Convert net income into free cash flow (FCF) for the forecasted periods (2023, 2024, 2025, 2026). Elaborate
Fantastic news! We've Found the answer you've been seeking!
Question:
Convert net income into free cash flow (FCF) for the forecasted periods (2023, 2024, 2025, 2026). Elaborate a chart.
Transcribed Image Text:
(USD in millions) Revenue % Growth Cost of goods sold % of Revenue Selling, G&A expenses % of Revenue Research & Development % of Revenue Net interest incomes/expens % of Revenue Other incomes/expenses % of Revenue Tax expense Tax rate Net profit % Margin Sep-2021 365,817 33% (212,981) 58% (21,973) 6% (21,914) 6% 198 0.1% 60 0.0% (14,527) 13% 94,680 26% Sep-2022 379,058 4% (216,276) 57% (22,768) 6% (22,707) 6% 205 0.1% 62 0.0% (18,746) 16% 98,828 26% Sep-2023 398,285 5% (222,702) 56% (23,923) 6% (23,859) 6% 216 0.1% 65 0.0% (20,421) 16% 107,661 27% Projections Sep-2024 425,778 7% (233,313) 55% (25,575) 6% (25,506) 6% 230 0.1% 70 0.0% (22,590) 16% 119,095 28% Sep-2025 453,823 7% (243,707) 54% (27,259) 6% (27,186) 6% 246 0.1% 74 0.0% (24,871) 16% 131,120 29% Sep-2026 470,636 4% (247,681) 53% (28,269) 6% (28,193) 6% 255 0.1% 77 0.0% (26,598) 16% 140,227 30% (USD in millions) Revenue % Growth Cost of goods sold % of Revenue Selling, G&A expenses % of Revenue Research & Development % of Revenue Net interest incomes/expens % of Revenue Other incomes/expenses % of Revenue Tax expense Tax rate Net profit % Margin Sep-2021 365,817 33% (212,981) 58% (21,973) 6% (21,914) 6% 198 0.1% 60 0.0% (14,527) 13% 94,680 26% Sep-2022 379,058 4% (216,276) 57% (22,768) 6% (22,707) 6% 205 0.1% 62 0.0% (18,746) 16% 98,828 26% Sep-2023 398,285 5% (222,702) 56% (23,923) 6% (23,859) 6% 216 0.1% 65 0.0% (20,421) 16% 107,661 27% Projections Sep-2024 425,778 7% (233,313) 55% (25,575) 6% (25,506) 6% 230 0.1% 70 0.0% (22,590) 16% 119,095 28% Sep-2025 453,823 7% (243,707) 54% (27,259) 6% (27,186) 6% 246 0.1% 74 0.0% (24,871) 16% 131,120 29% Sep-2026 470,636 4% (247,681) 53% (28,269) 6% (28,193) 6% 255 0.1% 77 0.0% (26,598) 16% 140,227 30%
Expert Answer:
Answer rating: 100% (QA)
Free Cash Flow FCF Net Income Depreciation Amortization Capex Change in Net Working Capital NWC Here... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1285190907
8th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
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...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1 and 2. On September 1, Irene opened a retail store that specializes in sports car...
-
50 Kg of ammonium sulphate (NH4)2SO4 and 30 Kg of urea CO(NH2)2 fertilizers were applied in two equal sizes of plots A and B to enrich their nitrogen content. Show by working which plot was more...
-
Following are the hybrid parameters for a network. Determine the Y parameters for the network. 2.
-
How do the predictions of the replacement model for modern human origins differ from those of the multiregional model?
-
Columbus, Inc., issued \(\$ 50,000\) of 10 -year, \(6 \%\) bonds payable on January 1, 2006. Columbus pays interest each January 1 and July 1 and amortizes discount or premium by the straight-line...
-
Raymond Corporation received the following bank statement for the month of October 2009: The Cash in Bank account of Raymond Corporation provides the following information: The items on the bank...
-
During the course of the unit, you completed a Project Management Plan (PMP) as part of your Group Activities. I. Discuss each of the key attributes contained in your scope statement and their...
-
please assist in implementing the included functions. import utils import pilots import os.path # WEATHER FUNCTIONS def bad_visibility(visibility,minimum): """ Returns True if the visibility...
-
Locate one or more consumers (perhaps family members) who have emigrated from another country. Interview them about how they adapted to their host culture. In particular, what changes did they make...
-
Adam Barone stated that a marketing strategy refers to a business's overall game plan for reaching prospective consumers and turning them into customers of their products or services. A marketing...
-
Below are needed to answer detailed: The answers and solutions are explained below. Explanation: I arrived with a different amounts based on the problem. The computation are as follows: Service Fees...
-
An investment will pay you $4687.74 in 5 years if you pay $1733.38 today. What is the implied rate of return?
-
5 6 7 8 9 10 11 12 Interest payable 13 Additional information: 1 2 3 The Homer Corporation's controller prepares adjusting entries only at the end of the reporting year. The following adjusting 4...
-
2 Factor the following completely: x + 14x + 45.
-
write a Function for intersect(L, K) that takes in two lists and returns a new list consisting of all the elements of K that are also in L. The result should preserve the order of elements in K and...
-
Would you use the adjacency matrix structure or the adjacency list structure in each of the following cases? Justify your choice. a. The graph has 10,000 vertices and 20,000 edges, and it is...
-
Foreign Sub is a wholly owned subsidiary of U.S. Domestic Corporation. U.S. Domestic Corporation acquired the subsidiary several years ago. The financial statements for Foreign Sub for 2014 in its...
-
The three types of costs incurred in oil production are acquisition costs (costs to acquire the oil fields, minus the cost of the land, plus the present value of future cash flows necessary to...
-
Most economists describe three determinants of the interest rates on a borrower's debt: a real interest rate, which is a charge for using capital; an adjustment for expected inflation to insure that...
-
Solve Problem 8.73 using the Rayleigh-Ritz method with the mode shape \[U(x)=c_{1} \sin \frac{\pi x}{2 l}+c_{2} \sin \frac{3 \pi x}{2 l}\]
-
Using Program \(12 . \mathrm{m}\), solve Example 8.4. Data From Example 8.4:- Find the natural frequencies of a bar with one end fixed and a mass attached at the other end, as in Fig. 8.9.
-
Using MATLAB, plot the dynamic response of the plucked string, Eq. (E.6) of Example 8.1, at \(x=l / 2\). Data: \(h=0.1 \mathrm{~m}, l=1.0 \mathrm{~m}, c=100 \mathrm{~m} / \mathrm{s}\). Data From...
Study smarter with the SolutionInn App