{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

quiz1_ans - 181996 125535 EBITDA-4896 73265 Depreciation...

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

View Full Document Right Arrow Icon
BALANCE SHEETS 2010 2009 Assets Cash and cash equivalents 2549 20160 Accounts receivable 221256 122920 Inventories 450576 250320 Total current assets 674381 393400 Gross Fixed Assets 421033 171850 Less: accumulated depreciation 92106 51170 Net fixed assets 328927 120680 Total assets 1003308 514080 Liabilities and equity Accounts payable 183456 50960 Notes payable 222883 70000 Accruals 171360 47600 Total current liabilities 577699 168560 Long-term debt 253201 113201 Total liabilities 830900 281761 Common stock 161001 161000 Retained Earnings 11407 71319 Total common equity 172408 232319 Total liabilities and equity 1003308 514080 INCOME STATEMENTS 2010 2009 Sales 2111900 1201200 Cost of goods sold 1934800 1002400 other expenses
Image of page 1

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

View Full Document Right Arrow Icon
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: 181996 125535 EBITDA-4896 73265 Depreciation and amortization 40936 6615 EBIT-45832 66650 Interest expense 47604 15340 EBT-93436 51310 Taxes (40%)-37374.4 20524 Net Income-56061.6 30786 Net Working Capital (must be financed by external sources) current assets-(A/P and accruals) $393,400-$98,560 $294,840 current assets-(A/P and accruals) $674,381-$354,816 $319,565 NWC 09 = NWC 09 = NWC 09 = NWC 10 = NWC 10 = NWC 10 = Free Cash Flow EBIT (1 - T) + Depreciation-+-$27,499 + $40,936-$249,183 + $24,725-$260,471 FCF 10 = Capital expenditur es Increase in NWC FCF 10 = FCF 10 =...
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