Q) Compute NOPAT for 2019 assuming a federal statutory tax rate of 22%. Assume all items from 2019 income statement will persist.

Forecasting with the Parsimonious Method and Estimating Share Value Using the DCF Model Following are income statements and balance sheets for Cisco Systems Cisco Systems Consolidated Statements of Income Years Ended December (5 millions) July 27, 2019 July 28, 2018 Revenue Product $39,005 $36,709 Service 12.899 12,621 Total revenue 51,904 49,330 Cost of sales Product 14,863 14,427 Service 4,375 4,297 Total cost of sales 19,238 18,724 Gross margin 32,666 30,606 Operating expenses Research and development 6,577 6,332 Sales and marketing 9,571 9,242 General and administrative 1,827 2,144 Amortization of purchased intangible assets 150 Restructuring and other charges 322 358 Total operating expenses 18,447 18,297 Operating income 14,219 12,309 Interest income 1,308 1.508 Interest expense (859) (943) Other income (loss), net (97) Interest and other income (loss), net 352 730 Income before provision for income taxes 14,571 13,039 Provision for income taxes 2,950 12,929 Net income $11,621 $110 221 165