A1_Soln - /2 5’k i saw: 0a: : 1.9:» 7+ kgw‘wJ .. ....

Info iconThis preview shows pages 1–8. Sign up to view the full content.

View Full Document Right Arrow Icon
Background image of page 1

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

View Full DocumentRight Arrow Icon
Background image of page 2
Background image of page 3

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

View Full DocumentRight Arrow Icon
Background image of page 4
Background image of page 5

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

View Full DocumentRight Arrow Icon
Background image of page 6
Background image of page 7

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

View Full DocumentRight Arrow Icon
Background image of page 8
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: /2 5’k i saw: 0a: : 1.9:» 7+ kgw‘wJ .. . n...— P } Caféfagg msflméwdv£r . , agmg We T4”, ,ik._ ,wc _ ,,7Bhfl. ‘ our 3%“ if ' . 7mm PM “ (a? > [/400~740f/2e75) , (3&2 fl ,.,_,Wmmmi,flmmwmm_ 52,34 %0 cémjzgzm W . WU, 0/ VIZ/«$15137 NW 84: QZ (a) Income statement growth 35% 2009 '2010 Revenue 1200 1620 (growth) COGS 500 675 (growth) Admin Exp 250 250 (constant) Dep 100 135 (growth) Interest 150 150 (constant) NIBT 200 410 Tax 80 164 NI 120 246 Balance Sheet Cash 70.00 94.50 (growth) A/R 30.00 40.50 (growth) Inventory 85.00 99.88 (growth at half rate) F/A 1,000.00 1,350.00 (growth) TotaI Assets 1,185.00 1,584.88 Current Liab 35.00 47.25 (growth) LTD 750.00 750.00 (constant) Equity 400.00 498.40 (old E + NI - Div) Total L&E 1,185.00 1,295.65 EFN 289.23 Q2 (bl Income statement growth 4.982% 2009 ' 2010 Revenue 1200 1259.782 (growth) coos 500 524.9092 (growth) Admin Exp 250 250 (constant) Dep 100 104.9818 (growth) Interest 150 150 (constant) NIBT 200 229.891 Tax 80 91.95641 NI 120 137.9346 Balance Sheet Cash 70.00 73.49 (growth) A/R 30.00 31.49 (growth) Inventory 85.00 87.12 (growth at half rate) F/A 1,000.00 1,049.82 (growth) Total Assets 1,185.00 1,241.92 Current Liab 35.00 36.74 (growth) LTD 750.00 750.00 (constant) Equity 400.00 455.17 (old E + NI - Div) Total L&E 1,185.00 1,241.92 EFN W ,% ‘1 jocz l’d 3' 90g [kg/5 "1 /f_7y_E: : 07/74)), 7 : g: 3 @9327)” “:7- 3: M2 "757; *2‘9523’ fiffi -/02 .74); ; BMW?» ’ r C“ 5/7?ch G S'Jumjmzz may or: {7? _, E , ,< fvfi fl «Q ’ , 5W 5 V 71‘ 7 , 5792 ¥ 0% 744 gee"; , < 7 O .A :2? ‘ H; ,-z«- by f; 6 W/é'wf 7 L1 .7 , ~e W [fl N m} W _ 0:53;)»: “a? 71/ L10“ ~Ofl ; 34° CMé S‘7lbr71 0035190 a: new MLJM 4313 :._ V/Uf «~ fafl ,T- jurfldefl‘ 7’ a 1: ppm Ea: ED a: * g 7: pWW/g/e P' fl/ZZHU/g/ ...
View Full Document

Page1 / 8

A1_Soln - /2 5’k i saw: 0a: : 1.9:» 7+ kgw‘wJ .. ....

This preview shows document pages 1 - 8. Sign up to view the full document.

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