- Forecast Total book value equity for 2023. round to the second decimal place

- Forecast total assets for 2025 (use quasi-SGR assumptions) round to the second decimal place

-Forecast total net sales for 2021. round to the second decimal place

-Forecast interest expense for 2021. round to the second decimal place

BENSTEIN 8230 BER SEN a TA 1 APARANTANEAN 2014 NA 2010 2017 20 RE 22 TEN LE 10 TA IN 4398 . WIRENE ASERYE W WOCHER NAVLA WAARBORIMA NANCE MANAM RIWA BSP TH E CM 4 17 M CZ M 4,073 2 5176 TAB 24 THE . SUCE 1,992 SESSO THE EN w WALIMU FE SHE 2 3.18 8.01 119 3.TUT TEN PA CH LAMALLA 47 1952 20 YA MALAMGL WWE WEE 2492 IX TH 21.0 EN TARIN LIKE 13 2002 4027 3 N 7792 3 AT AN SEN HER PERHAAL WWFENTYANANT ANTONI COOKWIVEL TOTOTHER TARRAT TAT NOEN AAN IPOTLAND FIN LAR ( FIL SO) WARNA 33 TED 1124 WS WHO BIH 404 TBT FIMAM MIRE 16 MIR *** RI 281 UN CONTACT Ah Me CE HELL 34 TAN FEN SEV TAM 1 2 NAM ER TWIN Te CE DEN HT MAR AH 18 Ho BACH 11 Ce 11 HE NE YENICE NTLAR CORTY DE OLYAWA One TOTAL CARE AURA TOTALITATE NOTALAR 11 MIX VILLA MERILO MEN IVA TIL FPT w KIETY Gewe LA WEH PH Cel! CE 14 AN Til w HEN IT TH 144 REN PIEN w FF IL WAN HE HE PIR Share ARE > A www . 0.00 fu CON 2014 55 18 70740 2017 sar 0 2010 3200 12 OP 97134 BE TH wwwder 12 12.40 GER 12.40 1.2 100 MA 100 . Amount in ons eershare your NET SALES Le Cost of the Dos Port Lene And Vende Godine TO OPERATINDACOM hores HEAINNOSTRO SE WHIT 16 11) YA MAET www NE THE MI HONVIVENDO RIVA SETE HE TO TTLE EN TU HE RE Force 2021 2014 2017 2010 2020 2022 2023 2015 745 1600 2016 14 15 a 2013 431 14,467 13.15 12,753 15.242 17,493 mounts in milion Years ended June 30 TOTAL OPERATING ACTIVITIES INVESTING ACTIVITIES Capsi expenditures Proceeds from Cath related to decorated Vanenin Operation Requisitions, net of cash acquired Purchases of short-term investment 12 570 12.10 44 0314 412 44 11 2717 20 02 14 13.073 571 1024 13 1980 2015 169 14,5433 BIT) 100) 09 2.995) 9451 1180 24 1200 1459 3.28 2,345 Proceeds from Bains of thon-term w 475) 0 1100 2 H. 21 2.50 3. Pre diventare nation of restricted ched to the brande Carredat doing related stand der Rofrestriched cash upon closing of the bestyrede Dive Cash transferred is eers divestre Change in other investments TOTAL INVESTING ACTIVITIES INANCIACENTIE Dins to wareholders Change in shortermet Astons to longer de Redactone long-term dat Treasury stock purchases 14 2,811) 1.04 14 12.2151 12 21 21 144 2,127 2003 14. 15.20 toy an 072 BAT 17.00 14004 13,0033 2/42 N EM 12:29 ca. made options and other TOTAL FINANCE ACTIVITIES Opening income Text NOPAT Depreciate Other Changes Working Camerom FOR Caper Financial Ratio Operating cancy Ratios 2015 2016 2017 2018 2010 2020 Forecast structure 2021 Inventory Turnover Accounts Receivable Turnover Working Capital Turnover BOT 1261 7.06 0.79 14 55 149131 8.99 1493 21.55 144 2.21 1425 12.01 6.93 12 641 16.98 (1423 (1751 15:21 14.80 1352 12.50 50.10 89.11 83.72 25.08 7 NO 0 T4 231 2444 Te. 164 $17 25.77 7749 2085 52.67 20.70 79 140.651 599 2040 784 25.671 23.00 24.00 25.00 5033 23.59 7 26.85 2014 273% 4 27.00 29.00 2010 2017 0374 2014 0.40 43 18 140 2015 12.12 476 ESON 100 4 ON . 1021 2010 127 40.0% 21 23.7% 40 S. 22.15 1. 5.60 30.00% 22305 18 Days Supply Inventory Die standing Daya for Cash to Canh Cycle "Days of Working Capitar? Profitability Ratio Als Growth Gross Profit org Operating Prof Margin Net Prof Margin Anne Turnoverged) - For IGR Return on Ansets legend) DUPOM OF ROA) Heturn on Equity (ingond) Intamal Growth Rate Dividend you to Ey Mugged) Sustainable Growth Rae 30 sos 22 18 % 3.40% $3.00 23.00 1640 14 320 54 23.30 TRON 3.00% 55 24OON 18 40% 04641 65117 7 15 G4 0.010 60 O E 750 0350 0 12 100 MON 17.7 214 . tea es 2014 6.30 20 N 705 3.02 64 4701 2.18 16 2. 14 216 IN 7.14 4.50% 54 124 11 0 0 640 640 670 76 37.86 119 7171 1.117 110 Capital Structure and disk Debit to quy Target for OBOR Thomas Earned Dettavce My goed 114 M40 678 T. 137 333 1 140 10.00 Es 25. 0 2000 1800 200 1600 TIMELINE 8234 DIE GIOS S. 27. PO 2014 2016 2017 2014 B 2010 RE 22 CERE rar TE 2014 Tar WAFANYAAN WW WIREASE W WHERR IN . MWANAM SOR 11 4398 CM 777 ETME 20 M 4,973 2 5128 ARM We MNAMO ANN Mode 12 TA 34 413 18 11,99% 1550 TE WILMA RAM AMARAL 53 . 2.7T SH! LE PA WE WE 4714 1.52 501 VEE AN 1 2849 TH 7,19 AT 0001 VIE . & WAT MALAGU VERHAASTAT OPENTYANANT ANTONI AN OCCHIVE TAMATOTHER HAR TY NE TCA MER 708 3 72 25 10 PUN 41 TS BE 103 N ce 3 LEN 2233 FIL AM WADAU MIDA MANAVYO TA PELE PRIP 1.11 w WHO 327 464 TE FIA 14 16 SA NTLARI Apy ME HE 21 8130 17 ERE SEVA TAN PAN FA FOR 16 LI H HH TIR BEN C WE ARE CH 11 co FI WA YOU CAN her NLARI OLTRY TATAWA TOTAL HARA TOTALERE HOM 2 HI NE WARRIO MERE IVA MDC VILNO ALEWA TIL * w - 4 AN w WHI WE PA Teri Til w IT LUX *11 PH FF HE PIEN NE IL HE H he BENSTEIN 8230 BER SEN a TA 1 APARANTANEAN 2014 NA 2010 2017 20 RE 22 TEN LE 10 TA IN 4398 . WIRENE ASERYE W WOCHER NAVLA WAARBORIMA NANCE MANAM RIWA BSP TH E CM 4 17 M CZ M 4,073 2 5176 TAB 24 THE . SUCE 1,992 SESSO THE EN w WALIMU FE SHE 2 3.18 8.01 119 3.TUT TEN PA CH LAMALLA 47 1952 20 YA MALAMGL WWE WEE 2492 IX TH 21.0 EN TARIN LIKE 13 2002 4027 3 N 7792 3 AT AN SEN HER PERHAAL WWFENTYANANT ANTONI COOKWIVEL TOTOTHER TARRAT TAT NOEN AAN IPOTLAND FIN LAR ( FIL SO) WARNA 33 TED 1124 WS WHO BIH 404 TBT FIMAM MIRE 16 MIR *** RI 281 UN CONTACT Ah Me CE HELL 34 TAN FEN SEV TAM 1 2 NAM ER TWIN Te CE DEN HT MAR AH 18 Ho BACH 11 Ce 11 HE NE YENICE NTLAR CORTY DE OLYAWA One TOTAL CARE AURA TOTALITATE NOTALAR 11 MIX VILLA MERILO MEN IVA TIL FPT w KIETY Gewe LA WEH PH Cel! CE 14 AN Til w HEN IT TH 144 REN PIEN w FF IL WAN HE HE PIR Share ARE > A www . 0.00 fu CON 2014 55 18 70740 2017 sar 0 2010 3200 12 OP 97134 BE TH wwwder 12 12.40 GER 12.40 1.2 100 MA 100 . Amount in ons eershare your NET SALES Le Cost of the Dos Port Lene And Vende Godine TO OPERATINDACOM hores HEAINNOSTRO SE WHIT 16 11) YA MAET www NE THE MI HONVIVENDO RIVA SETE HE TO TTLE EN TU HE RE Force 2021 2014 2017 2010 2020 2022 2023 2015 745 1600 2016 14 15 a 2013 431 14,467 13.15 12,753 15.242 17,493 mounts in milion Years ended June 30 TOTAL OPERATING ACTIVITIES INVESTING ACTIVITIES Capsi expenditures Proceeds from Cath related to decorated Vanenin Operation Requisitions, net of cash acquired Purchases of short-term investment 12 570 12.10 44 0314 412 44 11 2717 20 02 14 13.073 571 1024 13 1980 2015 169 14,5433 BIT) 100) 09 2.995) 9451 1180 24 1200 1459 3.28 2,345 Proceeds from Bains of thon-term w 475) 0 1100 2 H. 21 2.50 3. Pre diventare nation of restricted ched to the brande Carredat doing related stand der Rofrestriched cash upon closing of the bestyrede Dive Cash transferred is eers divestre Change in other investments TOTAL INVESTING ACTIVITIES INANCIACENTIE Dins to wareholders Change in shortermet Astons to longer de Redactone long-term dat Treasury stock purchases 14 2,811) 1.04 14 12.2151 12 21 21 144 2,127 2003 14. 15.20 toy an 072 BAT 17.00 14004 13,0033 2/42 N EM 12:29 ca. made options and other TOTAL FINANCE ACTIVITIES Opening income Text NOPAT Depreciate Other Changes Working Camerom FOR Caper Financial Ratio Operating cancy Ratios 2015 2016 2017 2018 2010 2020 Forecast structure 2021 Inventory Turnover Accounts Receivable Turnover Working Capital Turnover BOT 1261 7.06 0.79 14 55 149131 8.99 1493 21.55 144 2.21 1425 12.01 6.93 12 641 16.98 (1423 (1751 15:21 14.80 1352 12.50 50.10 89.11 83.72 25.08 7 NO 0 T4 231 2444 Te. 164 $17 25.77 7749 2085 52.67 20.70 79 140.651 599 2040 784 25.671 23.00 24.00 25.00 5033 23.59 7 26.85 2014 273% 4 27.00 29.00 2010 2017 0374 2014 0.40 43 18 140 2015 12.12 476 ESON 100 4 ON . 1021 2010 127 40.0% 21 23.7% 40 S. 22.15 1. 5.60 30.00% 22305 18 Days Supply Inventory Die standing Daya for Cash to Canh Cycle "Days of Working Capitar? Profitability Ratio Als Growth Gross Profit org Operating Prof Margin Net Prof Margin Anne Turnoverged) - For IGR Return on Ansets legend) DUPOM OF ROA) Heturn on Equity (ingond) Intamal Growth Rate Dividend you to Ey Mugged) Sustainable Growth Rae 30 sos 22 18 % 3.40% $3.00 23.00 1640 14 320 54 23.30 TRON 3.00% 55 24OON 18 40% 04641 65117 7 15 G4 0.010 60 O E 750 0350 0 12 100 MON 17.7 214 . tea es 2014 6.30 20 N 705 3.02 64 4701 2.18 16 2. 14 216 IN 7.14 4.50% 54 124 11 0 0 640 640 670 76 37.86 119 7171 1.117 110 Capital Structure and disk Debit to quy Target for OBOR Thomas Earned Dettavce My goed 114 M40 678 T. 137 333 1 140 10.00 Es 25. 0 2000 1800 200 1600 TIMELINE 8234 DIE GIOS S. 27. PO 2014 2016 2017 2014 B 2010 RE 22 CERE rar TE 2014 Tar WAFANYAAN WW WIREASE W WHERR IN . MWANAM SOR 11 4398 CM 777 ETME 20 M 4,973 2 5128 ARM We MNAMO ANN Mode 12 TA 34 413 18 11,99% 1550 TE WILMA RAM AMARAL 53 . 2.7T SH! LE PA WE WE 4714 1.52 501 VEE AN 1 2849 TH 7,19 AT 0001 VIE . & WAT MALAGU VERHAASTAT OPENTYANANT ANTONI AN OCCHIVE TAMATOTHER HAR TY NE TCA MER 708 3 72 25 10 PUN 41 TS BE 103 N ce 3 LEN 2233 FIL AM WADAU MIDA MANAVYO TA PELE PRIP 1.11 w WHO 327 464 TE FIA 14 16 SA NTLARI Apy ME HE 21 8130 17 ERE SEVA TAN PAN FA FOR 16 LI H HH TIR BEN C WE ARE CH 11 co FI WA YOU CAN her NLARI OLTRY TATAWA TOTAL HARA TOTALERE HOM 2 HI NE WARRIO MERE IVA MDC VILNO ALEWA TIL * w - 4 AN w WHI WE PA Teri Til w IT LUX *11 PH FF HE PIEN NE IL HE H he