{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

IFM9 Ch 08 P12 Build a Model

IFM9 Ch 08 P12 Build a Model - Chapter 8 Ch 8-12 Build a...

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

View Full Document Right Arrow Icon
2/20/2005 Chapter 8. Ch 8-12 Build a Model Cumberland Industries' December 31 Balance Sheets (in thousands of dollars) Assets 2006 2005 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) 2006 2005 Sales $455,150 $364,120 Expenses excluding depr. and amort. $386,878 $321,109 EBITDA $68,273 $43,011 Depreciation and Amortization $7,388 $6,752 EBIT $60,884 $36,259 Interest Expense $8,575 $7,829 EBT $52,309 $28,430 Taxes (40%) $20,924 $11,372 Net Income $31,386 $17,058 Common dividends $12,554 $6,823 Addition to retained earnings $18,831 $10,235 Other Data 2006 2005 Year-end Stock Price $17.25 $14.75 # of shares (in thousands) 10,000 9,000 Lease payment $75,000 $75,000 Sinking fund payment $0 $0 Tax rate 40% 40% Hint: Paste in the values for the 2006 Income Statement that
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
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}