Complete income statement

 

Forecast Year Sales growth rate NOPAT margin Beginning net operating working/sales Beginning net operating long-term assets/sales Beginning net debt to captial ratio After-tax cost of debt Income Statement Sales Net operating profits after tax -Net interes expese after tax = Net Income - Preferred dividends (Assume 0 for all the years) = Net Income to common 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 2018 2024 2025 9.39% 3.00% 2019 2020 2021 2022 2023 2026 8.31% 8.42% 7.60% 6.80% 6.00% 5.30% 4.50% 3.80% 9.89% 10.49% 11.09% 10.50% 9.90% 9.30% 8.70% 8.10% 7.60% 7.00% 10.60% 9.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 8.60% 58.10% 57.00% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 55.70% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 57.20% 1.50% 1.70% 1.90% 2.10% 2.30% 2.50% 2.50% 2.50% 2.50% 2.50% 218792.00 21645.97 1289.66 20356.31 0.00 20356.31 14.40% 31.64% 5.00% 5.00% 1.46 2027