Given the following case, calculate the independent effects of a 1 percent increase in Gross Margin, a 1 percent decrease in the Tax Rate, and a 5 percent increase in Sales. Sales Cost of goods sold Selling, general, and administrative expense Depreciation Research and development Total costs and expenses Operating Income Interest expense Earnings before Income Taxes Provision for Income Taxes Net Income Base Case $ 2,110 1,456 317 160 53 $ 1,986 124 39 18 1% Increase in Gross Margin $ $ $85 $ Colossal Chemical Corporation Year Ended December 31, 2021 ($000,000 omitted) $67 $ 2131.10 $ 1470.46 319.67 160 53.28 2003.40 128 39 89 18.63 70.07 $ $ $ 1% Decrease in Tax Rate 2110 1456 317 160 53 1986 124 39 85 17 68 $ $ $ $ 5% Increase in Sale: 2215.50 1528.70 332.33 160 55.39 2076.41 139.09 39 100.09 21.02 79.07 For the base case in this section, as a percentage of sales, COGS = 69 percent, SGA = 15 percent, R&D=2.5 percent. Depreciation, Interest expense are fixed as stated. Tax Rate is 21 percent.
Given the following case, calculate the independent effects of a 1 percent increase in Gross Margin, a 1 percent decrease in the Tax Rate, and a 5 percent increase in Sales. Sales Cost of goods sold Selling, general, and administrative expense Depreciation Research and development Total costs and expenses Operating Income Interest expense Earnings before Income Taxes Provision for Income Taxes Net Income Base Case $ 2,110 1,456 317 160 53 $ 1,986 124 39 18 1% Increase in Gross Margin $ $ $85 $ Colossal Chemical Corporation Year Ended December 31, 2021 ($000,000 omitted) $67 $ 2131.10 $ 1470.46 319.67 160 53.28 2003.40 128 39 89 18.63 70.07 $ $ $ 1% Decrease in Tax Rate 2110 1456 317 160 53 1986 124 39 85 17 68 $ $ $ $ 5% Increase in Sale: 2215.50 1528.70 332.33 160 55.39 2076.41 139.09 39 100.09 21.02 79.07 For the base case in this section, as a percentage of sales, COGS = 69 percent, SGA = 15 percent, R&D=2.5 percent. Depreciation, Interest expense are fixed as stated. Tax Rate is 21 percent.
Financial Reporting, Financial Statement Analysis and Valuation
8th Edition
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Chapter9: Operating Activities
Section: Chapter Questions
Problem 2FIC
Related questions
Question
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,