Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Following are income statements for Hossa Corporation for 2017 and 2016. Percentage of sales amounts are also shown for each operating expense item. Hossas income

Following are income statements for Hossa Corporation for 2017 and 2016. Percentage of sales amounts are also shown for each operating expense item. Hossas income tax rate was 38% in 2016 and 40% in 2017.

2016 2017
($ in millions) $ in millions % of sales $ in millions % of sales
Sales $ 5,500 $ 6,500
Cost of sales (2,475 ) 45 % (3,055 ) 47 %
Other operating expenses (825 ) 15 % (1,040 ) 16 %
Operating income 2,200 2,405
Provision for income taxes (836 ) (962 )
Net income $ 1,364 $ 1,443
Income tax rate 38 % 40 %

Hossa's management was pleased that 2017 net income was up 5.8% from the prior year. Although you are also happy with the increase in net income, you are not so sure the news is all positive. You have modeled Hossas income as follows:

NET INCOME = SALES (1 ? COGS% ? OPEX%) (1 ? TAX RATE)

Using this model, net income in 2016 is computed as $5,500 (1 ? 45% ? 15%) (1 ? 38%) = $1,364. Net income in 2017 is computed as $6,500 (1 ? 47% ? 16%) (1 ? 40%) = $1,443.

Required:

Prepare a cause-of-change analysis to show the extent to which each of the following items contributed to the $79 million increase in Hossas net income from 2016 to 2017: (Enter your answers in millions of dollars. Negative amounts should be indicated by a minus sign. Round your answer to 1 decimal place.)

Increase in sales (SALES)

Increase in cost of sales as a percent of sales (COGS%)

Increase in other operating expenses as a percent of sales (OPEX%)

Increase in income tax rate (TAX RATE)

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

Step: 3

blur-text-image

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

The Regulation Of Mobile Money Law And Practice In Sub Saharan Africa

Authors: Sunduzwayo Madise

1st Edition

3030138305,3030138313

More Books

Students also viewed these Finance questions

Question

How to solve maths problems with examples

Answered: 1 week ago