50.1K

Verified Solution

Link Copied!

Amounts in mln USD 31-12-18 actuals 31-12-19 forecast 31-12-20 forecast 31-12-21 forecast 31-12-22 forecast 31-12-23 forecast 31-12-24 forecast Balance sheet Goodwill Tangible fixed assets 250 250 250 250 250 250 339 250 375 300 315 356 366 383 230 Inventories Accounts Receivable Other operating short term assets 180 144 84 189 151 203 163 95 213 171 100 220 176 225 180 105 184 88 103 107 54 40 Cash Total 55 1,013 38 1,128 48 1,163 61 1,196 75 1,229 1,047 1,090 Equity 450 467 488 508 530 552 574 Interest bearing debt 250 250 250 250 250 250 250 90 95 100 105 110 115 120 211 222 229 239 Operating provisions Accounts Payable Other operating short term liabilities Total 187 36 1,013 197 38 1,047 234 45 43 44 46 41 1,090 1,128 1,163 1,196 1,229 Profit & Loss Account 282 Revenues 1,180 1,250 1,350 1,422 1,465 1,502 1,532 - Cost of goods sold 720 756 813 853 879 901 919 Gross margin 460 494 537 569 586 601 613 - Personnel cost 225 237 254 267 275 288 Other operating cost 120 126 135 142 146 150 153 EBITDA 115 131 148 160 165 169 172 - Depreciation 30 31 33 34 36 37 39 EBIT 85 100 115 126 129 132 133 - Interest 15 15 15 15 15 15 15 PBT 70 85 100 111 114 117 118 - Taxes 23 24 26 28 29 29 30 Net profit 47 61 74 83 85 88 88 What is the operating capital of this company in 2018? Please provide your answer rounded to the nearest whole number in USD millions without a dollar sign (e.g. 100 instead of $100)

Answer & Explanation Solved by verified expert

See Answer