{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Solution to FM12 Ch 03 P14 Build a Model

Solution to FM12 Ch 03 P14 Build a Model - Chapter 3...

Info icon This preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
7/8/2006 Chapter 3. Solution for Ch 03-14 Build a Model Here are the balance sheets as given in the problem: Cumberland Industries December 31 Balance Sheets (in thousands of dollars) 2007 2006 Assets Cash and cash equivalents $91,450 $74,625 Short-term investments $11,400 $15,100 Accounts Receivable $103,365 $85,527 Inventories $38,444 $34,982 Total current assets $244,659 $210,234 Net fixed assets $67,165 $42,436 Total assets $311,824 $252,670 Liabilities and equity Accounts payable $30,761 $23,109 Accruals $30,477 $22,656 Notes payable $16,717 $14,217 Total current liabilities $77,955 $59,982 Long-term debt $76,264 $63,914 Total liabilities $154,219 $123,896 Common stock $100,000 $90,000 Retained Earnings $57,605 $38,774 Total common equity $157,605 $128,774 Total liabilities and equity $311,824 $252,670 Key Input Data for Cumberland Industries Sales Revenue $455,150 EBITDA as a percent of sales 15% Depr. as a % of Fixed Assets 11% Tax rate 40% Interest Expense $8,575 Dividend Payout Ratio 40% 2007 2006 Sales $455,150 $364,120 Expenses excluding depreciation and amortization $386,878 $321,109 EBITDA $68,273 $43,011 a. The company’s 2007 sales were $455,150,000, and EBITDA was 15 percent of sales. Furthermore,
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern