Total Operating Costs 3687 Earnings before interest and taxes EBIT 318 Less

Total operating costs 3687 earnings before interest

This preview shows page 7 - 13 out of 13 pages.

Total Operating Costs $368.7 ------- Earnings before interest and taxes (EBIT) $31.8 Less Interest 6.6 ------- Earnings Before Taxes (EBT) $25.2 Taxes 10.1 ------- Net Income before preferred dividends $15.1 Preferred dividends 0.8 ------- Net income available to common stockholders $14.3 ======= Common dividends $2.9 Addition to retained earnings $11.5 ======= EPS 2.30 DPS 0.46 ========= =========== ================== ======== ========== Cur Ratio 1.41 Profit Margin on Sales 3.58% Quick Rati 0.58 Basic earning pwr ratio 14.55% Inv. Turno 5.40 Return on Capital 13.18% TA Turnove 1.83 Return on Assets 6.55% D/A ratio 59.1% Book Value per Share $12.74 P/E ratio 13.3 Market/Book Ratio 2.39 E/P ratio 7.54% TIE Ratio 4.82 PO Ratio 20.0% ROE 18.1% Capital Structure: BV $ BV % MV $ MV %
Image of page 7

Subscribe to view the full document.

LT Debt 40.00 30.9% 48.36 19.5% Preferred 10.00 7.7% 10.00 4.0% Common 79.30 61.3% 189.90 76.5% ----------- ------------------ -------- ---------- Total 129.30 100.0% 248.26 100.0% ============ Regression Method for Determining the Historical Growth Rat (1) Convert DPS to @ln(DPS) and then run a regression betwe (the x variable) and the natural log of dividends (the Y (2) The regression coefficient is the exponent in the expre (3) Find the growth rate as @exp(x) - 1. 17.75% 14.87% DPS Ln(DPS) 12.00% 1991 $0.12 -2.1203 1992 0.30 -1.2040 13.44% 1993 0.30 -1.2040 ============ 1994 0.33 -1.1087 1995 0.46 -0.7765 8.00% Regression Output: Constant -555.9 10.57% Std Err of Y Est 0.2745 11.10% R Squared 0.7741 $25.58 No. of Observations 5 Degrees of Freedom 3 Project's Cost X Coefficient(s) 0.2783 $25.00 Std Err of Coef. 0.0868 15.00 0.00 0.00 @EXP(X coeficient) = 1.3209 ------------ Growth rate = 32.1% $40.00 ============ Point-to-Point Growth Rate based on @RATE: 30.00% g = 39.9% 5.00% 65.00%
Image of page 8
Image of page 9

Subscribe to view the full document.

17.75% 14.87% 12.00% ------ 13.44% ====== 18.50% 2.50% 0.16 21.35 0.75% 18.50% 8.00% 8.00% Increase: 0.96% 4.31% ------------
Image of page 10
(Millions) $39.0 14.7 35.5 ------ $89.2 40.0 10.0 20.0 59.3 ------ $218.5 ======= ================ ================
Image of page 11

Subscribe to view the full document.

te: een years Y variable). ession e^x.
Image of page 12
0 10 20 30 40 50 60 70 80 90 0.08 0.09 0.1 0.11 0.12 0.13 0.14 0.15 ACE REPAIR, INC MCC and IOS Schedules (Incl. Depr.) MCC IOS Dollars Raised and Invested WACC and IRR
Image of page 13
  • Spring '09
  • Dark

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

Ask Expert Tutors You can ask You can ask ( soon) You can ask (will expire )
Answers in as fast as 15 minutes