{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

BD_DC26 - BP Amoco Period Ending 3a Inventory Days 3b...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
BP Amoco All Dollar Amount in Thousands Period Ending: 12/31/2005 12/31/2004 12/31/2003 12/31/2002 3a Inventory Days 37.98 22.99 20.81 23.48 3b Receivable Days 61.13 59.79 63.90 67.15 3c Payable Days 101.53 79.57 73.68 83.52 3d Cash Conversion Cycle (2.42) 3.20 11.03 7.11 5a Inventory Turnover 9.61 15.88 17.54 15.55 5b Receivable Turnover 5.97 6.1 5.71 5.44 Current Levels Levels at Industry Cash Freed (used) Averages 6 Inventory $19,593,000 $6,368,346.30 $13,224,653.703 Net Receivables $41,114,000 $16,930,068.97 $24,183,931.034 Net new FCF from Inv and Receiv $37,408,584.738 7 Payables $52,380,000 $2,510,826.67 ($49,869,173.333) 75 days used 8 Net New FCF ($12,460,588.596) New CCC Inventory Days 12.34 days Receivable Days 25.17 days Payable Days 75 days New CCC (37.48) days
Background image of page 1

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

View Full Document Right Arrow Icon
Industry Averages 12.34 25.17 29.57 14.5
Background image of page 2
Income Statement Period Ending: 12/31/2005 12/31/2004 12/31/2003 12/31/2002 Total Revenue $245,486,000 $285,059,000 $232,571,000 $180,186,000 Cost of Revenue $188,312,000 $249,259,000 $203,752,000 $158,267,000 Gross Profit $57,174,000 $35,800,000 $28,819,000 $21,919,000 Operating Expenses Sales, General and Admin. $13,706,000 $14,950,000 $14,532,000 $13,276,000 Non-Recurring Items $2,515,000 ($1,510,000) $17,000 $0 Other Operating Items $8,771,000 $0 ($1,714,000) $0 Operating Income $32,182,000 $22,360,000 $15,984,000 $8,643,000 Add'l income/expense items ($1,792,000) $2,525,000 $3,067,000 $5,452,000 Earnings Before Interest and Tax $31,980,000 $24,885,000 $19,051,000 $13,941,000 Interest Expense $559,000 $642,000 $851,000 $1,279,000 Earnings Before Tax $31,421,000 $24,243,000 $18,200,000 $12,662,000 Income Tax $9,288,000 $8,282,000 $5,939,000 $4,342,000 Minority Interest ($291,000) ($230,000) ($170,000) ($77,000) Net Income-Cont. Operations
Background image of page 3

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

View Full Document Right Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}