Essentials Of Investments
11th Edition
ISBN: 9781260013924
Author: Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher: Mcgraw-hill Education,
expand_more
expand_more
format_list_bulleted
Related questions
Question
Please answer fast.
Transcribed Image Text:Table 7.7 Spreadsheet Pro Forma Income Statement fo
Карра, 2021-2026
Year 2021
2022
2023
2024
2025
2026
Income Statement (S 000)
1 Sales
75,000 88,358 103,234 119,777 138,149 158,526
2 Cost of Goods Sold
3
Raw Materials
(16,000) (18,665) (21,593) (24,808) (28,333) (32,193)
(18,000) (21,622) (25,757) (30,471) (35,834) (41,925)
41,000
Direct Labor Costs
5 Gross Profit
6 Sales and Marketing
7 Administrative
8 EBITDA
9 Depreciation
10 EBIT
4
64,498
(11,250) (14,579) (18,582) (23,356) (27,630) (31,705)
48,071
55,883
73,982
84,407
(13,500) (13,254) (15,485) (16,769)
(17,959) (20,608)
32,094
16,250
20,238
21,816
24,373
28,393
(5,500)
(5,450)
(5,405)
(6,865)
(7678)
(7,710)
10,750
14,788
16,411
17,508
20,715
24,383
11 Interest Expense (net)
(75)
10,675
(6,800)
(6,800)
9,611
(6,800)
10,708
(7,820)
12,895
(8,160)
12 Pretax Income
7,988
16,223
13 Income Tax
(3,736)
(2,796)
(3,364)
(3,748)
(4,513)
8,382
(5,678)
14 Net Income
6,939
5,193
6,247
6,960
10,545
Transcribed Image Text:FV
PV =
n*T
Exercise 17
1+
Forecasting Income
Problem
1) By what percentage is Kappa's EBITDA expected to grow over the five-year period? By how much
would it grow if Kappa's market share remained at 10%?
2) Compute the EBITDA growth on an annual basis.
• Reminder: By cutting administrative costs immediately and
redirecting resources to new product development, sales, and
marketing, you believe Kappa can increase its market share
from 10% to 15% over the next five years.
1*5
FV
i =
PV
-1
Copyright AUAF 2021 - Pierre Rostan, PhD -
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by stepSolved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Similar questions
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,
Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan ProfessorPublisher:McGraw-Hill Education
Essentials Of Investments
Finance
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:9780134897264
Author:KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:Pearson,
Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i...
Finance
ISBN:9780077861759
Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:McGraw-Hill Education