Question
Estimate the companys free cash flow for the next 5 years using these assumptions: a. 3% rate of market investment rate b. tax rate based
Estimate the companys free cash flow for the next 5 years using these assumptions:
a. 3% rate of market investment rate
b. tax rate based on previous 5 years.
c. utilize an additional 6% investment tax credit for new capital infusion
| Income Statement | |||||
| (USD in millions) | 2016 | 2017 | 2018 | 2019 | 2020 |
| Revenue | 43,218.00 | 46,061.00 | 48,607.00 | 47,142.00 | 49,161.00 |
| Cost of revenue | -16,682.00 | -17,852.00 | -19,167.00 | -19,373.00 | -19,480.00 |
| Gross profit | 26,536.00 | 28,209.00 | 29,440.00 | 27,769.00 | 29,681.00 |
| Research and development | -5,823.00 | -5,488.00 | -5,942.00 | -6,294.00 | -6,207.00 |
| Sales, General and administrative | -11,720.00 | -11,969.00 | -11,802.00 | -11,437.00 | -11,861.00 |
| Restructing, merger aquisitions | -799 | -304 | -105 | -418 | -484 |
| Operating Income | 8,194.00 | 10,448.00 | 11,591.00 | 9,620.00 | 11,129.00 |
| interest expense | -628 | -596 | -583 | -564 | -566 |
| Income before taxes | 7,566.00 | 9,852.00 | 11,008.00 | 9,056.00 | 10,563.00 |
| Provision for income taxes | -1,335.00 | -2,118.00 | -1,244.00 | -1,862.00 | -2,220.00 |
| Net income | 6,231.00 | 7,734.00 | 9,764.00 | 7,194.00 | 8,343.00 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
The Routledge Companion To Auditing
Authors: David Hay, W. Robert Knechel, Marleen Willekens
1st Edition
1138363081, 978-1138363083
