Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating...

Austin Grocers recently reported the following 2016 income statement (in millions of dollars):

	Sales	$700
	Operating costs including depreciation	500
	EBIT	$200
	Interest	40
	EBT	$160
	Taxes (40%)	64
	Net income	$96
	Dividends	$32
	Addition to retained earnings	$64

For the coming year, the company is forecasting a 20% increase in sales, and it expects that its year-end operating costs, including depreciation, will equal 75% of sales. Austin's tax rate, interest expense, and dividend payout ratio are all expected to remain constant.

What is Austin's projected 2017 net income? Enter your answer in millions. For example, an answer of $13,000,000 should be entered as 13. Round your answer to two decimal places.
$ million
What is the expected growth rate in Austin's dividends? Do not round your intermediate calculations. Round your answer to two decimal places.
%

Solutions

Expert Solution


	Presently
	Interest as a % of EBIT	40/200	20.00%
	Dividiend payout as a % of Net Income	32/96	33.33%
	Tax	given	40%
	Using this in calculation of projected income for 2017

		Projected income statement fo 2017
	Adjustment	Particulars	Amount	Working
		Sales	840.00	(700*1.2)
	Less	operating cost	630.00	(75%*840)
		EBIT	210.00
	Less	Interest	42.00	(210*20%)
		EBT	168.00
	Less	Tax	67.20	(168*40%)
		Net income	100.80
	Less	dividend	33.60	(100.8*33.33%)
		Retained earnings	67.20

Ans a	So Austins projected net income is $ 100.8 million

Ans c	Growth rate in dividend = ((33.6-32)/32)		5.00%

Note: Question b is not given

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating...

Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating costs including depreciation 500 EBIT $200 Interest 40 EBT $160 Taxes (40%) 64 Net income $96 Dividends $32 Addition to retained earnings $64 For the coming year, the company is forecasting a 15% increase in sales, and it expects that its year-end operating costs, including depreciation, will equal 60% of sales. Austin's tax rate, interest expense, and dividend payout ratio are all expected to...

Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating...

Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating costs including depreciation 500 EBIT $200 Interest 40 EBT $160 Taxes (40%) 64 Net income $96 Dividends $32 Addition to retained earnings $64 For the coming year, the company is forecasting a 30% increase in sales, and it expects that its year-end operating costs, including depreciation, will equal 60% of sales. Austin's tax rate, interest expense, and dividend payout ratio are all expected to...

Austin Grocers recently reported the following 2019 income statement (in millions of dollars): Sales $700 Operating...

Austin Grocers recently reported the following 2019 income statement (in millions of dollars): Sales $700 Operating costs including depreciation 500 EBIT $200 Interest 40 EBT $160 Taxes (25%) 40 Net income $120 Dividends $40 Addition to retained earnings $80 For the coming year, the company is forecasting a 30% increase in sales, and it expects that its year-end operating costs, including depreciation, will equal 65% of sales. Austin's tax rate, interest expense, and dividend payout ratio are all expected to...

PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement (in millions of...

PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating costs including depreciation 500 EBIT $200 Interest 40 EBT $160 Taxes (40%) 64 Net income $96 Dividends $32 Addition to retained earnings $64 For the coming year, the company is forecasting a 15% increase in sales, and it expects that its year-end operating costs, including depreciation, will equal 65% of sales. Austin's tax rate, interest expense, and dividend payout ratio...

AT&T recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and...

AT&T recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and $1,100 of depreciation. The company had $3,200 of outstanding bonds that carry a 5% interest rate, and its federal-plus-state income tax rate was 35%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to make $1,250 of capital expenditures on new fixed assets and to invest $300 in net operating working capital. By how much...

A firm reported the following income statement (all figures arein thousands of dollars):Net Sales...

A firm reported the following income statement (all figures are in thousands of dollars):Net Sales1,100-operating costs200-depreciation & amortization230=Operating Income (EBIT)?-interest76=Earnings Before Taxes (EBT)?-taxes81=Net Income?What is the operating income of this firm?NOTE: the - and = in red have been added to serve as a hint on how to compute each item of interest.A firm reported the following income statement (all figures are in thousands of dollars):Net Sales1,550-operating costs200-depreciation & amortization220=Operating Income (EBIT)?-interest77=Earnings Before Taxes (EBT)?-taxes70=Net Income?What is the net income...

Jalbert Plumbing Products Ltd. reported the following data in 2016 (in millions): 2016 Net operating revenues...................................

Jalbert Plumbing Products Ltd. reported the following data in 2016 (in millions): 2016 Net operating revenues................................ $ 31.8 Operating expenses.................................... 26.7 Operating income....................................... 5.1 Nonoperating items: Interest expense......................................... (0.6) Other...................................................... (0.6) Net income............................................... $ 3.9 Total assets............................................... $200.0 Total stockholders equity.............................. 74.0 Compute Jalbert s leverage ratio, debt ratio, and times-interest-earned ratio, and write a sentence to explain what those ratio values mean. Use year-end figures in place of averages where needed for the purpose of calculating ratios in this...

Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation,...

Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and $850 of depreciation. The company had $3,200 of outstanding bonds that carry a 5% interest rate, and its federal-plus-state income tax rate was 25%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to make $1,250 of capital expenditures on new fixed assets and to invest $300 in net operating working capital. By how...

Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation,...

Watson Oil recently reported (in millions) $8,250 of sales, $5,750 of operating costs other than depreciation, and $800 of depreciation. The company had $3,200 of outstanding bonds that carry a 5% interest rate, and its federal-plus-state income tax rate was 35%. In order to sustain its operations and thus generate future sales and cash flows, the firm was required to make $1,250 of capital expenditures on new fixed assets and to invest $300 in net operating working capital. By how...

Income statement (millions of dollars) Net sales $ 39,579 COGS $ 12,180 Other Expenses $ 12,147...

Income statement (millions of dollars) Net sales $ 39,579 COGS $ 12,180 Other Expenses $ 12,147 Depreciation $ 7,554 EBIT $ 7,698 Interest Expense $ 2,055 Income Before Tax $ 5,643 Tax Expense (35%) $ 2,055 Net income $ 3,669 Dividends $ 2,568 Balance sheet (millions of dollars) Cash $ 300 Accounts Receivable $ 10,000 Inventories $ 5,000 Other Assets $ 3,000 Property, Plant and Equipment, net $100,000 Other Long-Term Assets $ 15,000 Accounts Payable $ 8,000 Short-Term Debt $ ...

Subjects