Complete income statement Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating
Fantastic news! We've Found the answer you've been seeking!
Question:
Complete income statement
Transcribed Image Text:
Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating long-term assets/sales Beginning net debt to captial ratio After-tax cost of debt Income Statement Sales Net operating profits after tax -Net interes expese after tax = Net Income - Preferred dividends (Assume 0 for all the years) = Net Income to common Operating return on assets Return on common equity Book value of assets growth rate Book value of common equity growth rate Net operatin asset turnover 2018 2024 2025 9.39% 3.00% 2019 2020 2021 2022 2023 2026 8.31% 8.42% 7.60% 6.80% 6.00% 5.30% 4.50% 3.80% 9.89% 10.49% 11.09% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 10.60% 9.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 58.10% 57.00% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 1.50% 1.70% 1.90% 2.10% 2.30% 2.50% 2.50% 2.50% 2.50% 2.50% 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 14.40% 31.64% 5.00% 5.00% 1.46 2027 Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating long-term assets/sales Beginning net debt to captial ratio After-tax cost of debt Income Statement Sales Net operating profits after tax -Net interes expese after tax = Net Income - Preferred dividends (Assume 0 for all the years) = Net Income to common Operating return on assets Return on common equity Book value of assets growth rate Book value of common equity growth rate Net operatin asset turnover 2018 2024 2025 9.39% 3.00% 2019 2020 2021 2022 2023 2026 8.31% 8.42% 7.60% 6.80% 6.00% 5.30% 4.50% 3.80% 9.89% 10.49% 11.09% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 10.60% 9.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 58.10% 57.00% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 1.50% 1.70% 1.90% 2.10% 2.30% 2.50% 2.50% 2.50% 2.50% 2.50% 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 14.40% 31.64% 5.00% 5.00% 1.46 2027
Expert Answer:
Answer rating: 100% (QA)
To complete the cash flow data we will calculate the values for each year based on the provided information Heres the completed cash flow data 2018 Ne... View the full answer
Related Book For
Discovering Advanced Algebra An Investigative Approach
ISBN: 978-1559539845
1st edition
Authors: Jerald Murdock, Ellen Kamischke, Eric Kamischke
Posted Date:
Students also viewed these accounting questions
-
A company dedicated to the manufacture and marketing of men's shoes, presented the following Financial Statements for the year ended December 31. Balance Cash & Bank deposits ST Investments Account...
-
Water flows in a pipe at a pressure of 3.5 MPa and a temperature of 350 degrees Celsius. Attached to the pipe is an evacuated enclosure separated from the pipe by a valve. An impeller is used to...
-
Go to the AICPA's Website (www.aicpa.org). Under the "Research" tab, click on "Standards." On the Standards page, click the "Code of Professional Conduct" link. Click the on the Revised Online Code...
-
Solve the inequality. Write the solution in interval notation. |-3x + 1 5
-
A research specialist for a large seafood company investigated bacterial growth on oysters and mussels subjected to three different storage temperatures. Nine cold storage units were available. Three...
-
Describe the site, major events, and outcomes of glycolysis.
-
Implement a greedy-search algorithm. How well does it perform compared with the other methods you have implemented? Invent a 0-1 knapsack problem, and use your search tree implementation to model...
-
Assume Ashland Community Hospital had the following supplies costs for two products used in its operating room. Standard costs for one surgery: Item X, 5 pieces at $50 each; Item Y, 10 pieces at $75...
-
Discuss how auditing and monitoring address compliance issues. Explain the components of a corrective action plan and why it is important. Defend how ethics play an important role in building an...
-
This case requires students to consider the merits of activity-based costing in an altered production environment. It also deals with behavioural and organisational culture issues. The Tankmaster...
-
List all of the following sets to which each number belongs. A number may belong to more than one set. complex numbers nonreal complex numbers pure imaginary numbers real numbers Drag each set above...
-
You and your tutoring team (see the previous case) know you should take advantage of every social media platform to inform potential clients about your new company. Your task With the same team as in...
-
As a team or department leader, what steps can you take to ensure that your meetings are successful and efficient?
-
Write a brief evaluation of the following secondary information sources: A well-known popular daily financial newspaper A well-recognized global market research organization with a reputation for...
-
The anniversary date of the founding of the first store in the chain where you work as marketing manager is coming up. Across the globe, the chain has 186 stores with just over 322,000 customer...
-
You appreciate how important phones are to your companys operations, but the amount of conversational chatter in your work area has gotten so bad that its hard to concentrate on your work. You...
-
1. Where do you get your news? List the primary sources that you turn to for facts, culture, headlines etc. Why does this list represent solid, reputable news sources to you? 2. The video Fear and...
-
Consider the discrete group G of order 8 that has the following Cayley diagram e If we have the sequence of operations: fcagec, which of the options represents the reduction of the sequence to a...
-
This table shows the number of seats on various types of airplanes, the planes' cruising speed, and their operating cost per hour. a. How strongly is the number of seats related to operating cost?...
-
Consider the parametric equations x = t cos 39 y = t sin 39 a. Make a graph with window -1 (x ( 10, -1 (y ( 10, and 0 ( t ( 10. b. Describe the graph. What happens if you change the minimum and...
-
The circuit here is made of two batteries (6 volt and 9 volt) and three resistors (47 ohms, 470 ohms, and 280 ohms). The batteries create an electric current in the circuit. Let x, y, and z represent...
-
This exercise considers the data described in the Section 13.2.2 ratemaking classification example using data in Table 13.3 Table 13.3 . a. Fit a gamma regression model using a log-link function with...
-
This exercise considers data from the Medical Expenditure Panel Survey (MEPS) described in Exercise 1.1 and Section 11.4. Our dependent variable consists of the number of outpatient (COUNTOP) visits....
-
Verify that the Tweedie distribution is a member of the linear exponential family of distributions by checking equation (13.9). In particular, provide an expression for \(S(y, \phi)\) (note that...
Study smarter with the SolutionInn App