5. Offer interpretive analysis of your company's actual growth rate compared to its internal and sustainable growth rates. Discuss what these numbers mean regarding your firm's ability to finance a growth strategy. Justify your projection of the sales growth rate for the next 5 years. 6. Discuss whether the firm may need to seek external financing to fund your projected growth. 12/31/2021 12/31/2022 12/31/2023 Internal Growth Rate -10.0% -1.36% 9.98% Sustainable Growth Rate 27.9% -6.31% 56.19% Actual Growth Rate -30.64% 477% 57.24% Period Ending 12/31/2022 12/31/2023 Assumptions Total Revenue $ 8,840,000,000 $ 13,900,000,000 Average of IGR & SGR Cost of Revenue $ 6,616,000,000 $ 7,775,000,000 55.94% Gross Profit $ 2,224,000,000 $ 6,125,000,000 Inputs 2024 2025 9.98% 55.94% 2026 15,287,258,554 16,812,969,360 18,490,950,336 8,550,966,565 9,404,376,746 10,342,959,631 6,736,291,989 7,408,592,614 2027 20,336,398,468 11,375,215,690 8,147,990,706 8,961,182,778 Operating Expenses Research Development $ Selling General and Administrative $ 1,583,000,000 $ 1,792,000,000 Non Recurring $ $ 12.89% 0.00% Others $ $ 0.00% 12.89% 0.00% 0.00% 1,970,846,570 2,167,542,525 2,383,869,281 2,621,786,047 Earnings Before Interest And Taxes $ 641,000,000 $ 4,333,000,000 Interest Expense $ 1,364,000,000 $ 1,402,000,000 IntR ofDebt 7.74% Income Before Tax -723,000,000 2,931,000,000 Income Tax Expense $ 4,000,000 $ 6,000,000 14.00% 14.00% 4,765,445,418 1,754,660,941 3,010,784,477 421,509,827 Minority Interest $ $ (7,000,000) -0.05% -0.05% (7,698,619) 5,241,050,089 5,764,121,425 1,500,161,769 3,740,888,320 523,724,365 (8,466,963) 6,339,396,731 1,500,161,769 1,500,161,769 4,263,959,656 4,839,234,962 596,954,352 677,492,895 (9,311,989) (10,241,352) Non-recurring Events Discontinued Operations Extraordinary Items Effect Of Accounting Changes $ $ $ $ $ 0.00% 0.00% $ 0.00% 0.00% - $ 0.00% 0.00% - $ 0.00% 0.00% Other Items $ $ 0.00% 0.00% Net Income $ (727,000,000) $ 2,932,000,000 2,581,576,031 3,208,696,992 3,657,693,315 4,151,500,716 Preferred Stock And Other Adjustments $ $ 0.00% 0.00% Net Income Applicable To Common Shares $ (727,000,000) $ 2,932,000,000 Dividend $ RE $ 255,000,000 $ (472,000,000) $ 256,000,000 8.73% 8.73% 3,188,000,000 2,581,576,031 225,403,637 2,806,979,668 3,208,696,992 280,159,083 3,488,856,075 3,657,693,315 319,362,036 3,977,055,350 4,151,500,716 362,477,552 4,513,978,268