Question: 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

 PLEASE CORRECTLY ANSWER CAMERA/DRONE OPERATION IN HISTORICAL OPERATING PERFORMANCE YEAR 9-10-11Historical Operating Performance Year 6 Year 7 Year 8 Company Industry CompanyIndustry Company Industry A Average A Average Average Company A's Projected OperatingPerformance Year 9 Year 10 Year 11 224.57 245.07 221.23 246.42 307.15271.15 333.56 374.85 416.14 287.20 295.99 293.80 313.00 260.90 328.00 254.33 241.18

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 Industry A Average A Average Average Company A's Projected Operating Performance Year 9 Year 10 Year 11 224.57 245.07 221.23 246.42 307.15 271.15 333.56 374.85 416.14 287.20 295.99 293.80 313.00 260.90 328.00 254.33 241.18 228.03 156.12 162.50 141.66 161.38 173.65 170.29 174.67 183.44 192.20 Camera / Drone Operations in North America AC Cameras Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses (5 per unit) UAV Drones Average Net Revenue ($ per unit) 5.00 5.20 5.00 5.22 6.00 5.30 6.33 6.83 7.33 19.88 19.60 21.44 19.64 24.15 20.24 26.09 28.23 30.36 7.56 7.97 7.34 7.64 8.89 7.30 9.26 9.93 10.59 1,054.74 1,081.19 1,041.68 1,147.21 1,233.72 1,274.55 333.56 374.85 416.14 Units Sold (000s) 57.60 60.02 64.70 67.99 62.70 74.06 254.33 241.18 228.03 781.27 831.31 764.91 865.94 897.80 909.64 174.67 183.44 192.20 46.28 47.72 46.79 47.06 49.27 47.46 6.33 6.83 7.33 Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 71.94 68.07 67.23 62.39 70.18 61.98 26.09 28.23 30.36 10.16 10.63 9.52 9.92 10.75 9.53 9.26 9.93 10.59 Company A's Projected Operating Performance Year 9 Year 10 Year 11 288.24 313.06 337.88 240.97 240.12 239.27 Historical Operating Performance Year 6 Year 7 Year 8 Camera / Drone Operations in Europe - Company Industry Company Industry Company Industry Africa Average A Average Average AC Cameras Average Net Revenue ($ per unit) 224.57 245.25 217.02 243.31 274.21 261.09 Units Sold (0005) 242.50 249.99 244.70 263.01 240.80 279.99 Cost of Units Sold ($ 156.12 160.83 141.66 160.51 per unit) 173.66 169.72 Delivery Expenses ($ 14.00 15.05 14.00 15.31 17.00 15.78 per unit) Marketing 16.66 17.34 17.33 17.46 Expenses (5 per unit) 19.27 17.47 Administrative 7.55 Expenses ($ per unit) 8.00 7.34 7.64 8.89 7.32 UAV Drones Average Net Revenue (5 per unit) 1,054.48 1,086.04 1,021.72 1,128.44 1,153.09 1,245.53 174.69 183.56 192.23 18.00 19.50 21.00 20.36 21.67 22.97 9.27 9.94 10.61 288.24 313.06 337.88 Units Sold (000s) 48.20 49.99 52.40 56.00 56.40 61.02 240.97 240.12 239.27 781.24 831.46 764.96 864.96 897.54 912.08 174.69 183.46 192.23 88.38 91.17 88.99 94.12 95.60 97.48 18.00 19.50 21.00 Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 69.38 67.73 61.91 61.99 57.52 60.14 20.36 21.67 22.97 10.17 10.65 9.52 9.93 10.74 9.57 9.27 9.94 10.61 Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry A Average A Average A Average Company A's Projected Operating Performance Year 9 Year 10 Year 11 Camera / Drone Operations in Asia- Pacific AC Cameras Average Net Revenue ($ per unit) 224.57 238.31 217.41 236.17 279.83 254.89 295.86 323.00 351.12 200.90 200.99 205.20 217.99 168.90 243.01 159.67 143.67 127.67 156.13 160.83 141.68 160.03 173.65 169.51 174.67 183.43 192.19 18.50 19.54 18.50 19.88 22.50 20.31 23.83 25.83 27.83 14.98 15.99 14.67 15.89 17.82 15.49 18.66 20.08 21.50 7.56 7.97 7.34 7.64 8.89 7.27 9.26 9.93 10.59 Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 1,006.78 1,042.19 977.79 1,076.33 1,177.60 1,197.77 280.29 293.33 306.37 33.90 32.99 38.40 37.99 38.30 42.93 344.34 360.35 376.35 780.97 826.91 753.33 854.10 884.93 903.83 172.51 176.41 180.30 106.70 110.31 107.53 113.93 118.96 118.27 5.34 5.39 5.44 62.42 64.61 57.71 58.88 57.86 57.86 20.47 20.79 21.11 10.18 10.62 9.53 9.89 10.76 9.53 6.97 6.63 6.30 Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry Average A Average Average Company A's Projected Operating Performance A Year 9 Year 10 Year 11 224.57 237.96 227.26 245.37 274.93 248.78 176.53 181.32 186.10 140.80 141.01 144.50 155.01 115.30 170.98 490.00 586.50 683.00 156.14 160.88 141.65 159.87 173.66 169.49 118.06 120.64 123.21 Camera / Drone Operations in Latin America AC Cameras Average Net Revenue ($ per unit) Units Sold (000) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue ($ per unit) 18.50 19.52 18.51 19.80 22.50 20.22 8.33 8.46 8.58 15.13 16.46 14.53 16.45 18.21 16.95 12.18 13.57 14.96 7.56 7.97 7.34 7.64 8.89 7.27 6.32 5.32 4.32 1,006.85 1,040.03 1,022.04 1,119.92 1,152.04 1,176.96 340.89 283.20 225.52 Units Sold (000s) 19.70 20.02 21.10 23.01 22.60 26.01 117.67 141.67 165.67 781.68 827.86 753.32 858.01 885.31 905.26 299.44 298.22 297.00 106.70 109.99 107.54 113.55 117.30 118.09 13.35 13.48 13.61 Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 64.77 69.99 55.73 65.26 57.52 67.52 12.54 14.09 15.64 10.15 10.62 9.53 9.91 10.75 9.53 6.56 5.69 4.81 Company A's Projected Operating Performance Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry Average A Average Average 10,300 10,300 9,027 9,672 7,595 Year 9 Year 10 Year 11 8,014 350 300 200 Camera / Drone Operations in Total Interest Costs (5000s) Shares Stock Issued (000s) Shares Retired Annual Dividend ($ per share) 0 0 0 0 0 100 20 200 140 0 0 55 0 98 89.10 83.20 99.90 0 0 0 0 100 100 100 Income Statements Company A's Historical Income Performance Year 6 Year 7 Year 8 195,689 195,553 225 126 165,544 180,047 213,526 361,233 375,600 438,652 AC Cameras UAV Drones Total Company A's Projected Income Performance Year 9 Year 10 Year 11 288,031 318,328 347,671 290,919 311,401 328,401 578,950 629,729 676,072 Net Revenues 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 (5 per share) Dividends Per Share ($ per share) Return On Average Equity (ROE) Shares of Stock Outstanding (000s) Total Shareholder Equity 260,578 23,799 25,770 8,204 42,882 10,300 32,582 9,775 22.807 $1.14 260,223 25,453 26,636 8,204 55,084 9,027 46,057 13,817 32,240 297,288 27,741 27,210 8,923 77,490 7,595 69,895 20,969 48,926 $2.45 353,414 23,191 40,555 16,925 144,865 350 144,515 43,355 101,161 $5.08 $100.00 -6.0% 19,931 -1,677,870 379,540 25,184 44,355 17,305 163,344 300 163,044 48,913 114,131 $5.69 $100.00 -3.2% 20,048 -3,565,005 405,394 27,108 48,336 17,377 177,857 200 177,657 53,297 124,360 $6.19 $1.61 $0.00 $0.00 $0.00 $100.00 -2.3% 18.1% 20,000 137,343 21.0% 20,000 169,582 25.2% 20,000 218,508 20,088 -5,447,822 Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry A Average A Average Average Company A's Projected Operating Performance Year 9 Year 10 Year 11 224.57 245.07 221.23 246.42 307.15 271.15 333.56 374.85 416.14 287.20 295.99 293.80 313.00 260.90 328.00 254.33 241.18 228.03 156.12 162.50 141.66 161.38 173.65 170.29 174.67 183.44 192.20 Camera / Drone Operations in North America AC Cameras Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses (5 per unit) UAV Drones Average Net Revenue ($ per unit) 5.00 5.20 5.00 5.22 6.00 5.30 6.33 6.83 7.33 19.88 19.60 21.44 19.64 24.15 20.24 26.09 28.23 30.36 7.56 7.97 7.34 7.64 8.89 7.30 9.26 9.93 10.59 1,054.74 1,081.19 1,041.68 1,147.21 1,233.72 1,274.55 333.56 374.85 416.14 Units Sold (000s) 57.60 60.02 64.70 67.99 62.70 74.06 254.33 241.18 228.03 781.27 831.31 764.91 865.94 897.80 909.64 174.67 183.44 192.20 46.28 47.72 46.79 47.06 49.27 47.46 6.33 6.83 7.33 Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 71.94 68.07 67.23 62.39 70.18 61.98 26.09 28.23 30.36 10.16 10.63 9.52 9.92 10.75 9.53 9.26 9.93 10.59 Company A's Projected Operating Performance Year 9 Year 10 Year 11 288.24 313.06 337.88 240.97 240.12 239.27 Historical Operating Performance Year 6 Year 7 Year 8 Camera / Drone Operations in Europe - Company Industry Company Industry Company Industry Africa Average A Average Average AC Cameras Average Net Revenue ($ per unit) 224.57 245.25 217.02 243.31 274.21 261.09 Units Sold (0005) 242.50 249.99 244.70 263.01 240.80 279.99 Cost of Units Sold ($ 156.12 160.83 141.66 160.51 per unit) 173.66 169.72 Delivery Expenses ($ 14.00 15.05 14.00 15.31 17.00 15.78 per unit) Marketing 16.66 17.34 17.33 17.46 Expenses (5 per unit) 19.27 17.47 Administrative 7.55 Expenses ($ per unit) 8.00 7.34 7.64 8.89 7.32 UAV Drones Average Net Revenue (5 per unit) 1,054.48 1,086.04 1,021.72 1,128.44 1,153.09 1,245.53 174.69 183.56 192.23 18.00 19.50 21.00 20.36 21.67 22.97 9.27 9.94 10.61 288.24 313.06 337.88 Units Sold (000s) 48.20 49.99 52.40 56.00 56.40 61.02 240.97 240.12 239.27 781.24 831.46 764.96 864.96 897.54 912.08 174.69 183.46 192.23 88.38 91.17 88.99 94.12 95.60 97.48 18.00 19.50 21.00 Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 69.38 67.73 61.91 61.99 57.52 60.14 20.36 21.67 22.97 10.17 10.65 9.52 9.93 10.74 9.57 9.27 9.94 10.61 Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry A Average A Average A Average Company A's Projected Operating Performance Year 9 Year 10 Year 11 Camera / Drone Operations in Asia- Pacific AC Cameras Average Net Revenue ($ per unit) 224.57 238.31 217.41 236.17 279.83 254.89 295.86 323.00 351.12 200.90 200.99 205.20 217.99 168.90 243.01 159.67 143.67 127.67 156.13 160.83 141.68 160.03 173.65 169.51 174.67 183.43 192.19 18.50 19.54 18.50 19.88 22.50 20.31 23.83 25.83 27.83 14.98 15.99 14.67 15.89 17.82 15.49 18.66 20.08 21.50 7.56 7.97 7.34 7.64 8.89 7.27 9.26 9.93 10.59 Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 1,006.78 1,042.19 977.79 1,076.33 1,177.60 1,197.77 280.29 293.33 306.37 33.90 32.99 38.40 37.99 38.30 42.93 344.34 360.35 376.35 780.97 826.91 753.33 854.10 884.93 903.83 172.51 176.41 180.30 106.70 110.31 107.53 113.93 118.96 118.27 5.34 5.39 5.44 62.42 64.61 57.71 58.88 57.86 57.86 20.47 20.79 21.11 10.18 10.62 9.53 9.89 10.76 9.53 6.97 6.63 6.30 Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry Average A Average Average Company A's Projected Operating Performance A Year 9 Year 10 Year 11 224.57 237.96 227.26 245.37 274.93 248.78 176.53 181.32 186.10 140.80 141.01 144.50 155.01 115.30 170.98 490.00 586.50 683.00 156.14 160.88 141.65 159.87 173.66 169.49 118.06 120.64 123.21 Camera / Drone Operations in Latin America AC Cameras Average Net Revenue ($ per unit) Units Sold (000) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue ($ per unit) 18.50 19.52 18.51 19.80 22.50 20.22 8.33 8.46 8.58 15.13 16.46 14.53 16.45 18.21 16.95 12.18 13.57 14.96 7.56 7.97 7.34 7.64 8.89 7.27 6.32 5.32 4.32 1,006.85 1,040.03 1,022.04 1,119.92 1,152.04 1,176.96 340.89 283.20 225.52 Units Sold (000s) 19.70 20.02 21.10 23.01 22.60 26.01 117.67 141.67 165.67 781.68 827.86 753.32 858.01 885.31 905.26 299.44 298.22 297.00 106.70 109.99 107.54 113.55 117.30 118.09 13.35 13.48 13.61 Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 64.77 69.99 55.73 65.26 57.52 67.52 12.54 14.09 15.64 10.15 10.62 9.53 9.91 10.75 9.53 6.56 5.69 4.81 Company A's Projected Operating Performance Historical Operating Performance Year 6 Year 7 Year 8 Company Industry Company Industry Company Industry Average A Average Average 10,300 10,300 9,027 9,672 7,595 Year 9 Year 10 Year 11 8,014 350 300 200 Camera / Drone Operations in Total Interest Costs (5000s) Shares Stock Issued (000s) Shares Retired Annual Dividend ($ per share) 0 0 0 0 0 100 20 200 140 0 0 55 0 98 89.10 83.20 99.90 0 0 0 0 100 100 100 Income Statements Company A's Historical Income Performance Year 6 Year 7 Year 8 195,689 195,553 225 126 165,544 180,047 213,526 361,233 375,600 438,652 AC Cameras UAV Drones Total Company A's Projected Income Performance Year 9 Year 10 Year 11 288,031 318,328 347,671 290,919 311,401 328,401 578,950 629,729 676,072 Net Revenues 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 (5 per share) Dividends Per Share ($ per share) Return On Average Equity (ROE) Shares of Stock Outstanding (000s) Total Shareholder Equity 260,578 23,799 25,770 8,204 42,882 10,300 32,582 9,775 22.807 $1.14 260,223 25,453 26,636 8,204 55,084 9,027 46,057 13,817 32,240 297,288 27,741 27,210 8,923 77,490 7,595 69,895 20,969 48,926 $2.45 353,414 23,191 40,555 16,925 144,865 350 144,515 43,355 101,161 $5.08 $100.00 -6.0% 19,931 -1,677,870 379,540 25,184 44,355 17,305 163,344 300 163,044 48,913 114,131 $5.69 $100.00 -3.2% 20,048 -3,565,005 405,394 27,108 48,336 17,377 177,857 200 177,657 53,297 124,360 $6.19 $1.61 $0.00 $0.00 $0.00 $100.00 -2.3% 18.1% 20,000 137,343 21.0% 20,000 169,582 25.2% 20,000 218,508 20,088 -5,447,822

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 Finance Questions!