PRO FORMA INCOME STATEMENT At the end of last year, Roberts Inc. reported the following income statement (in millions of dollars): 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 Looking ahead to the following year, the company’s CFO has assembled this information: • Year-end sales are expected to be 10% higher than the $3 billion in sales generated last year. • Year-end operating costs, excluding depreciation, are expected to equal 80% 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?
PRO FORMA INCOME STATEMENT At the end of last year, Roberts Inc. reported the following income statement (in millions of dollars):
| 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 |
Looking ahead to the following year, the company’s CFO has assembled this information:
• Year-end sales are expected to be 10% higher than the $3 billion in sales generated last year.
• Year-end operating costs, excluding depreciation, are expected to equal 80% 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?
Step by step
Solved in 2 steps with 3 images
