Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Berlin is planning to offer to buy 100% of Hamburg and wants to understand what the proforma income statement might look like for the following

Berlin is planning to offer to buy 100% of Hamburg and wants to understand what the proforma income statement might look like for the following 12 months. Current assumptions involve using 280MM of balance sheet cash, an issuance of debt of 2,100MM and an equity issuance of 1,400MM. Forecast interest rates are 5.5% for deal debt and 1.0% for cash. SG&A synergies are expected to be 28MM per annum. Deal goodwill is expected to be 960MM. The tax rate is 35%. Using the forecast information given below, what is consolidated tax expense?

image text in transcribed

A) 336.1

B) 605.4

C) 338.0

D) 309.0

Berlin Hamburg Sales 6,160.0 1,890.0 COGS 2,156.0 472.5 Gross profit 4,004.0 1,417.5 SG&A 2,464.0 850.5 Operating profit 1,540.0 567.0 Interest income 5.6 1.4 Interest expense 210.0 84.0 Profit before tax 1,335.6 484.4 Tax expense 280.5 87.2 Net income 1,055.1 397.2

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Controlling Fur Kleine Und Mittlere Unternehmen

Authors: David Muller

2nd Edition

3110514877, 9783110514872

More Books

Students also viewed these Accounting questions

Question

Describe forecasting requirements.

Answered: 1 week ago