Sunset Boards - Income Statement Sales COGS Gross Profit...

Info icon This preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Income Statement 2009 2010 Calculation Sales COGS Gross Profit Depreciation SG&A EBIT Interest EBT Taxes (20%) Net Income Dividends Addition to Retained Earnings $277,855 $338,688 given $141,641 $178,839 given $136,214 $159,849 Sales - COGS $39,983 $45,192 given $27,854 $36,355 given $68,377 $78,302 Gross Profit - Depreciation - SG&A $8,702 $9,962 given $59,675 $68,340 EBIT - Interest $11,935 $13,668 20% of EBT $47,740 $54,672 EBT - Taxes $23,870 $27,336 50% of Net Income $23,870 $27,336 Net Income - Dividends Balance Sheet Assets 2009 2010 Calculation Liabilities 2009 2010 Calculation Cash $20,437 $30,880 given A/P $36,120 $40,908 given A/R $14,482 $18,785 given Notes Payable $16,464 $17,976 given Inventory $30,475 $41,821 given Current Liabilities $52,584 $58,884 A/P + Notes Payable Current Assets $65,394 $91,486 Cash + A/R + Inventory Long-Term Debt $89,040 $102,480 given Net Fixed Assets $176,400 $214,184 given Total Liabilities $141,624 $161,364 Current Liabilities + Long-Term Debt Total Assets $241,794 $305,670 Current Assets + Net Fixed Assets Equity $100,170 $144,306 Total Assets - Total Liabilities Total Liabilities & Equity $241,794 $305,670 Total Assets Operating Cash Flow 2009 2010 Calculation EBIT Add: Depreciation Less: Taxes $68,377 $78,302 from income statement $39,983 $45,192 given $11,935 $13,668 from income statement Net Operating Cash Flow $96,425 $109,826 EBIT+ Depreciation - Taxes
Image of page 1
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern