What is the operating invested capital (IC) for financial year 2024? Unicycle & Co. Financial Data Year
Fantastic news! We've Found the answer you've been seeking!
Question:
What is the operating invested capital (IC) for financial year 2024?
Transcribed Image Text:
Unicycle & Co. Financial Data Year (Smillion) Income Statement Sales of Unicycles Dividends Income Cost of Goods Sold SG&A Expenses (Operating) Goodwill impairment Depreciation EBIT Net Interest Pre-Tax Profit Tax Net Profit Balance Sheet Assets Operating Cash and Equivalents Trade Receivables Inventory Financial Investments Property, Plant and Equipment Total Assets Funding Trade Payables Debt (Note: Trading at par) Ordinary Equity Total Funding Additional information: Number of issued shares (in million) Shares issued end of September 2022 (in million) Share price Equity Beta Expected market return 10-year government bond yield Implied interest rate Tax rate Capital structure Assumptions for 2025 onwards: Simplifying conventions: 2022 (Actual) 650.0 15.0 -390.0 -75.0 -10.0 -25.0 165.0 -14.0 151.0 -45.3 105.7 65.0 260.0 180.0 190.0 300.0 995.0 180.0 380.0 435.0 995.0 400 40 $10.00 1.20 5.0% 2.0% F F 2023 (Forecast) 2024 (Forecast) 750.0 15.0 -450.0 -80.0 -50.0 -30.0 155.0 -34.2 120.8 -36.2 84.6 75.0 300.0 240.0 170.0 400.0 1185.0 210.0 465.4 509.6 1185.0 9.0% 30% Currently at long-term target Tax rate of 30% applies to all income All cash flows occur at year-end F Growth of 2.0% (revenues, NOPLAT, FCF, etc) RONIC of 8.0% P e.g. ROIC, = NOPLAT, / IC+1 ROA, NI,/ Total Asset +1 900.0 15.0 -540.0 -100.0 -5.0 -45.0 225.0 -41.9 183.1 -54.9 128.2 90.0 360.0 320.0 150.0 500.0 1420.0 240.0 552.3 627.7 1420.0 Fiscal year ends are also calendar year ends We are currently standing at the end of year 2022 Use beginning-of-the-year balance sheet values for ratio calculations. Unicycle & Co. Financial Data Year (Smillion) Income Statement Sales of Unicycles Dividends Income Cost of Goods Sold SG&A Expenses (Operating) Goodwill impairment Depreciation EBIT Net Interest Pre-Tax Profit Tax Net Profit Balance Sheet Assets Operating Cash and Equivalents Trade Receivables Inventory Financial Investments Property, Plant and Equipment Total Assets Funding Trade Payables Debt (Note: Trading at par) Ordinary Equity Total Funding Additional information: Number of issued shares (in million) Shares issued end of September 2022 (in million) Share price Equity Beta Expected market return 10-year government bond yield Implied interest rate Tax rate Capital structure Assumptions for 2025 onwards: Simplifying conventions: 2022 (Actual) 650.0 15.0 -390.0 -75.0 -10.0 -25.0 165.0 -14.0 151.0 -45.3 105.7 65.0 260.0 180.0 190.0 300.0 995.0 180.0 380.0 435.0 995.0 400 40 $10.00 1.20 5.0% 2.0% F F 2023 (Forecast) 2024 (Forecast) 750.0 15.0 -450.0 -80.0 -50.0 -30.0 155.0 -34.2 120.8 -36.2 84.6 75.0 300.0 240.0 170.0 400.0 1185.0 210.0 465.4 509.6 1185.0 9.0% 30% Currently at long-term target Tax rate of 30% applies to all income All cash flows occur at year-end F Growth of 2.0% (revenues, NOPLAT, FCF, etc) RONIC of 8.0% P e.g. ROIC, = NOPLAT, / IC+1 ROA, NI,/ Total Asset +1 900.0 15.0 -540.0 -100.0 -5.0 -45.0 225.0 -41.9 183.1 -54.9 128.2 90.0 360.0 320.0 150.0 500.0 1420.0 240.0 552.3 627.7 1420.0 Fiscal year ends are also calendar year ends We are currently standing at the end of year 2022 Use beginning-of-the-year balance sheet values for ratio calculations.
Expert Answer:
Answer rating: 100% (QA)
Operating Invested Capital IC is generally defined as the total capital invested in the ope... View the full answer
Related Book For
Auditing An International Approach
ISBN: 978-0071051415
6th edition
Authors: Wally J. Smieliauskas, Kathryn Bewley
Posted Date:
Students also viewed these finance questions
-
Which of the following statements are true for an adiabaticprocess? During an adiabatic process, the internal energy of the systemchanges. An adiabatic process is carried out at constant volume. An...
-
Formalistic managerial style is most closely defined as_____. A. a style in which the President makes decisions unilaterally,without consideration for others B. a style in which a leader seeks first...
-
You work for a gas turbine design company and have a client who has a fairly loose specification for a gas turbine engine. You are required to design an aviation gas turbine to power the aircraft...
-
Lancaster Industries manufactures lawn mowers, including the motor. The cost per motor is as follows: Direct materials................... $ 5 Direct labor .........................12 Variable...
-
What distinguishes intellectual property from other types of property, such as land, buildings, and inventory?
-
This exercise considers the data described in the Section 13.2.2 ratemaking classification example using data in Table 13.3 Table 13.3 . a. Fit a gamma regression model using a log-link function with...
-
Given the schedule in Table B for a liability work package done as part of an accounting audit in a corporation, find: (a) The critical path. (b) The slack time on process confirmations. (c) The...
-
Write a one paragraph editorial on what your opinion is of using credit in life. Is credit a good thing/bad thing as you move through life?
-
If you want to check out free audiovisual materials, where would you go?
-
Saxum Vineyard, in Paso Robles, CA, is one of the more than 8,000 wineries in the United States. While Saxum produces a number of different kinds of wine, they focus their production on Syrah (also...
-
Construct the network diagram for the project. Also, calculate the EST and LST of the events and mark on the diagram.
-
A binary option (also called digital option) is an exotic option for which the payoff at maturity to the holder of the option is either some US dollar amount or nothing at all. One example of a...
-
Problem 7. A card is drawn from a standard 52 card deck (a deck with 4 suits and 13 denominations per suit.) The card is noted and then replaced in the deck. The deck is shuffled and a second card is...
-
The CSI 300 Index is currently trading at 4,150. The continu- ously compounded risk-free rate is r = 0.06. The price of a European call option on the CSI 300 Index expiring in one year with a strike...
-
Case Background Live Nation Entertainment ("Live Nation") is a publicly traded company headquartered in Beverly Hills, California. Live Nation has retained alliantgroup to identify an Employee...
-
Sandcastles, Inc.s management has recently been looking at a proposal to purchase a new brick molding machine. With the new machine, the company would not have to buy bricks. The estimated useful...
-
Distinguish among the control environment, general controls, and application controls.
-
Describe an engagement quality review. Who performs it and what is its purpose?
-
What is the impact on audit work of a clean audit as compared with a dirty audit?
-
Apple stock is selling for \($120\) per share. Call options with a \($117\) exercise price are priced at \($12.\) What is the intrinsic value of the option, and what is the time value?
-
Refer to Problem 14.9. What would the loss of the seller of the put option be if, at expiration, XLB is trading at \($20?\) What would the profit of the seller be if, at expiration, XLB is trading at...
-
Ibrahim bought 200 shares of a stock trading in the Abu Dhabi Securities Exchange at AED 12 (United Arab Emirates dirham) per share. Over time, the price of the stock increased to AED 18 per share....
Study smarter with the SolutionInn App