Chapter 2 Homework Problems 2-1. Solution: Frantic Fast Foods a. Year 2006 Earnings per share Earnings after taxe s Shares outstandin g $390,000 $1.30 300,000 b. Year 2007 Earnings after taxe s $390,000 1.20 $468,000 Shares outstandin g 300,000 25,000 325,000 Earnings per share $468,000 $1.44 325,000 2-7. Solution: Censored Books, Inc. Income Statement For the Year Ending December 31, 2007 Sales (1,400 books at $160 each) ....................................... $224,000 Cost of goods sold (11,400 books at $125 each)................ 175,000 Gross profit .................................................................. 49,000 Selling expense ................................................................... 8,000 Depreciation expense .......................................................... 12,000 Operating profit ............................................................ $ 29,000 Interest expense ($90,000 x 10%) ..................................... 9,000 Earnings before taxes ................................................... $ 20,000 Taxes @ 30% ...................................................................... 6,000 Earnings after taxes ...................................................... $ 14,000 2-8. Solution: Lemon Auto Wholesales Income Statement a. Sales............................................................. $700,000 Cost of goods sold (70% of sales)............... $490,000 Gross Profit ............................................................$ 210,000 Selling and administrative expense (12% of sales) ......................................... $ 84,000 Depreciation ................................................ $ 10,000 Operating profit ...................................... $ 116,000 Interest expense ........................................... $ 8,000 Earnings before taxes.............................. $ 108,000 Taxes @ 30% .............................................. $ 32,400 Earnings after taxes ................................ $ 75,600 2-8. Solution (Continued): b. Sales............................................................. $ 750,000 Cost of goods sold (66% of sales)............... $ 495,000 Gross Profit ............................................. $ 255,000 Selling and administrative expense (14% of sales) ......................................... $ 105,000 Depreciation ................................................ $ 10,000 Operating profit ...................................... $ 140,000 Interest expense ........................................... $ 15,000 Earnings before taxes.............................. $ 125,000 Taxes @ 30% .............................................. $ 37,500 Earnings after taxes ................................ $ 87,500 Ms. Carr's idea will increase profitability. 2-12. Solution: Botox Facial Care a. EPS (2006) $280,000 $1.40 200,000 P/E ratio (2006) Price/EPS b. EPS (2007) $30.80 22 x $1.40 $320,000 $1.60 200,000 P/E ratio (2007) Price/EPS $40.00 25x $1.60 c. The stock price increased by 29.9% while EPS only increased by 14.3%. 2-14. Solution: Okra Snack Delights, Inc. a. Operating profit (EBIT) .............................. $ 210,000 Interest expense ...................................... 30,000 Earnings before taxes (EBT) ....................... $ 180,000 Taxes ....................................................... 59,300 Earnings after taxes (EAT) ........................................ $ 120,700 Preferred dividends ................................. Available to common stockholders ............. $ Common dividends ................................. Increase in retained earnings ....................... $ 24,700 96,000 36,000 60,000 Earnings Available to Common Stockholde rs Earnings per Share Number of Shares of Com. Stock Outstandin g $96,000 / 16,000 shares $6.00 per share Dividends per Share $36,000 / 16,000 shares $2.25 per share b. Increase in retained earnings = $60,000 2-17. Solution: Fill in the table with the following symbols 1. 2. 3. 4. 5. 6. 7. Balance sheet (BS) Income statement (IS) Current assets (CA) Fixed assets (FA) Current liabilities (CL) Long-term liabilities (LL) Stockholders’ equity (SE) 2-17. (Continued) Indicate Whether the item is on Income Statement or Balance Sheet BS IS BS BS BS BS BS IS IS BS BS BS BS IS IS BS BS IS BS If the Item is on Balance Sheet, Designate Which Category SE CA SE SE LL CL CA CL CA FA CA CL CL Item Retained Earnings Income Tax Expense Accounts Receivable Common Stock Capital in excess of par value Bonds payable maturity 2005 Notes Payable (6 months) Net income (Earnings after taxes) Selling and Adm. Exp. Inventories Accrued expenses Cash Plant & equipment Sales Operating expenses Marketable securities Accounts payable Interest expense Income tax payable 2-23. Solution: Baxter Corporation 2007 Income Statement a. Sales ............................................................. Cost of good sold (60%) ............................. $220,000 132,000 Gross profit ............................................................ $ 88,000 Selling and administrative expense ............. Depreciation expense (8%) ......................... Operating profit (EBIT) .......................... Interest expense ........................................... Earnings before taxes .............................. Taxes (20%) ................................................ Earnings after taxes (EAT) ..................... Preferred stock dividends ............................ Earnings available to common stockholder Shares outstanding....................................... Earnings per share ....................................... 22,000 20,0001 $ 46,000 8,0002 $ 38,000 7,600 $ 30,400 2,000 $ 28,400 10,000 $ 2.84 b. 1 2 2007 Statement of Retained Earnings Retained earnings balance, January 1, 2007 $ 80,000 Add: Earnings available to common stockholders, 2007 28,400 Deduct: Cash dividend declared in 2007 8,400 Retained earnings balance, December 31, 2007 $100,000 8% x $250,000 = $20,000 (10% x $20,000) + (12% x $50,000) = $8,000 2-23. (Continued) c. Current Assets Cash ........................ 2007 Balance Sheet Liabilities $10,000 Accounts payable ...... Accounts receivable ........ Inventory ........... 16,500 Notes payable ..... 26,000 27,500 Bonds payable .... 40,000 Prepaid expenses 12,000 _______ $66,000 $81,000 Fixed Assets Stockholders' Equity Preferred stock.......... Common stock .......... $ 20,000 $ 55,000 Accumulated Paid in capital in 3 depr.................. (70,000) excess of par ....... Net plant ............ 215,000 Retained earnings 25,000 100,000 Gross plant.............. $285,000 Total assets ........ $281,000 Total Liability & Equity................ 3 $15,000 $50,000 + $20,000 = $70,000 $281,000