Pro forma income statement At the end of last year, Roberts Inc. reported the fo

Question

Pro forma income statement

At the end of last year, Roberts Inc. reported the following income statement (in millions of dollars):

Looking ahead to the following year, the company's CFO has assembled this information:

Year-end sales are expected to be 11% higher than the $3 billion in sales generated last year.

Year-end operating costs excluding depreciation are expected to equal 85% of year-end sales.

Depreciation is expected to increase at the same rate as sales.

Interest costs are expected to remain unchanged.

The tax rate is expected to remain at 40%.

On the basis of that information, what will be the forecast for Roberts' year-end net income? Enter your answer in millions. For example, an answer of $25,000,000 should be entered as 25. Round your answer to two decimal places.

Sales $3,000 Operating costs excluding depreciation 2,450 EBITDA $550 Depreciation 250 EBIT $300 Interest 125 EBT $175 Taxes (40%) 70 Net income $105

Explanation / Answer

Ans-

Net income =$58.2 millions

Calculation of forecast net income $ in millions Sales (3000*111%) 3330 Operating cost excluding depreciation (3330*85%) 2830.5 EBITDA 499.5 Depreciation (250*111%) 277.5 Interest 125 EBT 97 TAX(40%) 38.80 Net Income 58.20

Related Questions

Navigate

• Browse (All)
• Browse P
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.