Ch12 P10 Build a Model - Chapter 12. Ch 12-10 Build a Model...

Ch12 P10 Build a Model
Download Document
Showing pages : 1 of 1
This preview has blurred sections. Sign up to view the full version! View Full Document
Chapter 12. Ch 12-10 Build a Model a. What are the forecasted levels of notes payable and special dividends? Key Input Data: Used in the forecast Tax rate 40% Dividend growth rate 8% 9% 11% December 31 Income Statements: (in thousands of dollars) Forecasting 2010 2011 2011 2010 basis Ratios Inputs Forecast Sales $455,150 Growth $386,878 % of sales EBITDA $68,273 Depreciation and Amortization $14,565 % of fixed assets EBIT $53,708 Net Interest Expense $11,880 Interest rate x beginning of year debt EBT $41,828 Taxes (40%) $16,731 Net Income $25,097 Common dividends (regular dividends) $12,554 Growth 8.00% Special dividends Addition to retained earnings (DRE) $12,543 December 31 Balance Sheets (in thousands of dollars) Forecasting 2010 2011 2011 2010 basis Ratios Inputs Without AFN AFN Assets: Cash $18,206 % of sales Accounts Receivable $100,133 % of sales Inventories $45,515 % of sales Total current assets $163,854 Fixed assets $182,060 % of sales Total assets
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.