Using the data provided below for Teladoc Health Inc. create a Pro Forma Income Statement, and a
Fantastic news! We've Found the answer you've been seeking!
Question:
Using the data provided below for Teladoc Health Inc. create a Pro Forma Income Statement, and a Pro Forma Balance Sheet for the years 2020 through 2025.
Transcribed Image Text:
Teladoc Health, Inc. TDOC 87918A105 BYQRFY1 NYSE Source: FactSet Fundamentals Sales Cost of Goods Sold (COGS) incl. D&A COGS excluding D&A Depreciation & Amortization Expense Depreciation Amortization of Intangibles Amortization of Deferred Charges Gross Income SG&A Expense Research & Development Other SG&A Other Operating Expense EBIT (Operating Income) Nonoperating Income - Net Nonoperating Interest Income Equity in Earnings of Affiliates Reserves Increase (Decrease) Other Income (Expense) Interest Expense Gross Interest Expense Interest Capitalized Unusual Expense - Net Impairments Goodwill Other Intangibles Property Plant & Equipment Financial Fixed Assets Exceptional Provisions Restructuring Expense Legal Claim Expense Unrealized Valuation Gain/Loss Investments Investment Property Biological Assets DEC '20 1,093.96 460.32 382.24 78.09 13.39 64.7 0 633.64 1,042.95 164.94 878.01 0 -409.31 -0.6 0 0 0 -0.6 59.9 59.9 0 106.19 0 0 88.24 8.88 DEC '19 553.31 223,42 184.47 38.95 3.38 35.57 0- 329.89 396.95 64.64 332.31 -67.06 29.01 29.01 13.38 DEC '18 ogooooo SOOOSEF 0 0 6.62 6.76 417.91 164.34 128.74 35.6 4.06 31.55 253.57 315.63 54.37 261.26 0 -62.06 5.5 0 0 0 5.5 26.11 26.11 0 14.29 0 0 -0.08 10.39 3.98 DEC '17 233.28 80.72 61.62 19.1 3.8 15.3 152.56 209.5 34.46 175.04 0 -56.94 0 0 Ooo 0 0 17.49 17.49 0 32.58 0 0 DEC '16 0.39 13.2 4.87- 123.16 40.24 31.97 8.27 2.17 6.1 0 82.92 138.35 21.82 116.54 0 -55.44 0 oooo 2.59 2.59 0 15.68 0 0 0.27 6.96 Teladoc Health, Inc. TDOC 87918A105 BYQRFY1 NYSE Source: FactSet Fundamentals Sales Cost of Goods Sold (COGS) incl. D&A COGS excluding D&A Depreciation & Amortization Expense Depreciation Amortization of Intangibles Amortization of Deferred Charges Gross Income SG&A Expense Research & Development Other SG&A Other Operating Expense EBIT (Operating Income) Nonoperating Income - Net Nonoperating Interest Income Equity in Earnings of Affiliates Reserves Increase (Decrease) Other Income (Expense) Interest Expense Gross Interest Expense Interest Capitalized Unusual Expense - Net Impairments Goodwill Other Intangibles Property Plant & Equipment Financial Fixed Assets Exceptional Provisions Restructuring Expense Legal Claim Expense Unrealized Valuation Gain/Loss Investments Investment Property Biological Assets DEC '20 1,093.96 460.32 382.24 78.09 13.39 64.7 0 633.64 1,042.95 164.94 878.01 0 -409.31 -0.6 0 0 0 -0.6 59.9 59.9 0 106.19 0 0 88.24 8.88 DEC '19 553.31 223,42 184.47 38.95 3.38 35.57 0- 329.89 396.95 64.64 332.31 -67.06 29.01 29.01 13.38 DEC '18 ogooooo SOOOSEF 0 0 6.62 6.76 417.91 164.34 128.74 35.6 4.06 31.55 253.57 315.63 54.37 261.26 0 -62.06 5.5 0 0 0 5.5 26.11 26.11 0 14.29 0 0 -0.08 10.39 3.98 DEC '17 233.28 80.72 61.62 19.1 3.8 15.3 152.56 209.5 34.46 175.04 0 -56.94 0 0 Ooo 0 0 17.49 17.49 0 32.58 0 0 DEC '16 0.39 13.2 4.87- 123.16 40.24 31.97 8.27 2.17 6.1 0 82.92 138.35 21.82 116.54 0 -55.44 0 oooo 2.59 2.59 0 15.68 0 0 0.27 6.96
Expert Answer:
Answer rating: 100% (QA)
Pro Forma Income Statement in millions of US Dollars 2021 2022 2023 2024 2025 Revenue Cost of Goods Sold Gross Profit Operating Expenses Research Deve... View the full answer
Related Book For
Foundations of Financial Management
ISBN: 978-1259024979
10th Canadian edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen, Doug Short, Michael Perretta
Posted Date:
Students also viewed these finance questions
-
In July 2011, the finale to the Harry Potter movie series, Harry Potter and the Deathly Hallows Part 2, from Time Warner Inc.s Warner Bros. Pictures, earned an estimated $ 307 million in 59 countries...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-6. On December 12, Irene purchased the building where her store is located. She paid...
-
A manufacturing company reports the following information for the month of May. Note: Assume all raw materials were used as direct materials. Activities for May Advertising expense Raw materials...
-
How might a company that uses talent management gain an advantage over a competitor that treats HR tasks as unrelated activities?
-
Suggest indicators that could be used to assess an improvement in efficiency in each of the following areas: a. Reduce the energy used in production of goods and services b. Reduce the material...
-
Discuss the criminal trial process.
-
Diamond, an allotrope of carbon, is the hardest substance and the best conductor of heat yet characterized. For these reasons, diamond is used widely in industrial applications that require a strong...
-
1. What do the totals at the end of the journal entry report mean? 2. What was the net income of Binh's Bins for the month of June? 3. How much did the company owe to the creditors (recorded as...
-
Question 2 (this question has 2 parts) (4 + 4 = 8 marks) a) Explain how the matching principle and the accounting period assumption relate to the operation of accrual accounting. (4 marks) b) FBI...
-
Suppose we have a bunny table with two columns: name and color. What does the following code output if the table is empty? A. 0 B. 1 C. The code does not compile due to line s1. D. The code does not...
-
Given an array of \(n\) real numbers, design a linearithmic-time algorithm to find a pair of numbers that are closest in value.
-
A random variable X is normally distributed with X = 5 and X = 2.7. Find the following probabilities, using both manual calculations and the MINITAB program: (a) P(X < 7.40) (b) P(X> -1.50)
-
Sketch the curves using the equations given in Problems 28-51. \(16 x^{2}+9 y^{2}=144\)
-
What is the result of the following? A. The code compiles and outputs 1. B. The code compiles and outputs 8. C. The first compiler error is on line c1. D. The first compiler error is on line c2. E....
-
"Using your research topic, briefly describe in at least one (1) paragraph how you would approach it from both a qualitative and quantitative approach. What type of research appeals to you more, and...
-
Per Bag Direct materials: 25 pounds of CWhiz-2000 @ $0.08/lb. = $ 2.00 Direct labor: 0.05 hour @ $32.00/hr. = $ 1.60 The company manufactured 100,000 bags of Cheese-Be-Good in December and used...
-
Russell Container Company has a $1,000 par value bond outstanding with 20 years to maturity. The bond carries an annual interest payment of $95, and is currently selling for $920. Russell is in a 25...
-
The Phillips Toy Company was considering the advisability of adding a new product line. Ike Barnes, a marketing major who had joined the company right out of business school three years previously,...
-
Pogo Petroleum Company can issue debt yielding 9 percent. The company is paying at a 25 percent tax rate. What is the aftertax cost of debt?
-
Problem Decide whether the sampling method is independent or dependent. Then determine whether the response variable is qualitative or quantitative. (a) Joliet Junior College decided to implement a...
-
Using the data from Table 2, construct a \(95 \%\) confidence interval estimate of the mean difference, \(\mu_{d}\). By Hand Approach Step 1 Compute the differenced data. Because the sample size is...
-
In the Spacelab Life Sciences 2 payload, 14 male rats were sent to space. Upon their return, the red blood cell mass (in milliliters) of the rats was determined. A control group of 14 male rats was...
Study smarter with the SolutionInn App