Problem 167. Pro forma income statement At the end of last year, Roberts Inc. reported the following income statement (in millions of dollars):
Sales 3000
Operating costs excluding depreciation 2450
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 the following information:
Yearend sales are expected to be 7% higher than the $3 billion in sales generated last year.
Yearend operating costs excluding depreciation are expected to equal 65% of yearend 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 this information, what will be the forecast for Roberts' yearend net income? Round the answer to the nearest hundredth.
I'm having trouble figuring out the correct net income for this problem!!!
Hope anyone can help me!!!
Thanks!!!
Laura
Due to a techincal breakthrough,theb fix costs for a firm drop by 25%. Prior to this breakthrough fixed costs were 100,000 and unit contribution margin was and remains at 5.00. The new amount of breakeven units will be:
 👍
 👎
 👁
 ℹ️
 🚩
2 answers

(in million of dollars)
Sales $3,300
($3000 M * 10%)
Operating Cost including depreciation ($2,640)
(Operatinc Cost excluding Dep will equl to 80% ofSales)
EBIT & D $660
Depreciation (10%) $66
EBIT $594
Interest ($125)
EBT $469
Income Tax (40%) ($187.60)
Net Income $281.40 👍
 👎
 ℹ️
 🚩

Robert's year end net income is $156 million
year end balance for receivables is 32.77 million
year end days sales outstanding (DSO) ratio is 36 days 👍
 👎
 ℹ️
 🚩
Answer this Question
Related Questions

mathematics
For social studies class, a group of students created a new tax system, where 18 of a person’s income goes to the federal government, and 18 of the remaining income goes to the state government. If Dolly makes $35,840 a year, under this new system, she

Math
National Oil Company reported a net loss last year of $14 million. This year their net gain is $65 million. How much more money did they make this year than last year? A) $79 million B) $65 million C) $14 million D) $51 million***

accounting..help plz urgent!
An accounting report that shows the changes in capital during the accounting period is: a.) a balance sheet. b.) an income statement. c.) a statement of owner's equity. d.) All of these answers are correct.

Algebra 2
A company placed $1,000,000 in three different accounts. It placed part in short term notes paying 4.5% per year, twice as much in government bonds paying 5%, and the rest in utility bonds paying 4%. The income after one year was $45,500. What are the

math
Suppose Jessica places $8500 in an account that pays 7% interest compounded each year. Assume that no withdrawals are made from the account. Follow the instructions below. Do not do any rounding. a)Find the amount in the account at the end of 1 year. b)

finance
John Roberts has $42,180.53 in a brokerage account, and he plans to contribute an additional $5,000 to the account at the end of every year. The brokerage account has an expected annual return of 12 percent. If John’s goal is to accumulate $250,000 in

Math
Betsy, a recent retiree, requires $6,000 per year in extra income. She has $60,000 to invest and can invest in Brated bonds paying 13% per year or in a certificate of deposit (CD) paying 3% per year. How much money should be invested in each to realize

Math
Jessica wants to accumulate $15,000 by the end of 4 years in a special bank account, which she had opened for this purpose. To achieve this goal, Jessica plans to deposit a fixed sum of money into the account at the end of the month over the 4year period.

Economics
A $90,000 investment is made. Over a 5 year period, a return of $30,000 occurs at the end of the first year. Each successive year yields a return that is $3,000 less than the previous year's return. If money is worth 5 percent, use a gradient series factor

Mathematics
(a)A loan of 12 000 was borrowed from a bank at 14% per annum Calculate (i) The interest on the loan at the end of the first year (ii) The total amount owing at the end of the first year A repayment of $ 7 800 was made at the start of the second year.

Physics please help!!!
You are a pirate working for Dread Pirate Roberts. You are in charge of a cannon that exerts a force 20000 N on a cannon ball while the ball is in the barrel of the cannon. The length of the cannon barrel is 1.67 m and the cannon is aimed at a 47◦ angle

Algebra 2
A company placed $1,000,000 in three different accounts. It placed part in short term notes paying 4.5% per year, twice as much in government bonds paying 5%, and the rest in utility bonds paying 4%. The income after one year was $45,500. What are the

Calculus
New York state income tax is based on taxable income which is part of a person's total income. The tax owed to the state is calculated using taxable income (not total income). In 2005, for a single person with a taxable income between $20,000 and $100,000,

Math
A certain country taxes the first $20,000 of an individual's income at a rate of 15%, and all income over $20,000 is taxed at 20%. a. Al makes $16,000. Betty makes $36,000. How much is each taxed? b. Write a piecewise function T that specifies the total

Math
VF is a small accounting firm supporting wealthy individuals in their preparation of annual income tax statement. Every December, VF sends out a short survey to their customers, asking for the information required for preparing the tax statements. Based on

math
Mr. X invested a part of his investment in 10% bond A and a part in 15% bond B. His interest income during the first year is Rs.4,000. If he invests 20% more in10% bond A and 10 % more in 15% bond B, his income during the second year increases by Rs.500.

present value
An investment pays you $20,000 at the end of this year, and $10,000 at the end of each of the four following years. What is the present value (PV) of this investment, given that the interest rate is 4% per year?

Math
What is Corbin’s gross income for 2020 if his salary is $21,050 and he receives $420 in interest income for the year? 20,630*

accounting
You need $28,974 at the end of 10 years, and your only investment outlet is an 8 percent longterm certificate of deposit (compounded annually). With the certificate of deposit, you make an initial investment at the beginning of the first year. A. What

Accounting
The income tax rate is 30% on current and is payable in the first quarter of 2014. The pretax income before the preceding adjusting entries is $6,800. The accounts are; Income tax expense Income tax payable. I do not understand this question and what it is
Still need help?
You can ask a new question or browse existing questions.