Model Corp.'s most recent balance sheet and income statement are given below (all numbers in $...

Model Corp.'s most recent balance sheet and income statement are given below (all numbers in $ million):

Assets		Liabilities and Equity
Cash	41	Accounts payable	123
Accounts receivable	82	Current liabilities	123
Inventory	123	Long-term debt	164
Current assets	246	Total liabilities	287
Machinary	164	Equity	123
Total assets	410	Total liab. & equity	410

Income statement
Sales	90
Costs	54
Depreciation	18
EBIT	18
Interest	4.92
Taxable income	13.08
Taxes	4.447
Net income	8.63

Sales, assets and costs (including depreciation) are expected to grow by 37% next year, while the tax rate and long-term debt will stay constant. The company will pay out 50% of net income as dividends next year.

Attempt 1/10 for 10 pts.

Part 1

Using the percentage of sales method, what will be the net income next year (in $ million)?

Solutions

Expert Solution

Preparing the Income Statement for next year Using the percentage of sales method:-

Particular		Projected ($ in millions)
Sales	90*(1+37%)	123.300
COGS	54*(1+37%)	(73.980)
Gross Profit		49.320
Depreciation	18*(1+37%)	(24.660)
EBIT		24.660
interest	Remains same	(4.920)
Taxable Income		19.740
Taxation (34%)	Remains same	(6.712)
Net income		13.028

Note- 1. Sales, assets and costs (including depreciation) are expected to grow by 37% next year

2. Interest expense will remain same as Long term debt is constant. So, Interest on same Long-term debt will be same as last year.

3. Tax rate will remain same. Tax rate = Taxes/Taxable income

Tax rate = $4.447/$13.08 = 34%

So, net Income for next year is $13.028 millions

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

Model Corp.'s most recent balance sheet and income statement are given below (all numbers in $...

Model Corp.'s most recent balance sheet and income statement are given below (all numbers in $ million): Assets Liabilities and Equity Cash 38 Accounts payable 114 Accounts receivable 76 Current liabilities 114 Inventory 114 Long-term debt 152 Current assets 228 Total liabilities 266 Machinary 152 Equity 114 Total assets 380 Total liab. & equity 380 Income statement Sales 110 Costs 66 Depreciation 22 EBIT 22 Interest 7.6 Taxable income 14.4 Taxes 4.896 Net income 9.5 Sales, assets and costs (including...

Model Corp.'s most recent balance sheet and income statement are given below (all numbers in $...

Model Corp.'s most recent balance sheet and income statement are given below (all numbers in $ million): Assets Liabilities and Equity Cash 41 Accounts payable 123 Accounts receivable 82 Current liabilities 123 Inventory 123 Long-term debt 164 Current assets 246 Total liabilities 287 Machinary 164 Equity 123 Total assets 410 Total liab. & equity 410 Income statement Sales 90 Costs 54 Depreciation 18 EBIT 18 Interest 4.92 Taxable income 13.08 Taxes 4.447 Net income 8.63 Sales, assets and costs (including...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Statement of Financial Position...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Statement of Financial Position December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Asset: Current assets: Cash $ 100 $ 110 Accounts receivable 210 220 Inventory 110 120 Prepaid expenses 10 10 Total current assets 430 460 Plant and equipment, net 900 880 Total assets $ 1,330 $ 1,340 Liabilities and stockholders' equity: Current liabilities: Accounts payable $ 160 $ 170 Accrued...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 220 $ 330 Accounts receivable, net 360 380 Inventory 330 300 Prepaid expenses 20 20 Total current assets 930 1,030 Plant and equipment, net 1,180 1,300 Total assets $ 2,110 $ 2,330 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 300 $ 330 Accrued liabilities 50...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 170 $ 230 Accounts receivable, net 260 280 Inventory 230 200 Prepaid expenses 20 20 Total current assets 680 730 Plant and equipment, net 880 900 Total assets $ 1,560 $ 1,630 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 200 $ 230 Accrued liabilities 50...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 190 $ 270 Accounts receivable, net 300 320 Inventory 270 240 Prepaid expenses 20 20 Total current assets 780 850 Plant and equipment, net 1,000 1,060 Total assets $ 1,780 $ 1,910 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 240 $ 270 Accrued liabilities 50...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 160 $ 210 Accounts receivable, net 240 260 Inventory 210 180 Prepaid expenses 20 20 Total current assets 630 670 Plant and equipment, net 820 820 Total assets $ 1,450 $ 1,490 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 180 $ 210 Accrued liabilities 50...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 180 $ 250 Accounts receivable, net 280 300 Inventory 250 220 Prepaid expenses 20 20 Total current assets 730 790 Plant and equipment, net 940 980 Total assets $ 1,670 $ 1,770 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 220 $ 250 Accrued liabilities 50...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 180 $ 250 Accounts receivable, net 280 300 Inventory 250 220 Prepaid expenses 20 20 Total current assets 730 790 Plant and equipment, net 940 980 Total assets $ 1,670 $ 1,770 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 220 $ 250 Accrued liabilities 50...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...

Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 180 $ 250 Accounts receivable, net 280 300 Inventory 250 220 Prepaid expenses 20 20 Total current assets 730 790 Plant and equipment, net 940 980 Total assets $ 1,670 $ 1,770 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 220 $ 250 Accrued liabilities 50...

Subjects