Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Pro Forma Income Statements Presented below is the consolidated statement of earnings for Mann & Miller, Inc. Mann & Miller, Inc. Consolidated Statement of Earnings

Pro Forma Income Statements

Presented below is the consolidated statement of earnings for Mann & Miller, Inc.

Mann & Miller, Inc.
Consolidated Statement of Earnings
($ millions) 2015 2014 2013
Sales of customers $37,089 $32,317 $29,172
Cost of goods sold 10,747 9,581 8,957
Gross profit 26,342 22,736 20,215
Selling, marketing & administrative expense 12,216 11,260 10,495
Research expense 3,957 3,591 3,105
Purchased in-process research & development 189 105 66
Interest income (256) (456) (429)
Interest expense, net of portion capitalized 160 153 204
Other (income) expense, net 294 185 (94)
16,560 14,838 13,347
Earnings before provision for income taxes 9,782 7,898 6,868
Provision for income taxes 2,837 2,230 1,915
Net earnings $ 6,945 $ 5,668 $ 4,953
Basic net earnings per share $2.20 $1.87 $1.65
Diluted net earnings per share $2.16 $1.84 $1.61

Required Using the Mann & Miller Inc. (M&M) consolidated statement of earnings as your base year, prepare pro forma income statements for M&M for 2016 and 2017. Relevant assumptions that you should use include:

  • Sales growth is 10 percent per year.
  • Gross profit margin is 65 percent.
  • Effective income tax rate is 29 percent.
  • Selling, marketing & administrative expenses, research expenses, and other income and expenses net all vary as a function of sales.
  • Purchased in-process R&D, and interest income remain constant at the 2015 level.
  • Interest expense is six percent of the beginning balance of long-term debt.
  • Long-term debt at the end of 2015 is $2,850 and increases by five percent each year.

Instructions

  1. Round answers to the nearest whole number.
  2. Use rounded Sales figure for subsequent calculations.
  3. For selling, marketing & administrative expenses, research expenses, and other income and expenses computations - use (2015 expense / 2015 sales) as your factor for both 2016 and 2017 computations. Do not round until your final answer.
  4. Use a negative sign with interest income answers. Mann & Miller, Inc. Proforma Financial Statements (in millions) 2016 2017 Sales to customers Cost of sales Gross profit Selling & administrative Research In-process R & D Interest income Interest expense Other (income) expense, net Income before taxes Income taxes Netincome

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

Audit Risk In The Operation Of EDF Financed Projects

Authors: Koffi Rufin Kouame

1st Edition

6205912651, 978-6205912652

More Books

Students also viewed these Accounting questions

Question

2. Identify the purpose of your speech

Answered: 1 week ago