Question: Exhibit 1 - Income Statement ($ in millions except for price per share) ncome Statement Net Sales 06/30/07 06/30/08 06/30/09 06/30/10 06/30/11 06/30/12 06/30/13

Exhibit 1 - Income Statement ($ in millions except for price per

Exhibit 1 - Income Statement ($ in millions except for price per share) ncome Statement Net Sales 06/30/07 06/30/08 06/30/09 06/30/10 06/30/11 06/30/12 06/30/13 06/30/14 06/30/15 Cost of Goods Sold Gross Profit Margin 26.784 19.396 $46.180 $53.107 30.802 22.305 28.227 $57.887 $68.017 $80.940 $93.081 $105.182 33.575 39.790 54.452 24.312 $116.751 $127.259 47.512 61.531 68.300 74.447 33.428 38.629 43.650 48.452 52.813 R&D Expense 0.739 0.850 0.926 1.088 1.295 1.489 1.683 1.868 2.036 SG&A Expense 14.916 17.260 18.871 21.902 26.063 29.321 33.132 36.777 40.087 Earings Before Interest & Taxes 3.741 4.195 4.515 5.237 6.070 7.819 8.835 9.807 10.690 nterest Expense 2.906 2.940 2.668 2.423 2.817 3.237 3.582 3.894 4.124 Earnings Before Income Taxes 0.835 1.255 1.847 2.814 3.253 4.581 5.254 5.913 6.566 ncome Taxes 0.225 0.339 0.499 0.760 0.879 1.237 1.418 1.597 1.773 Net Income 0.610 0.916 1.348 2.054 2.374 3.344 3.835 4.316 4.793 Growth rate of sale 15.00% 9.00% 17.50% 19.00% 15.00% 13.00% 11.00% 9.00% Price/Earnings Ratio ncome tax rate assumed Market Value of Equity 27.00% 27.00% 27.00% 27.00% 16.0 $37.990 Common Shares Outstanding Price per share Note: 2012-2015 are projected data 1,165,327 $32.60

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

I am evaluating a capital budgeting project and have the forecasted discounted free cash flow. I need to take the projections and see how it would affect the balance sheet and the income statement of...

What are the amounts and timing of the follow-up expansion investment opportunity's free cash flow from 2013 through 2022? What is the terminal value of the follow-up acquisition, as of 2022? What is...

JOHNSON & JOHNSON AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS Al December 30, 2018 and Deerber 31, 2017 (Dollars in Millions Except Share and Per Share Anul Note 1) Cash and cash equivalents (Notes...

JOHNSON & JOHNSON AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS At December 30, 2018 and December 31, 2017 (Dollars in Millions Except Share and Per Share Amounts) (Note 1) 2018 2017 Assets 18,107...

6-7; 6-9; 6-12 . I need help with these finance questions. PROBLEM 6-1 Cash provided by operations (CPBO) differs from free cash flow for the following reasons: 1. Solution Legend = Value given in...

For the Heinz case please address the following questions: What were the yields on the two representative outstanding Heinz-debt issues as of the end of April 2010? What were they one year earlier?...

Q1) what is the case problem/case issue? Q2) what is solution? please solve it step by step CASE 12 H. J. Heinz: Estimating the Cost of Capital in Uncertain Times To do a common thing wicommonly well...

Can you assist me with this finance questions? 6-8 6-11 6-14. The other one is 8-4. Thank you PROBLEM 6-1 Cash provided by operations (CPBO) differs from free cash flow for the following reasons: 1....

1.What was the WACC for Heinz at the start of fiscal year 2010? 2. What was the WACC one year earlier? CASE 12 H. J. Heinz: Estimating the Cost of Capital in Uncertain Times To do a common thing...

The following data were extracted from the accounting records of Catz Company for the year ended April 30, 2013: Merchandise inventory, May 1, 2012 .... $ 175,000 Merchandise inventory, April 30,...

Based on the information above, kindly to: a). Calculate their life expectancy ? b). Prepare their current net worth statement ? c). Prepare their retirement income budget ? d). Prepare their...

4. Change the quality but not the quantity of the following statements. Some CIA operatives are not champions of human rights.

(Multiple-step and Extraordinary Items) The following balances were taken from the books of Maria Conchita Alonzo Corp. on December 31, 2004. Interest revenue $ 86,000 Accumulated depreciation...

A sample consisting of five molecules has a total energy SE. Each molecule is able to occupy states of energy jE, with j = 0, 1,2, .... (a) Calculate the weight of the configuration in which the...

The A-1 Corporation supplies airplane manufacturers with preformed sheet metal panels that are used on the exterior of aircraft. Manufacturing these panels requires only five sheet metal??forming...

Pricing in imperfect markets (continuation of 22-28). Refer to Problem 22-28. 1.Suppose the manager of Division A has the option of (a) cutting the external price to $195, with the certainty that...

The weight of a rectangular block of low-density material is 15.0 N. With a thin string, the center of the horizontal bottom face of the block is tied to the bottom of a beaker partly filled with...

Tori and some other childeen experimented with balls to see which ones rolled. First using a piece of cardboard to use as a ramp, they angled it on a block to the floor to test the balls. Then Tori...

Compute Equivalent UnitsFIFO Method: A company's records show the following information concerning the work in process in a chemical plant: 1. Beginning inventory12,000 units (materials are 20...

Assign Costs to Goods Transferred Out and Ending Inventory-FIFO Method: Refer to the data in exercise 8-13. Compute the cost of goods transferred out and the ending inventory, using the FIFO method.

Compute Costs per Equivalent UnitFIFO: A company uses the FIFO method to account for its work in process inventories. The accounting records show the following information: Quantity information is...