Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

5. Please consider the following company financials: 31-12-18 31-12-19 31-12-20 31-12-21 31-12-22 31-12-23 31-12-24 Amounts in min dollars forecast forecast forecast forecast forecast forecast Balance

image text in transcribed
5. Please consider the following company financials: 31-12-18 31-12-19 31-12-20 31-12-21 31-12-22 31-12-23 31-12-24 Amounts in min dollars forecast forecast forecast forecast forecast forecast Balance sheet 208 208 208 208 206 208 206 Goodwill Tangible fixed assets 234 246 263 276 290 301 310 120 Inventories 90 95 102 107 112 117 172 180 193 202 213 221 Accounts Receivable Other operating short term assets 23 25 26 28 29 30 31 Cash 42 42 37 37 38 41 50 769 796 829 850 880 918 947 Total 234 246 259 272 286 301 317 Equity 312 312 312 312 312 312 312 Interest bearing debt 26 31 41 51 Operating provisions 158 166 178 198 210 Accounts Payable 187 204 Other operating short term liabilities 39 41 44 46 48 50 52 858 947 Total 769 796 829 Profit & Loss Account 780 819 876 920 966 1,005 1,035 Revenues 452 475 508 534 560 583 600 Cost of goods sold 328 344 368 186 406 435 Gross margin 117 123 131 138 145 151 155 - Personnel cost 62 66 70 74 77 80 83 - Other operating cost 167 191 197 EBITDA 149 156 174 184 37 41 Depreciation 31 33 34 36 147 152 156 EBITA 118 122 133 138 - Amortization 0 0 0 0 0 0 EBIT 118 122 133 135 147 152 16 16 . Interest 16 16 16 16 106 131 PBT 102 117 122 136 . Taxes 27 31 33 34 91 102 Net profit What is the change in net working capital between 2019 and 2020 in millions? Please round your answer to the nearest whole number and provide your answer in USD without a dollar sign (e.g. 101 instead of $101). Enter answer here

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

An Introduction to the Mathematics of financial Derivatives

Authors: Salih N. Neftci

2nd Edition

978-0125153928, 9780080478647, 125153929, 978-0123846822

More Books

Students also viewed these Mathematics questions