Case studies - Aneal Tenjarla Lucas Jeter Brittany...

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

View Full Document Right Arrow Icon
1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 Sales 13,280 16,800 19,760 21,356 23,028 COGS 10,824 12,869 14,919 16,317 17,973 Depreciation 1,060 1,110 1,160 1,210 1,270 1,439 1,589 1,789 2,089 2,689 CAPX 600 600 600 600 600 600 600 600 600 600 Change in NWC (204) 316 266 144 150 162 175 189 204 220 (1-Tax rate) 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52 EBIT 1,396 2,821 3,681 3,829 3,785 3,785 3,785 3,785 3,785 3,785 EBIT * (1-T) 726 1467 1914 1991 1968 1968 1968 1968 1968 1968 FCF 1,390 1,661 2,208 2,457 2,488 2,645 2,782 2,968 3,253 3,837 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 Sales 13,280 16,800 19,760 21,356 23,028 23,028 23,028 23,028 23,028 23,028 COGS 9,233 10,918 12,636 13,798 15,205 15,205 15,205 15,205 15,205 15,205 Depreciation 1,060 1,110 1,160 1,210 1,270 1,804 1,954 2,154 2,454 3,054 CAPX 600 600 600 600 600 600 600 600 600 600 Change in NWC (204) 316 266 144 150 162 175 189 204 220 (1-Tax rate) 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.52 EBIT
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.

This note was uploaded on 09/10/2010 for the course FIN 374s taught by Professor Staff during the Fall '08 term at University of Texas at Austin.

Page1 / 3

Case studies - Aneal Tenjarla Lucas Jeter Brittany...

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