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 35% 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 remain constant.
- Preparing Austin's Projected Income sattement for 2020:-
Particular | Amount (in millions of dollars) |
Net Sales | 945.00 |
Less: Operating costs including depreciation | 567.00 |
EBIT | 378.00 |
Interest Expenses | 40.00 |
Earning before tax | 338.00 |
Taxes @25% | 84.50 |
Net Income | 253.50 |
[email protected]% | 84.50 |
Additions to Retained earnings | 169.00 |
Project Net Income is $253.50 millions
Note- Dividend Payout ratio of 2019 = Dividend/net Income
= $40/$120
= 33.33%
Taxes, Interest expenses and Dividend Payout ratio will be constant
b). Expected Growth rate in Austin's Dividend = (Current Dividend- Previous Dividend)/Previous Dividend
= ($84.50 - $40)/$40
= 111.25%
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 35% 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...
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 70% 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 $700 500 Operating costs including depreciation EBIT $200 Interest 40 $160 EBT Taxes (40%) 64 Net income $96 Dividends $32 $64 Addition to retained earnings For the coming year, the company is forecasting a 35% 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...
ustin 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 25% 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...
PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement in millions of dollars): $700 Sales Operating costs including depreciation 500 EBIT $200 Interest 40 EBT $160 Taxes (40%) 64 Net income $96 Dividends $32 $64 Addition to retained earnings For the coming year, the company is forecasting a 35% 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...
PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales Operating costs including depreciation EBIT $700 500 $200 Interest 40 $160 EBT Taxes (40%) Net income 64 $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...
PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales Operating costs including depreciation $700 500 EBIT $200 40 Interest EBT $160 Taxes (40%) Net income $96 $32 Dividends Addition to retained earnings $64 For the coming year, the company is forecasting a 25% 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...
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 20% 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...
4. Problem 16.04 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 25% 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...
4. Problem 17.04 (Pro Forma Income Statement) eBook Austin Grocers recently reported the following 2018 income statement (in millions of dollars): Sales $700 Operating costs including depreciation 500 EBIT $200 Interest EBT $160 Taxes (40%) 64 Net income $96 Dividends Addition to retained earnings $32 $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...