Question

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

Sales	$4,190.00
Operating costs (excluding depreciation)	3,048.00
EBITDA	$1,142.00
Depreciation	325.00
EBIT	$817.00
Interest	150.00
EBT	$667.00
Taxes (25%)	166.75
Net income	$500.25

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

• Year-end sales are expected to be 6% higher than $4.19 billion in sales generated last year.
• Year-end operating costs, excluding depreciation, are expected to increase at the same rates as sales.
• Depreciation costs are expected to increase at the same rate as sales.
• Interest costs are expected to remain unchanged.
• The tax rate is expected to remain at 25%.

On the basis of this information, what will be the forecast for Edwin's year-end net income? Enter your answers as positive values. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answers to two decimal places.

Edwin Inc. Income Statement
	(in millions of dollars)
Sales	$
Operating costs (excluding depreciation)
EBITDA	$
Depreciation
EBIT	$
Interest
EBT	$
Taxes (25%)
Net income

Answer 1

Ans:-

Edwin Inc.
Income Statement
Particulars	(In Millions of Dollor)
Sales	4,441.40	(4190*1.06)
Operating Cost (Excluding Depreciation)	3,230.88	(3048*1.06)
EBITDA	1,210.52
Depreciation	344.50	(325*1.06)
EBIT	866.02
Interest	150.00
EBT	716.02
Tax (25%)	179.01
Net Income	537.02