Complete Balance sheet. 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 Balance sheet.
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 Beginning Balance Sheet Beg net working capital + Beg net long term assets = net operating assets Net Debt +Preferred stock (Assume zero for all the years) + Shareholders' equity = Net Capital 2018 9.39% 9.89% 10.60% 58.10% 57.20% 1.50% 23191.95 127118.15 150310.10 85977.38 0.00 64332.72 150310.10 2023 2024 2025 2026 2027 6.00% 5.30% 4.50% 3.80% 3.00% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 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% 2.50% 2.50% 2.50% 2.50% 2019 2020 2021 2022 8.31% 8.42% 7.60% 6.80% 10.49% 11.09% 9.60% 8.60% 57.00% 55.70% 57.20% 57.20% 1.70% 1.90% 2.10% 2.30% 2.50% 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 Beginning Balance Sheet Beg net working capital + Beg net long term assets = net operating assets Net Debt +Preferred stock (Assume zero for all the years) + Shareholders' equity = Net Capital 2018 9.39% 9.89% 10.60% 58.10% 57.20% 1.50% 23191.95 127118.15 150310.10 85977.38 0.00 64332.72 150310.10 2023 2024 2025 2026 2027 6.00% 5.30% 4.50% 3.80% 3.00% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 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% 2.50% 2.50% 2.50% 2.50% 2019 2020 2021 2022 8.31% 8.42% 7.60% 6.80% 10.49% 11.09% 9.60% 8.60% 57.00% 55.70% 57.20% 57.20% 1.70% 1.90% 2.10% 2.30% 2.50%
Expert Answer:
Answer rating: 100% (QA)
2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Beg nwc 2319195 2274946 2209570 2377497 2539167 26... View the full answer
Related Book For
Macroeconomics Principles and Policy
ISBN: 9780324586213
11th Edition
Authors: William J. Baumol, Alan S. Blinder
Posted Date:
Students also viewed these finance questions
-
The interest rate is 7 percent. Use the concept of present value to compare $200 to be received in 10 years and $300 to be received in 20 years.
-
Use the concept of opportunity cost to explain why velocity is higher at higher interest rates.
-
Use the concept of cash flow insolvency over time and describe what could happen if the problem is temporary rather than permanent.
-
The Quality Athletics Company produces a wide variety of sports equipment. Its newest division, Golf Technology, manufactures and sells a single product AccuDriver, a golf club that uses global...
-
Refer to Figure, which shows a turbine driving an electrical generator through a gear pair. The diameter ratio of the gears is D2/D1 = 1.5. The inertias in kg-m2 of gear 1 and gear 2 are 100 and 500,...
-
Many Washington State residents and politicians are concerned about the declining salmon population, a primary food source for local wildlife, including the endangered orca whale. To protect the...
-
P 20 Use the Standard Normal Table or technology to find the z-score that corresponds to the cumulative area or percentile. Table 4-Standard Normal Distribution Arca Z 0 Z .09 .08 .07 .06 .05 .04 .03...
-
Start with the partial model in the file Ch06 P15 Build a Model.xlsx on the textbook's Web site. The file contains hypothetical data for working this problem. Goodman Corporation's and Landry...
-
How will you share the plan and provide support to educators to ensure a consistent approach when implementing your identified strategies?
-
Calculate payroll. Example provided for the first pay period Project 1 and Project 2 below. Group insurance 30 for each $1,000 FICA-OASID: 6.2% FICA-HI: 1.45% FUTA: 0.6% SUTA: 3.6890% Example1...
-
The payroll of Concord Company for September 2019 is as follows. Total payroll was $462,000, of which $108,000 is exempt from Social Security tax because it represented amounts paid in excess of...
-
The long-run aggregate supply (LRAS) curve is vertical at the full-employment level of output. This means that LRAS doesn't change as the price level changes. The location of the LRAS depends on the...
-
CALCULATE TOTAL RISK BASED CAPITAL RATIO
-
Light electric transport such as electric bicycles (EB) are expected to be common means of short distance transportation in urban area. As the engineer of an EB firms you are tasked to come up with a...
-
Nampower treats high income earners in Kleine Kuppe as one market and low-income earners in Katutura as another market. The marginal revenue function of an additional Kilowatt of electricity from the...
-
What happens if the police illegally seize evidence in violation of the Fourth Amendment?
-
A non-uniform electric field is given by the following equation: N . (2) 6- (4)+((3)9) What is the total charge contained within the cube shown in the figure? x=1 m z=1 m Z x y=1m y=2m
-
The Ranch 888 Noodle Company sells two types of dried noodles:ramen, at $6.50 per box, and chow fun, at $7.70 per box. So farthis year, the company has sold a total of 110,096 boxes ofnoodles,...
-
Two countries have the production possibilities frontier (PPF) shown in Figure. But Consumia chooses point C, whereas Investia chooses point I. Which country will have the higher PPF the following...
-
If you were president of your college, what would you change if your budget were cut by 10 percent? By 25 percent? By 50 percent?
-
Consider an economy in which the consumption function takes the following simple algebraic form: C = 300 + 0.75DI and in which investment (I) is always $900 and net exports are always -$100....
-
The details in Figure 16.9 relate to D Co. Using that information and appropriate ratios, prepare a financial report on the company. The opening inventory value figures were :135,000 20X1 actual and...
-
A loan is made to a company of $20,000, which is equal to :10,000 at the date of the loan during year 1. The loan is legally denominated in dollars. At the end of year 1, the loan is translated as...
-
The process of expressing a foreign subsidiarys balance sheet in its parents currency is called: A. Currency translation. B. Currency change. C. Currency conversion. D. Currency swap.
Study smarter with the SolutionInn App