Busi. 408 Case, Body Shop

Busi. 408 Case, Body Shop - 10.9 10.9 10.9 excluding...

Info icon This preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Input Data Sales 422733 COGS/ Sales 0.38 Operating Exp/ Sales 0.5 Interest Rate 0.06 Tax Rate 0.3 Dividends (thous. pounds) 10900 Curr. Assets/ Sales 0.32 COGS/ Sales Debt Ex. Cash Curr. Liab./ Sales 0.28 0 7164.64 Fixed Assets 110600 0.35 0 7164.64 Starting Equity 121600 0.38 0 7164.64 0.4 0 7164.64 Income Statement 0.42 0 7164.64 0.44 0 7164.64 Sales 422733 0.45 0 7164.64 COGS 190229.85 0.48 0 7164.64 Operating Exp 211366.5 Interest Exp (Income) -429.88 Profit Before Tax 34248.52 Tax 10274.56 Profit After Tax 23973.96 Dividends 10900 Earnings Retained 13073.96 Balance Sheet Excess Cash 7164.64 Current Assets 135274.56 Fixed Assets 110600 Total Assets 253039.2 Current Liab 118365.24 Debt 0 Equity 134673.96 Total Liab & Net Worth 253039.2 Trial Assets 245874.56 Trial Liab and Equity 253039.2 Plug: Debt (Excess Cash) -7164.64
Image of page 1

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

View Full Document Right Arrow Icon
2002 2003 2004 In-Class (5-step process) Income Statement 411.51 452.66 497.93 Turnover (13% growth) 422 0.4 0.4 0.4 COGS 168 0.55 0.55 0.55 GP 254 0.06 0.06 0.06 0.3 0.3 0.3 Operating exp
Image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 10.9 10.9 10.9 excluding exceptional 221 0.32 0.32 0.32 exceptional costs 12.7 0.28 0.28 0.28 Restructuring costs 1.1 110.6 110.6 110.6 Interest exp 5 121.6 124.72 Profit before tax Tax exp 4 Ordinary dividends 12.3 411.51 Profit (loss) retained-1.81 163.78 227.57 Balance Sheet 0.14 Cash 15.5 20.02 A/R 34.2 6.01 Inventories 58 14.02 Other current assets 20 10.9 Net fixed assets 125 3.12 Other assets 7.6 Total assets 260 A/P 12 Taxes payable 8 131.68 Accruals 13 110.6 18.5 242.28 Other current liab 19 Long term liab 69.2 115.22 Other liab 0.5 2.34 Shareholders' equity 119.8 124.72 Total liab & equity 260 242.28 242.28 239.94 2.34 2002 (% of sales) Overdrafts (plug) 2002(b) 422 168 221 4.4 28.8 8.6 10.9 9.3 260 12 8 13 15.3 19 61 0.5 130.9 260...
View Full 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