Question: PLEASE ANSWER ALL EMPTY BOXES THANK YOU Company A's Projected Operating Performance STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Historical Operating Performance Year 9 Year

STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Historical Operating Performance Year 9 Year 10 Year 11 Camera / Drone Operations in Company Industry Company Industry Company Industry North America A Average Average A Average AC Cameras PLEASE ANSWER ALL EMPTY BOXES THANK YOU

Company A's Projected Operating Performance STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Historical Operating Performance Year 9 Year 10 Year 11 Camera / Drone Operations in Company Industry Company Industry Company Industry North America A Average Average A Average AC Cameras Average Net Revenue ($ per unit) 307.19 286.63 343.76 285.34 391.37 290.36 Year 12 Year 13 Year 14 0.00 0.00 0.00 Units Sold (000s) 270.90 349.01 220.50 360.81 196.70 384.84 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.62 164.63 159.59 164.17 164.69 164.97 0.00 0.00 0.00 Delivery Expenses ($ per unit) 6.00 5.28 6.00 5.36 6.00 5.34 0.00 0.00 0.00 Marketing Expenses ($ per unit) 23.26 22.47 28.57 23.91 32.03 24.32 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 7.01 9.22 6.67 10.88 6.41 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,283.18 1,344.62 1,570.64 1,354.93 1,575.73 1,376.60 0.00 0.00 0.00 Units Sold (000s) 64.50 81.89 64.20 87.05 63.40 95.27 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,066.73 925.61 1,023.01 941.60 860.02 925.00 0.00 0.00 0.00 Delivery Expenses (5 per unit) 49.26 48.16 46.78 47.75 47.52 48.33 0.00 0.00 0.00 Marketing Expenses ($ per unit) 68.22 64.37 68.54 69.51 69.40 70.66 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.53 9.11 10.83 8.72 12.37 8.29 0.00 0.00 0.00 Historical Operating Performance Year 9 Year 10 Year 11 Company Industry Company Industry Company Industry Average A Average A Average Company A's Projected Operating Performance Camera / Drone Operations in Europe-Africa AC Cameras Year 12 Year 13 Year 14 Average Net Revenue ($ per unit) 274.21 275.82 299.13 289.60 353.63 299.20 0.00 0.00 0.00 Units Sold (000s) 246.20 294.00 228.50 311.01 204.00 322.63 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.61 163.77 159.57 163.53 164.69 163.74 0.00 0.00 0.00 Delivery Expenses ($ per unit) 17.00 16.35 18.00 17.00 20.00 17.18 0.00 0.00 0.00 Marketing Expenses ($ per unit) 18.85 20.81 20.31 21.68 22.75 22.74 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 7.04 9.21 6.73 10.88 6.51 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,202.29 1,325.59 1,489.67 1,378.78 1,514.77 1,443.18 0.00 0.00 0.00 Units Sold (000s) 55.80 66.66 58.20 74.26 57.90 78.54 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,066.88 922.65 1,023.16 943.24 860.07 925.58 0.00 0.00 0.00 Delivery Expenses ($ per unit) 97.89 101.45 109.12 103.08 109.34 105.62 0.00 0.00 0.00 Marketing Expenses ($ per unit) 58.14 66.61 56.60 71.82 57.75 73.49 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.54 9.11 10.82 8.74 12.37 8.34 0.00 0.00 0.00 Historical Operating Performance Year 9 Year 10 Year 11 Company Industry Company Industry Company Industry Average A Average A Average Company A's Projected Operating Performance Camera / Drone Operations in Asia-Pacific Year 12 Year 13 Year 14 AC Cameras Average Net Revenue ($ per unit) 285.49 276.22 299.14 277.81 351.59 287.89 0.00 0.00 0.00 Units Sold (000) 177.50 264.98 178.20 289.95 166.80 308.89 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.62 162.92 159.57 162.86 164.68 163.80 0.00 0.00 0.00 Delivery Expenses ($ per unit) 22.50 21.25 24.00 22.09 27.00 22.53 0.00 0.00 0.00 Marketing Expenses ($ per unit) 16.96 18.33 17.40 19.32 18.59 19.78 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 7.01 9.21 6.67 10.88 6.39 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,251.51 1,312.78 1,346.32 1,304.99 1,360.60 1,347.13 0.00 0.00 0.00 Units Sold (000s) 38.30 46.65 39.90 53.07 48.00 57.86 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,052.72 910.84 1,009.77 931.19 845.46 910.72 0.00 0.00 0.00 Delivery Expenses ($ per unit) 121.85 123.41 130.50 126.12 130.60 128.20 0.00 0.00 0.00 Marketing Expenses ($ per unit) 57.86 63.77 56.79 64.71 47.21 67.15 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.52 9.03 10.83 8.71 12.35 8.32 0.00 0.00 0.00 Camera / Drone Operations in Latin America AC Cameras Company Industry Average Company A Industry Average Company A Industry Average Year 12 Year 13 Year 14 Average Net Revenue ($ per unit) 247.12 234.15 312.10 279.31 416.90 323.92 0.00 0.00 0.00 Units Sold (000s) 116.20 187.00 113.20 207.21 105.00 224.63 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.59 162.52 159.57 162.92 164.67 163.12 0.00 0.00 0.00 Delivery Expenses (5 per unit) 22.50 20.94 24.00 21.49 27.00 21.66 0.00 0.00 0.00 Marketing Expenses ($ per unit) 18.07 21.67 18.55 20.43 20.00 21.16 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 6.96 9.21 6.65 10.88 6.37 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,081.03 1,142.69 1,401.87 1,373.34 1,609.70 1,624.97 0.00 0.00 0.00 Units Sold (000s) 23.40 29.78 24.60 32.49 29.80 35.65 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,053.33 916.19 1,009.67 937.35 845.10 917.80 0.00 0.00 0.00 Delivery Expenses ($ per unit) 121.07 123.75 129.72 126.64 129.70 129.25 0.00 0.00 0.00 Marketing Expenses ($ per unit) 55.56 64.78 60.98 76.57 50.34 83.39 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.56 9.09 10.81 8.74 12.38 8.40 0.00 0.00 0.00 Year 9 Historical Operating Performance Year 10 Year 11 Company Industry Company Industry Average A Average Company A's Projected Operating Performance Camera / Drone Operations Company in Industry Average Year 12 Year 13 Year 14 Total Interest Costs ($000s) 6,450 6,733 4.501 3,903 2,707 2,717 0 0 0 Shares Issued 0 0 0 0 0 0 0 0 0 Stock (000s) Shares Retired 1,200 410 0 337 0 276 0.00 0.00 0.00 Annual Dividend ($ per share) 0 0 0 1 0 1 0 0 0 Company A's Projected Income Performance Year 12 Year 13 Year 14 Income Statements AC Cameras Company A's Historical Income Performance Year 9 Year 10 Year 11 230, 118 232,786 251,541 223,082 275,738 300,884 453,200 508,524 552,425 0 0 0 Net Revenues 0 0 0 UAV Drones Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 308,503 30,182 27,600 8,845 133,394 4,501 128,893 38,668 90,225 0 0 0 280,837 32,077 27,650 9,779 202,082 2,707 199,375 59,813 139,562 $7.42 0 0 0 Cost of Units Sold Delivery Costs Marketing Costs Administrative Expenses Total Operating Profit Interest Costs Pre-Tax Profit Income Taxes Net Profit Earnings Per Share ($ per share) Dividends Per Share (S per share) Return On Average Equity (ROE) Shares of Stock Outstanding (000s) Total Shareholder Equity 0 332,448 28,557 27,210 8,965 56,020 6,450 49,570 14,871 34,699 $1.85 $0.00 17.6% 18,800 175,946 0 0 0 0 0 0 0 $4.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 40.8% 41.5% 18,800 405,815 18,800 $0.00 0.0% 18,800 405,815 0.0% 18,800 405,815 0.0% 18,800 405,815 266,172 Company A's Projected Operating Performance STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Historical Operating Performance Year 9 Year 10 Year 11 Camera / Drone Operations in Company Industry Company Industry Company Industry North America A Average Average A Average AC Cameras Average Net Revenue ($ per unit) 307.19 286.63 343.76 285.34 391.37 290.36 Year 12 Year 13 Year 14 0.00 0.00 0.00 Units Sold (000s) 270.90 349.01 220.50 360.81 196.70 384.84 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.62 164.63 159.59 164.17 164.69 164.97 0.00 0.00 0.00 Delivery Expenses ($ per unit) 6.00 5.28 6.00 5.36 6.00 5.34 0.00 0.00 0.00 Marketing Expenses ($ per unit) 23.26 22.47 28.57 23.91 32.03 24.32 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 7.01 9.22 6.67 10.88 6.41 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,283.18 1,344.62 1,570.64 1,354.93 1,575.73 1,376.60 0.00 0.00 0.00 Units Sold (000s) 64.50 81.89 64.20 87.05 63.40 95.27 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,066.73 925.61 1,023.01 941.60 860.02 925.00 0.00 0.00 0.00 Delivery Expenses (5 per unit) 49.26 48.16 46.78 47.75 47.52 48.33 0.00 0.00 0.00 Marketing Expenses ($ per unit) 68.22 64.37 68.54 69.51 69.40 70.66 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.53 9.11 10.83 8.72 12.37 8.29 0.00 0.00 0.00 Historical Operating Performance Year 9 Year 10 Year 11 Company Industry Company Industry Company Industry Average A Average A Average Company A's Projected Operating Performance Camera / Drone Operations in Europe-Africa AC Cameras Year 12 Year 13 Year 14 Average Net Revenue ($ per unit) 274.21 275.82 299.13 289.60 353.63 299.20 0.00 0.00 0.00 Units Sold (000s) 246.20 294.00 228.50 311.01 204.00 322.63 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.61 163.77 159.57 163.53 164.69 163.74 0.00 0.00 0.00 Delivery Expenses ($ per unit) 17.00 16.35 18.00 17.00 20.00 17.18 0.00 0.00 0.00 Marketing Expenses ($ per unit) 18.85 20.81 20.31 21.68 22.75 22.74 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 7.04 9.21 6.73 10.88 6.51 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,202.29 1,325.59 1,489.67 1,378.78 1,514.77 1,443.18 0.00 0.00 0.00 Units Sold (000s) 55.80 66.66 58.20 74.26 57.90 78.54 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,066.88 922.65 1,023.16 943.24 860.07 925.58 0.00 0.00 0.00 Delivery Expenses ($ per unit) 97.89 101.45 109.12 103.08 109.34 105.62 0.00 0.00 0.00 Marketing Expenses ($ per unit) 58.14 66.61 56.60 71.82 57.75 73.49 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.54 9.11 10.82 8.74 12.37 8.34 0.00 0.00 0.00 Historical Operating Performance Year 9 Year 10 Year 11 Company Industry Company Industry Company Industry Average A Average A Average Company A's Projected Operating Performance Camera / Drone Operations in Asia-Pacific Year 12 Year 13 Year 14 AC Cameras Average Net Revenue ($ per unit) 285.49 276.22 299.14 277.81 351.59 287.89 0.00 0.00 0.00 Units Sold (000) 177.50 264.98 178.20 289.95 166.80 308.89 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.62 162.92 159.57 162.86 164.68 163.80 0.00 0.00 0.00 Delivery Expenses ($ per unit) 22.50 21.25 24.00 22.09 27.00 22.53 0.00 0.00 0.00 Marketing Expenses ($ per unit) 16.96 18.33 17.40 19.32 18.59 19.78 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 7.01 9.21 6.67 10.88 6.39 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,251.51 1,312.78 1,346.32 1,304.99 1,360.60 1,347.13 0.00 0.00 0.00 Units Sold (000s) 38.30 46.65 39.90 53.07 48.00 57.86 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,052.72 910.84 1,009.77 931.19 845.46 910.72 0.00 0.00 0.00 Delivery Expenses ($ per unit) 121.85 123.41 130.50 126.12 130.60 128.20 0.00 0.00 0.00 Marketing Expenses ($ per unit) 57.86 63.77 56.79 64.71 47.21 67.15 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.52 9.03 10.83 8.71 12.35 8.32 0.00 0.00 0.00 Camera / Drone Operations in Latin America AC Cameras Company Industry Average Company A Industry Average Company A Industry Average Year 12 Year 13 Year 14 Average Net Revenue ($ per unit) 247.12 234.15 312.10 279.31 416.90 323.92 0.00 0.00 0.00 Units Sold (000s) 116.20 187.00 113.20 207.21 105.00 224.63 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 171.59 162.52 159.57 162.92 164.67 163.12 0.00 0.00 0.00 Delivery Expenses (5 per unit) 22.50 20.94 24.00 21.49 27.00 21.66 0.00 0.00 0.00 Marketing Expenses ($ per unit) 18.07 21.67 18.55 20.43 20.00 21.16 0.00 0.00 0.00 Administrative Expenses ($ per unit) 8.69 6.96 9.21 6.65 10.88 6.37 0.00 0.00 0.00 UAV Drones Average Net Revenue ($ per unit) 1,081.03 1,142.69 1,401.87 1,373.34 1,609.70 1,624.97 0.00 0.00 0.00 Units Sold (000s) 23.40 29.78 24.60 32.49 29.80 35.65 0.00 0.00 0.00 Cost of Units Sold ($ per unit) 1,053.33 916.19 1,009.67 937.35 845.10 917.80 0.00 0.00 0.00 Delivery Expenses ($ per unit) 121.07 123.75 129.72 126.64 129.70 129.25 0.00 0.00 0.00 Marketing Expenses ($ per unit) 55.56 64.78 60.98 76.57 50.34 83.39 0.00 0.00 0.00 Administrative Expenses ($ per unit) 10.56 9.09 10.81 8.74 12.38 8.40 0.00 0.00 0.00 Year 9 Historical Operating Performance Year 10 Year 11 Company Industry Company Industry Average A Average Company A's Projected Operating Performance Camera / Drone Operations Company in Industry Average Year 12 Year 13 Year 14 Total Interest Costs ($000s) 6,450 6,733 4.501 3,903 2,707 2,717 0 0 0 Shares Issued 0 0 0 0 0 0 0 0 0 Stock (000s) Shares Retired 1,200 410 0 337 0 276 0.00 0.00 0.00 Annual Dividend ($ per share) 0 0 0 1 0 1 0 0 0 Company A's Projected Income Performance Year 12 Year 13 Year 14 Income Statements AC Cameras Company A's Historical Income Performance Year 9 Year 10 Year 11 230, 118 232,786 251,541 223,082 275,738 300,884 453,200 508,524 552,425 0 0 0 Net Revenues 0 0 0 UAV Drones Total 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 308,503 30,182 27,600 8,845 133,394 4,501 128,893 38,668 90,225 0 0 0 280,837 32,077 27,650 9,779 202,082 2,707 199,375 59,813 139,562 $7.42 0 0 0 Cost of Units Sold Delivery Costs Marketing Costs Administrative Expenses Total Operating Profit Interest Costs Pre-Tax Profit Income Taxes Net Profit Earnings Per Share ($ per share) Dividends Per Share (S per share) Return On Average Equity (ROE) Shares of Stock Outstanding (000s) Total Shareholder Equity 0 332,448 28,557 27,210 8,965 56,020 6,450 49,570 14,871 34,699 $1.85 $0.00 17.6% 18,800 175,946 0 0 0 0 0 0 0 $4.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 40.8% 41.5% 18,800 405,815 18,800 $0.00 0.0% 18,800 405,815 0.0% 18,800 405,815 0.0% 18,800 405,815 266,172

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!

PLEASE CALCULATE YEAR 9/10/11 Company A's Projected Operating Performance STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Historical Operating Performance Year 6 Year 7 Year 8 Camera / Drone...

Need year 9,10,11 Company B's Projected Operating Performance Year 9 Year 10 Year 11 Historical Operating Performance Year 6 Year 7 Years Camera/Drone Operations in Asia Company Industry Company...

Company F's Projected Operating Performance Year 10 Year 11 Year 12 STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Camera / Drone Operations Historical Operating Performance in North America Year...

Company H's Projected Operating Performance Year 9 Year 10 Year 11 STEP 5: OPERATING PROJECTIONS BY GEOGRAPHIC REGION Camera / Drone Operations Historical Operating Performance in North America Year...

Hi i would like to know if you can please help with the BSG Geographic operating projection? Cahan x Inhas Perry (142 X + C ESC Corporatex BSO Deciuse 85 x C Which Of The Fall x | A Firm Typically in...

Can help me with Glo-Bus 3 year plan geographic operating projection? Company C's Projected Operating Performance Year 9 Year 10 Year 11 0.00 0.0 0.00 0.0 0.00 STEP 5: OPERATING PROJECTIONS BY...

Hello there, I am having a real hard time figuring out how to arrive at the gross plant & equipment amount for Exercise 4-9 part a Colgate's Average total life span of plant and equipment using their...

PLEASE CORRECTLY ANSWER CAMERA/DRONE OPERATION IN HISTORICAL OPERATING PERFORMANCE YEAR 9-10-11 Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company...

Can you please help me acheving Retun on Equity 40% and not less than 77 on Image rating INTELLIGENCE PATH - Year 11 Help Print Save Decisions Decisions / Reports Menu ACTION-CAPTURE CAMERA DESIGN...

I need someone that is very good at Principles of accounting and finance to answer the attached questions. It is not a one-day job therefore if you do not have the time, please don't attempt it. The...

Working individually or in groups, contact the HR manager of a local bank. Ask the HR manager how he or she is working as a strategic partner to manage human resources, given the banks strategic...

A 50.0 mL sample containing Cd2+ and Mn2+ was treated with 65.1 mL of 0.0400 M EDTA. Titration of the excess unreacted EDTA required 15.0 mL of 0.0190 M Ca2+. The Cd2+ was displaced from EDTA by the...

Gordon Company paid $ 5 0 0 , 0 0 0 to purchase Merko Company. Merko's net worth was $ 2 0 0 , 0 0 0 . What is the related goodwill value in Gordon's accounting record?

What do you call a company that has an enhanced capacity to learn, adapt, and change O Learning organization O Strategic Organization

What is the average age of members of your key public?

How likely is this public to act on information it receives?

What does this public think about your organization?