Solution to FM12 Ch 04 P15 Build a Model

Solution to FM12 Ch 04 P15 Build a Model - Chapter 4...

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

View Full Document Right Arrow Icon
6/22/2006 Chapter 4. Solution to Ch 4-15 Build a Model Cumberland Industries' December 31 Balance Sheets (in thousands of dollars) Assets 2007 2006 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 Cumberland Industries December 31 Income Statements (in thousands of dollars) 2007 2006 Sales $455,150 $364,120 Expenses excluding depr. and amort. $386,878 $321,109 EBITDA $68,272 $43,011 Depreciation and Amortization $7,388 $6,752 EBIT $60,884 $36,259 Interest Expense
Background image of page 1

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

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

Page1 / 3

Solution to FM12 Ch 04 P15 Build a Model - Chapter 4...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online