ 917,399 $ 946,298 $...
Year Ending Year Ending 2014 Year Ending Account 2013 2012 Revenue $ 917,399 $ 946,298 $ -669,337 $ $ Cost of goods sold Gross profit Selling, general, and administrative expenses $ Research and development $ Depreciation Operating income $ 169,350 -70,567 -5,428 $ $ $ -656,197 315,034 -192,966 -3,459 -35,654 $ $ -7,127 $ -34,446 $ 81,472 $ $ Other income 60,553 $ 646 $ EBIT $ 1,746 84,701 Interest expense $ -6,812 Income before tax Taxes 82,492 $ $...
use tax rate of 37.5 Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014...
use tax rate of 37.5
Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014 ($ in thousands, except earnings per share) Year Ending Year Ending Year Ending Account 2014 2013 2012 Revenue $ 917,399 $ 946,298 Cost of goods sold $ -669,337 $ -656,197 Gross profit 169,350 $ 315,034 Selling, general, and administrative expenses $ -70,567 - 192,966 Research and development -5,428 $ -7,127 $ -3,459 Depreciation $ -34,446 $ -35,654 Operating income 60,553 $ 81,472 Other income...
fill in the yellow spaces Year Ending Year Ending Year Ending Account 2014 2013 2012 946,200...
fill in the yellow spaces
Year Ending Year Ending Year Ending Account 2014 2013 2012 946,200 $ 917,209 $ Revenue Cost of goods sold Gross profit Selling, general, and administrative expenses -669,228 $ -656,131 169,500 $ 315,059 -70,424 $ -193,097 -5,354 $ -7,016 $ -34,464 $ Research and development -3,457 -35,678 Depreciation 60,498 $ 81,439 $ Operating income Other income 524 S 1,962 EBIT 82,496 $ 84,789 Interest expense -6,710 $ -8,703 74,795 $ Income before tax 76,086 Taxes -28,048...
Fill in the missing numbers on the following annual income statements for Baron Pizza, Inc., Note:...
Fill in the missing numbers on the following annual income
statements for Baron Pizza, Inc., Note: Use tax rate of 37.5%
Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014 ($ in thousands, except earnings per share) Year Ending Year Ending Year Ending 2014 2013 2012 Account Revenue $ 917,210 $ 946,154 -669,263 $ $ -656,157 $ $ 314,900 169,351 -70,587 $ Cost of goods sold Gross profit Selling, general, and administrative expenses $ Research and development Depreciation...
Please show me the excel work if possible. thank you Data Table Barron Pizza, Inc. Abbreviated...
Please show me the excel work
if possible. thank you
Data Table Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014 ($ in thousands, except earnings per share) Year Ending Year Ending Year Ending Account 2014 2013 2012 Revenue $ 917,227 $ 946,228 Cost of goods sold $ -669,249 $ -656,300 Gross profit $ 169,391 314,926 Selling, general, and administrative expenses -70,527 -193,048 Research and development $ 5,379 S -7,021 S -3,518 Depreciation $ -34,475 $ -35,760 Operating...
Income statoment. Fill in the missing numbers on the following annual income statements for Barron Pizza,...
Income statoment. Fill in the missing numbers on the following annual income statements for Barron Pizza, Inc Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012/2014 (S In gs per share Year Ending Year EndingYear Ending 2013 2014 2012 Account Revenue Cost of goods sold Gross proft Selling, general, and administrative expenses$ $917 296 $946.212 669 267 s01556-293 169,433 $ s 314.998 70,574 simiys192.986 3,411 -7,085S 34.539 S $60.435 $81.317 s $ 5,475 35,691 Operating income Other income...
P14-1 (similar to) Income statement. Fill in the missing numbers on the following annual income statements...
P14-1 (similar to) Income statement. Fill in the missing numbers on the following annual income statements for Barron Pizza, Inc., Note: Use a tax rate of 37.5% Abbreviated Income Statements for the Years Ending 2012-2014 (5 in thousands, except earnings per share) Year Ending Year Ending Year Ending Account 2014 2013 2012 Revenue 917,300 $ 946,257 $ Cost of goods sold -669,327 $ -656,286 Gross profit 169.472 314.945 Selling general, and administrative expenses -70.550 - 192.979 Research and development -5,433...
Find NOWC (Net Operating Profit After Taxes) for 2013 Asset Year 2014 2013 2012 Cash 14,000...
Find NOWC (Net Operating Profit After Taxes) for 2013 Asset Year 2014 2013 2012 Cash 14,000 7,282 9,000 Acct Receivable 878,000 632,160 351,200 Inventories 1,716,480 1,278,360 715,200 FA 817,040 939,790 344,800 Acct Payable 436,800 524,160 145,600 Accrual 408,000 489,600 136,000 Income Statement Year 2014 2013 2012 EBIT 510,640 -690,560 209,100 TAX 40% $ 2,580,720 $ 1,843,832 - $ 414,336 $ 306,384 Not enough information
a) What is the retention ratio for 2012, 2013, and 2014? b) What is the sustainable...
a) What is the retention ratio for 2012, 2013, and 2014?
b) What is the sustainable growth rate for 2012, 2013, and
2014?
c) what is the actual growth rate for 2013 and 2014?
d) what is the equity multiplier for 2012, 2013, and 2014?
Please show formulas.
2014 14,000 71,632 878,000 715,2001,287,3601,716,480 1,946,8022,680,112 836,840 1,468,8002,886,5923,516,952 Balance Sheets 2012 9,000 48,600 2013 7,282 as Short-term investments Accounts receivable Inventory Total Current Assets Net Fixed Assets Total Assets 351,200 632,160 1,124,0001...
Income statement. Construct the Barron Pizza, Inc. income statement for the year ending 2 thousands of...
Income statement. Construct the Barron Pizza, Inc. income statement for the year ending 2 thousands of dollars): Shares outstanding: 16,768,000 Tax rate: 37.5% Interest expense: $6,120 Revenue: $889,442 Depreciation: $31,279 Selling, general, and administrative expense: $77,427 Other income: $1,254 Research and development: $4,018 Cost of goods sold: $750,657 Note: Enter all expenses as negative numbers. (Round the earnings per share to the nearest cent. Also, use a minus sign for numbers to be Income Statement Barron Pizza, Incorporated Year Ending...
Year Ending Year Ending 2014 Year Ending Account 2013 2012 Revenue $ 917,399 $ 946,298 $ -669,337 $ $ Cost of goods sold Gross profit Selling, general, and administrative expenses $ Research and development $ Depreciation Operating income $ 169,350 -70,567 -5,428 $ $ $ -656,197 315,034 -192,966 -3,459 -35,654 $ $ -7,127 $ -34,446 $ 81,472 $ $ Other income 60,553 $ 646 $ EBIT $ 1,746 84,701 Interest expense $ -6,812 Income before tax Taxes 82,492 $ $...
use tax rate of 37.5
Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014 ($ in thousands, except earnings per share) Year Ending Year Ending Year Ending Account 2014 2013 2012 Revenue $ 917,399 $ 946,298 Cost of goods sold $ -669,337 $ -656,197 Gross profit 169,350 $ 315,034 Selling, general, and administrative expenses $ -70,567 - 192,966 Research and development -5,428 $ -7,127 $ -3,459 Depreciation $ -34,446 $ -35,654 Operating income 60,553 $ 81,472 Other income...
fill in the yellow spaces
Year Ending Year Ending Year Ending Account 2014 2013 2012 946,200 $ 917,209 $ Revenue Cost of goods sold Gross profit Selling, general, and administrative expenses -669,228 $ -656,131 169,500 $ 315,059 -70,424 $ -193,097 -5,354 $ -7,016 $ -34,464 $ Research and development -3,457 -35,678 Depreciation 60,498 $ 81,439 $ Operating income Other income 524 S 1,962 EBIT 82,496 $ 84,789 Interest expense -6,710 $ -8,703 74,795 $ Income before tax 76,086 Taxes -28,048...
Fill in the missing numbers on the following annual income
statements for Baron Pizza, Inc., Note: Use tax rate of 37.5%
Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014 ($ in thousands, except earnings per share) Year Ending Year Ending Year Ending 2014 2013 2012 Account Revenue $ 917,210 $ 946,154 -669,263 $ $ -656,157 $ $ 314,900 169,351 -70,587 $ Cost of goods sold Gross profit Selling, general, and administrative expenses $ Research and development Depreciation...
Please show me the excel work
if possible. thank you
Data Table Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012-2014 ($ in thousands, except earnings per share) Year Ending Year Ending Year Ending Account 2014 2013 2012 Revenue $ 917,227 $ 946,228 Cost of goods sold $ -669,249 $ -656,300 Gross profit $ 169,391 314,926 Selling, general, and administrative expenses -70,527 -193,048 Research and development $ 5,379 S -7,021 S -3,518 Depreciation $ -34,475 $ -35,760 Operating...
Income statoment. Fill in the missing numbers on the following annual income statements for Barron Pizza, Inc Barron Pizza, Inc. Abbreviated Income Statements for the Years Ending 2012/2014 (S In gs per share Year Ending Year EndingYear Ending 2013 2014 2012 Account Revenue Cost of goods sold Gross proft Selling, general, and administrative expenses$ $917 296 $946.212 669 267 s01556-293 169,433 $ s 314.998 70,574 simiys192.986 3,411 -7,085S 34.539 S $60.435 $81.317 s $ 5,475 35,691 Operating income Other income...
P14-1 (similar to) Income statement. Fill in the missing numbers on the following annual income statements for Barron Pizza, Inc., Note: Use a tax rate of 37.5% Abbreviated Income Statements for the Years Ending 2012-2014 (5 in thousands, except earnings per share) Year Ending Year Ending Year Ending Account 2014 2013 2012 Revenue 917,300 $ 946,257 $ Cost of goods sold -669,327 $ -656,286 Gross profit 169.472 314.945 Selling general, and administrative expenses -70.550 - 192.979 Research and development -5,433...
a) What is the retention ratio for 2012, 2013, and 2014?
b) What is the sustainable growth rate for 2012, 2013, and
2014?
c) what is the actual growth rate for 2013 and 2014?
d) what is the equity multiplier for 2012, 2013, and 2014?
Please show formulas.
2014 14,000 71,632 878,000 715,2001,287,3601,716,480 1,946,8022,680,112 836,840 1,468,8002,886,5923,516,952 Balance Sheets 2012 9,000 48,600 2013 7,282 as Short-term investments Accounts receivable Inventory Total Current Assets Net Fixed Assets Total Assets 351,200 632,160 1,124,0001...
Income statement. Construct the Barron Pizza, Inc. income statement for the year ending 2 thousands of dollars): Shares outstanding: 16,768,000 Tax rate: 37.5% Interest expense: $6,120 Revenue: $889,442 Depreciation: $31,279 Selling, general, and administrative expense: $77,427 Other income: $1,254 Research and development: $4,018 Cost of goods sold: $750,657 Note: Enter all expenses as negative numbers. (Round the earnings per share to the nearest cent. Also, use a minus sign for numbers to be Income Statement Barron Pizza, Incorporated Year Ending...
Most questions answered within 3 hours.
-
Assume Kw = 1.01 ✕ 10−14
For pure water, we can calculate [H3O+ ] = [OH...
asked 26 minutes ago -
Suppose that on a temperature scale X, water boils at 203.0°X
and freezes at -105.7°X. What...
asked 1 hour ago -
BaS crystallizes in a cubic unit cell with S2- ions on each
corner and each face....
asked 1 hour ago -
A. 0≤P(Oi)≤10≤P(Oi)≤1 for each i
B. P(Oi)≤0P(Oi)≤0
C. P(Oi)=1+P(OCi)P(Oi)=1+P(OiC)
D. P(Oi)≥1P(Oi)≥1
If an experiment consists of...
asked 3 hours ago -
A battery has an emf of 9.20V and an internal resistance of 1.20
ohm. a)What resistance...
asked 3 hours ago -
The area of an elastic circular loop decreases at a constant
rate, dA/dt = −6.60×10−3 m2/s...
asked 4 hours ago -
The denaturation of proteins can be described by the
equilibrium
F⇌U
where F and U represent...
asked 5 hours ago -
Please answer what the maximum and minimum force is, and the
angle on the ion is...
asked 5 hours ago -
implement a program that reads a number of rows and a symbol.
The program will draw...
asked 6 hours ago -
Assume that when adults with smartphones are randomly selected,
45% use them in meetings or classes....
asked 6 hours ago -
Determine the number of formula units of
Na2SO4 and moles of oxygen contained in 8.11
moles...
asked 6 hours ago -
Explain in steps on the following code
What would be the output when executed
using System;...
asked 6 hours ago