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 $36,298 $32,317 $29,172
Cost of goods sold 10,447 9,581 8,957
Gross profit 25,851 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 9,291 7,898 6,868
Provision for income taxes 2,694 2,230 1,915
Net earnings $ 6,597 $ 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 $2,750 and increases by five percent each year.

Instructions

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
    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

Wiley Federal Government Auditing Laws Regulations Standards And Practices

Authors: Edward F. Kearney, Roldan Fernandez, Jeffrey W. Green, David M. Zavada

2nd Edition

1118555856, 978-1118555859

More Books

Students also viewed these Accounting questions

Question

Which startement best describes the directing mind of corporation

Answered: 1 week ago