Calibri - 11 A = = Allmnt X Klipp ut LB Kopiera Klistra o piera in Hmta format -A A Radbryt text Centrera ver kolumner F KUB - % 68 2 0 .00 Bra Villkorsstyrd formatering Formatera som tabell Urklipp Tecken Justering Tal A1 fc QUESTION 5 D F TJ K L 1 QUESTIONS Alindex is a retail store chain that reported the following Income Statement and Balance Sheet for the current year The company paid out 40 SEK million in dividends. The firm estimates that revenues and net income will grow 10% a year for the next 3 years, The non-cash working capital will remain at its current percent of revenues. The most recent cash balance at the firm was SEK 50 million. 50 SEK milllion. 5000 Balance Sheet Fixed Assets Non-cash Working Capital Cash Total 425 Debt 200 Equity Income Statement Revenues EBITDA Depreciation EBIT Interest Expense EBT 200 550 | 125 750 Total 750 moc = ORNSINSSSS Taxes Net Income TASK If Alindex plans no new store openings (and thus no new net capital expenditures) and no net debt issues for the next 3 years, estimate how much of a cash balance it will have at the end of the third year if it maintains its existing dividend payout ratio