EXERCISES Q12.11 Baxter Inc. forecasts (in $ thousands) its future sales, NOPAT, and NOA for the next 4 years as follows: 2019A 2020E 2021E 2022E 2023E 7,500 8,300 9.100 10,000 7,000 900 1,100 1.350 1.700 2.200 12.500 13,400 14,250 15,000 15,900 Baxter's Face is 10 percent. Calculate Baxter's FCF, AQIG, and AOIG growth rate for 2020-2023. Sales. NOPAT. NOA

Transcribed Image Text:

EXERCISES Q12.11 Baxter Inc. forecasts (in $ thousands) its future sales, NOPAT, and NOA for the next 4 years as follows: Sales. NOPAT NOA 2019A 2020E 2021E 2022E 2023E 7,000 7,500 8,300 9,100 10,000 900 1,100 1,350 1,700 2.200 12,500 13,400 14,250 15,000 15,900 Baxter's race is 10 percent. Calculate Baxter's FCF, AOIG, and AOIG growth rate for 2020-2023. EXERCISES Q12.11 Baxter Inc. forecasts (in $ thousands) its future sales, NOPAT, and NOA for the next 4 years as follows: Sales. NOPAT NOA 2019A 2020E 2021E 2022E 2023E 7,000 7,500 8,300 9,100 10,000 900 1,100 1,350 1,700 2.200 12,500 13,400 14,250 15,000 15,900 Baxter's race is 10 percent. Calculate Baxter's FCF, AOIG, and AOIG growth rate for 2020-2023.