C D . Tartu et HOE TAN ME WE MORI WE SNN RE - - NOPAT mag Begge Begro/ Being the Aeroter WY RE WY ws 52 UN LO S7 2 MON WS NE WEES SE E 16 Point! Beg Balance Sheet Bew teget long 2011 LES 101 10 Net Derbie is ons heered to meet the Shared Met Capital 0.00 6377 100 MED.00 21565.97 Income Statement Sales Nether Is Points et interes rose after tas = Net Income Preferred dividends Assume for the years Net income to common 2016 0.00 3036 VORT TE Operating Return on common Points) Book values growth Book value of common equire Netopertiset turne SO 14 Cash Flow Duta 2018 2023 2017 2010 AN 110 BON 2021 7 RON 10 N 101 4 NON et Yes powth NOPATI Benet per Beginning het eerste lontai 2010 1 NON NG NEWS ROSO NOE NOUS 1041 SON 57. PERC WOES VOER NOW 9.SON BLON KEDE NOO MORE NOVE NOEN NOES NOSE NOWN NOSS NES 55.70 WOTE NE NESS WEES w NOSS WOES SEE WE NOOK NOW NESS NOES NOSE LOVE NOVE NOSS NOE LE NOVE 55 JON ON 37 Norts ME Mercosta 1 su NOT 7.10 MOST Begge Wet werton 11591 GISI 11011010 197733 0.00 Net Preferred to other NetCap 150110.10 Men Nato shara Neler gert 210792.00 2164557 1389 2035631 0.00 2035631 atanada cote como Dengan - 14.40N 11 S.DON SOON 146 Book value of common who het operatowe Cash Flow Duta Recome -Chape Cha longe det we shows 3035431 2819155 11711815 85577.30 145850) trength Changelog bangla how to 2166592 -2315135 -11711815 171956.07 Forecast Year Sales growth rate NOPAT Being net operating working Bep ning net operating long-term sales Benning nedetto capito A Portas cost of debt 2018 9.39 9.89N 10.60 58.10 57.20% 1.SON 2019 8.31% 10:49N 9.60 57OON 57-20% 1.70 2020 842 1109 R. 60% 55.70 57,20% 1.90% 2021 760% 10.50N 86ON 55.70N 57.20% 2.10N 2022 G.BON 9.90N 8.60 55.70% 57.20% 20 2013 6.00% 9.30% 8.60% 55.70% 57.20 2.SON 2024 5.30% 8.70% B.GON 55.70 5730N 2.50N 2025 4 SON 3.10% B.GON 55.70% 57.30% 2.50% 2026 3.80% 7.60% 8.60 5570 5720N 2.50% 2027 3.DON 7.00% 8 60% 55.70N 5720% 2.50% ats) Beg net working capital + Beg net long term assets - net operating assets 23191.95 127118.15 150310.10 ts) Net Debt +Preferred stock (Assume zero for all the years) + Shareholders' equity Net Capital 85977.38 0.00 64332.72 150310.10 s) Income Statement Sales Net operating profits after tax -Net interes expese after tax - Net Income Preferred dividends (Assume O for all the years) Net Income to common 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 Operating return on assets Return on common equity Book value of assets growth rate Book value of common equity growth rate Net operatin asset turnover 14.40% 31.64% 5.00% 5.00% 1.46 Cash Flow Data Net Income Change in net working capital -Change in net long-term assets + Change in net debt =Free cash flow to equlty 20356.31 -23191.95 - 127118,15 -85977.38 84689.03 Net operating profit after tax -Change in net working capital change in net long term assets = Free cash flow to capital 21645.97 -23191.95 -127118.15 171956.07 ecasting + MacBook 0. co FI BO F2 F3 OOO FA F5 @ $ % ) Format Table Cultys Sort & Filter Analyse Formal Find Select Data F G C Total. Please complete the following table 2019 2004 5.0% 2027 3.00 7.00% AZON Sales growth te NOMAT margin Beginner operating workine/sales Beginning turting long term sales Beginnine debt toto Artaxt of mot 2015 9.39% 99% 10. ON 18.10 57.20% 19.4 9. 57.00% 57.20% 170 2020 8.4 11.09 RSON SS.ZON 5720 1. 2021 70 10. SON BON 55.70 5720 210W 2012 5.8 9.20 8.60% 55.70% 57.30 2.30 2023 5.00% 9.30 8.50 55.70 17.20 2.SON 2025 50% ON 3.50% SS.ON 5720 2.505 2026 BOX 7.50 B. 55.703 57.20 2.SON 55.70% $7.30 2.50% 5570% 57209 2.50% Beg worlata Beget long term assets tapering 23191.95 1271115 150110.10 Net Det Preferred to assumere for all the man Shareholders gut Net Capital 19977.30 0.00 32.72 ISO 10.30 + Income Statement Sales Netting profits forts Neissertas Net Income Preferred vidends Asume for all the years et income to common 22.00 21645.97 2.66 10156.11 9.00 2035631 Operating on Nation Book of the Book value of common tothom esta 14. 11. SOON SOON 2018 2010 8319 9.89 10.49 Forecast Year Sales growth rate NOPAT Beginning net operating working Beginning nating long termas/ Beginning ret debt to captial ratio Adax cost of duet 10.60 96N 58 SON 5720 5720 150% 120 2329195 Beginning Balance Sheet Beg net worting Capital Begnet long terms operating assets 15013030 Net Debt 8597730 000 Preferred to sumeer for the year + Shareholders equity -Net Capital 5433272 15032010 Income Statement Sales 25579200 2004592 Net operating profitserta het interes per 1296 Natcome 2035631 Preferred dviders Assure for the years 0.00 - Net Income to commen 2015431 4 316 Operatingumo tumnoncommon guity Book value of awets growth Book value of common city growth Net operatinas 500 500 146 Cash Flow Data Netcom 2035631 Change in networking at 23199.95 Change in ne long term avet 127118 15 Change in net 0977.30 -Free Gallow to guilty 21645.97 Net operating profiter tax Change in net worting capital change in net longtem ve 23194.95 -1711815 Free cash flow to capital 1795607 C D . Tartu et HOE TAN ME WE MORI WE SNN RE - - NOPAT mag Begge Begro/ Being the Aeroter WY RE WY ws 52 UN LO S7 2 MON WS NE WEES SE E 16 Point! Beg Balance Sheet Bew teget long 2011 LES 101 10 Net Derbie is ons heered to meet the Shared Met Capital 0.00 6377 100 MED.00 21565.97 Income Statement Sales Nether Is Points et interes rose after tas = Net Income Preferred dividends Assume for the years Net income to common 2016 0.00 3036 VORT TE Operating Return on common Points) Book values growth Book value of common equire Netopertiset turne SO 14 Cash Flow Duta 2018 2023 2017 2010 AN 110 BON 2021 7 RON 10 N 101 4 NON et Yes powth NOPATI Benet per Beginning het eerste lontai 2010 1 NON NG NEWS ROSO NOE NOUS 1041 SON 57. PERC WOES VOER NOW 9.SON BLON KEDE NOO MORE NOVE NOEN NOES NOSE NOWN NOSS NES 55.70 WOTE NE NESS WEES w NOSS WOES SEE WE NOOK NOW NESS NOES NOSE LOVE NOVE NOSS NOE LE NOVE 55 JON ON 37 Norts ME Mercosta 1 su NOT 7.10 MOST Begge Wet werton 11591 GISI 11011010 197733 0.00 Net Preferred to other NetCap 150110.10 Men Nato shara Neler gert 210792.00 2164557 1389 2035631 0.00 2035631 atanada cote como Dengan - 14.40N 11 S.DON SOON 146 Book value of common who het operatowe Cash Flow Duta Recome -Chape Cha longe det we shows 3035431 2819155 11711815 85577.30 145850) trength Changelog bangla how to 2166592 -2315135 -11711815 171956.07 Forecast Year Sales growth rate NOPAT Being net operating working Bep ning net operating long-term sales Benning nedetto capito A Portas cost of debt 2018 9.39 9.89N 10.60 58.10 57.20% 1.SON 2019 8.31% 10:49N 9.60 57OON 57-20% 1.70 2020 842 1109 R. 60% 55.70 57,20% 1.90% 2021 760% 10.50N 86ON 55.70N 57.20% 2.10N 2022 G.BON 9.90N 8.60 55.70% 57.20% 20 2013 6.00% 9.30% 8.60% 55.70% 57.20 2.SON 2024 5.30% 8.70% B.GON 55.70 5730N 2.50N 2025 4 SON 3.10% B.GON 55.70% 57.30% 2.50% 2026 3.80% 7.60% 8.60 5570 5720N 2.50% 2027 3.DON 7.00% 8 60% 55.70N 5720% 2.50% ats) Beg net working capital + Beg net long term assets - net operating assets 23191.95 127118.15 150310.10 ts) Net Debt +Preferred stock (Assume zero for all the years) + Shareholders' equity Net Capital 85977.38 0.00 64332.72 150310.10 s) Income Statement Sales Net operating profits after tax -Net interes expese after tax - Net Income Preferred dividends (Assume O for all the years) Net Income to common 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 Operating return on assets Return on common equity Book value of assets growth rate Book value of common equity growth rate Net operatin asset turnover 14.40% 31.64% 5.00% 5.00% 1.46 Cash Flow Data Net Income Change in net working capital -Change in net long-term assets + Change in net debt =Free cash flow to equlty 20356.31 -23191.95 - 127118,15 -85977.38 84689.03 Net operating profit after tax -Change in net working capital change in net long term assets = Free cash flow to capital 21645.97 -23191.95 -127118.15 171956.07 ecasting + MacBook 0. co FI BO F2 F3 OOO FA F5 @ $ % ) Format Table Cultys Sort & Filter Analyse Formal Find Select Data F G C Total. Please complete the following table 2019 2004 5.0% 2027 3.00 7.00% AZON Sales growth te NOMAT margin Beginner operating workine/sales Beginning turting long term sales Beginnine debt toto Artaxt of mot 2015 9.39% 99% 10. ON 18.10 57.20% 19.4 9. 57.00% 57.20% 170 2020 8.4 11.09 RSON SS.ZON 5720 1. 2021 70 10. SON BON 55.70 5720 210W 2012 5.8 9.20 8.60% 55.70% 57.30 2.30 2023 5.00% 9.30 8.50 55.70 17.20 2.SON 2025 50% ON 3.50% SS.ON 5720 2.505 2026 BOX 7.50 B. 55.703 57.20 2.SON 55.70% $7.30 2.50% 5570% 57209 2.50% Beg worlata Beget long term assets tapering 23191.95 1271115 150110.10 Net Det Preferred to assumere for all the man Shareholders gut Net Capital 19977.30 0.00 32.72 ISO 10.30 + Income Statement Sales Netting profits forts Neissertas Net Income Preferred vidends Asume for all the years et income to common 22.00 21645.97 2.66 10156.11 9.00 2035631 Operating on Nation Book of the Book value of common tothom esta 14. 11. SOON SOON 2018 2010 8319 9.89 10.49 Forecast Year Sales growth rate NOPAT Beginning net operating working Beginning nating long termas/ Beginning ret debt to captial ratio Adax cost of duet 10.60 96N 58 SON 5720 5720 150% 120 2329195 Beginning Balance Sheet Beg net worting Capital Begnet long terms operating assets 15013030 Net Debt 8597730 000 Preferred to sumeer for the year + Shareholders equity -Net Capital 5433272 15032010 Income Statement Sales 25579200 2004592 Net operating profitserta het interes per 1296 Natcome 2035631 Preferred dviders Assure for the years 0.00 - Net Income to commen 2015431 4 316 Operatingumo tumnoncommon guity Book value of awets growth Book value of common city growth Net operatinas 500 500 146 Cash Flow Data Netcom 2035631 Change in networking at 23199.95 Change in ne long term avet 127118 15 Change in net 0977.30 -Free Gallow to guilty 21645.97 Net operating profiter tax Change in net worting capital change in net longtem ve 23194.95 -1711815 Free cash flow to capital 1795607
