Complete income statement Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating
Fantastic news! We've Found the answer you've been seeking!
Question:
Complete income statement
Transcribed Image Text:
Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating long-term assets/sales Beginning net debt to captial ratio After-tax cost of debt Income Statement Sales Net operating profits after tax -Net interes expese after tax = Net Income - Preferred dividends (Assume 0 for all the years) = Net Income to common Operating return on assets Return on common equity Book value of assets growth rate Book value of common equity growth rate Net operatin asset turnover 2018 2024 2025 9.39% 3.00% 2019 2020 2021 2022 2023 2026 8.31% 8.42% 7.60% 6.80% 6.00% 5.30% 4.50% 3.80% 9.89% 10.49% 11.09% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 10.60% 9.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 58.10% 57.00% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 1.50% 1.70% 1.90% 2.10% 2.30% 2.50% 2.50% 2.50% 2.50% 2.50% 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 14.40% 31.64% 5.00% 5.00% 1.46 2027 Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating long-term assets/sales Beginning net debt to captial ratio After-tax cost of debt Income Statement Sales Net operating profits after tax -Net interes expese after tax = Net Income - Preferred dividends (Assume 0 for all the years) = Net Income to common Operating return on assets Return on common equity Book value of assets growth rate Book value of common equity growth rate Net operatin asset turnover 2018 2024 2025 9.39% 3.00% 2019 2020 2021 2022 2023 2026 8.31% 8.42% 7.60% 6.80% 6.00% 5.30% 4.50% 3.80% 9.89% 10.49% 11.09% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 10.60% 9.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 58.10% 57.00% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 1.50% 1.70% 1.90% 2.10% 2.30% 2.50% 2.50% 2.50% 2.50% 2.50% 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 14.40% 31.64% 5.00% 5.00% 1.46 2027
Expert Answer:
Answer rating: 100% (QA)
To complete the cash flow data we will calculate the values for each year based on the provided information Heres the completed cash flow data 2018 Ne... View the full answer
Related Book For
Discovering Advanced Algebra An Investigative Approach
ISBN: 978-1559539845
1st edition
Authors: Jerald Murdock, Ellen Kamischke, Eric Kamischke
Posted Date:
Students also viewed these accounting questions
-
A company dedicated to the manufacture and marketing of men's shoes, presented the following Financial Statements for the year ended December 31. Balance Cash & Bank deposits ST Investments Account...
-
Water flows in a pipe at a pressure of 3.5 MPa and a temperature of 350 degrees Celsius. Attached to the pipe is an evacuated enclosure separated from the pipe by a valve. An impeller is used to...
-
Go to the AICPA's Website (www.aicpa.org). Under the "Research" tab, click on "Standards." On the Standards page, click the "Code of Professional Conduct" link. Click the on the Revised Online Code...
-
Solve the inequality. Write the solution in interval notation. |-3x + 1 5
-
The Adventure Toys Company manufactures a popular line of action figures and distributes them to toy stores at the wholesale price of $10 per unit. Demand for the action figures is seasonal, with the...
-
The residual volume is (a) A parameter to express the non-ideality of gases (b) The difference between the volume of real gas and the volume predicted by ideal gas (c) The difference between the...
-
Hulus Hybrids has the following information for the years ending January 31 2010 and 2009: Requirements 1. Compute the rate of inventory turnover for Hulus Hybrids for the years ended January 31,...
-
Callaghan Companys annual factory depreciation is $450,000. Callaghan estimated it would operate the factory a total of 3,600 hours this year. The factory operated 300 hours in November and 200 hours...
-
[The following information applies to the questions displayed below.] Alden Company's monthly data for the past year follow. Management wants to use these data to predict future variable and fixed...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
In colonial Kenya, courts used justice and morality standards imported from England to determine the repugnancy or otherwise of African customs. This situation was evidenced in R v Amkeyo where the...
-
Sheffield, Inc. produces buckets. The selling price is $21 per unit and the variable costs are $7 per bucket. Fixed costs per month are 64940. If Sheffield sells 10 more units beyond break even, how...
-
The following information pertains to the first year of operation for Crystal Cold Coolers Inc.: Number of units produced Number of units sold 2,800 2,400 Unit sales price $ 340 Direct materials per...
-
Define the concept of ecological niches and explain how resource partitioning and character displacement can lead to species coexistence in ecosystems .
-
B If your assessor identifies that you did not correctly or adequately demonstrate the knowledge required of this task, you will be given feedback on areas for improvement. This may include rewriting...
-
Wiley Watch Company makes and sells watches for $26, fixed costs are $155,000, and variable costs are $16 per watch. What is the break-even point in sales dollars?
-
Use the following table to compute the operating income if 130,000 units are sold. Less: Requirement 3. What would the company's monthly operating income be if the company had sales of $4,500,000?...
-
Consider the discrete group G of order 8 that has the following Cayley diagram e If we have the sequence of operations: fcagec, which of the options represents the reduction of the sequence to a...
-
This table shows the number of seats on various types of airplanes, the planes' cruising speed, and their operating cost per hour. a. How strongly is the number of seats related to operating cost?...
-
Consider the parametric equations x = t cos 39 y = t sin 39 a. Make a graph with window -1 (x ( 10, -1 (y ( 10, and 0 ( t ( 10. b. Describe the graph. What happens if you change the minimum and...
-
The circuit here is made of two batteries (6 volt and 9 volt) and three resistors (47 ohms, 470 ohms, and 280 ohms). The batteries create an electric current in the circuit. Let x, y, and z represent...
-
The gross profit ratio is equal to: (a) profit divided by net sales. (b) cost of sales divided by net sales. (c) net sales minus cost of sales, divided by net sales. (d) net sales minus cost of...
-
What inventory cost flow method does Dominos Pizza Enterprises Ltd use for its inventories?
-
Which inventory cost flow method produces the highest profit in a period of rising prices?
Study smarter with the SolutionInn App