Provided below are an analyst's forecasts of a company's revenue, net operating profit after tax (NOPAT),...

Transcribed Image Text:

Provided below are an analyst's forecasts of a company's revenue, net operating profit after tax (NOPAT), and net operating assets (NOA) as of 12/31/2021. Forecast Horizon Period ($ millions) Reported 2021 2022 2023 2024 2025 Terminal Period Revenue: NOPAT: NOA: $12,940.0 $13,716.4 $14,539.4 $15,411.7 $16,336.5 $1,823.6 $1,933.0 $2,049.0 $2,171.9 $2,302.3 $12,900.0 $13,674.0 $14,494.4 $15,364.1 $16,286.0 $16,663.2 $2,348.3 $16,611.7 Use the information above to calculate residual operating income (ROPI) for years 2022 through 2023. Assume a weighted average cost of capital of 4.0%. $ millions Residual operating income (ROPI): 2022 2023 [Select] [Select] Provided below are an analyst's forecasts of a company's revenue, net operating profit after tax (NOPAT), and net operating assets (NOA) as of 12/31/2021. Forecast Horizon Period ($ millions) Reported 2021 2022 2023 2024 2025 Terminal Period Revenue: NOPAT: NOA: $12,940.0 $13,716.4 $14,539.4 $15,411.7 $16,336.5 $1,823.6 $1,933.0 $2,049.0 $2,171.9 $2,302.3 $12,900.0 $13,674.0 $14,494.4 $15,364.1 $16,286.0 $16,663.2 $2,348.3 $16,611.7 Use the information above to calculate residual operating income (ROPI) for years 2022 through 2023. Assume a weighted average cost of capital of 4.0%. $ millions Residual operating income (ROPI): 2022 2023 [Select] [Select]