PPT Slide
1996 Factor 1st Pass
Sales $2,000 x1.25 $2,500
Less: VC 1,200 x1.25 1,500
FC 700 x1.25 875
EBIT $ 100 $ 125
Interest 16 16
EBT $ 84 $ 109
Taxes (40%) 34 44
Net income $ 50 $ 65
Div. (30%) $ 15 $ 19
Add. to RE $ 35 $ 46
1997 1st Pass Income Statement
Previous slide
Next slide
Back to first slide
View graphic version