Sample Extreme Client
|
|
- Olivia Nelson
- 5 years ago
- Views:
Transcription
1 Take a snapshot of a projection and perform a what-if scenario on the current projection using the projection controls. Initial Current Projection 12/31/ /31/ /31/2013 Income Statement Sales (Income) $77,286,816 $77,286,816 Cost of Sales (COGS) $40,436,462 $40,436,462 Gross Profit $36,850,354 $36,850,354 Overhead or S,G,& A Expenses $0 $0 EBITDA $8,708,178 $8,708,178 Net Income $7,559,504 $7,559,504 Balance Sheet Cash (Bank Funds) $4,259,379 $4,259,379 Total Current Assets $26,621,686 $26,621,686 Net Fixed Assets $5,180,109 $5,180,109 Total Assets $42,482,922 $42,482,922 Total Current Liabilities $17,031,245 $17,031,245 Total Long Term Liabilities $5,783,680 $5,783,680 Total Equity $47,027,796 $47,027,796 Valuation Company Value $410,943,774 $410,943,774 Projection Assumptions Sales Growth 6.85% 6.85% Overhead Growth 0.00% 0.00% Gross Profit Margin 47.68% 47.68% Accounts Receivable Days 11.8 days 11.8 days Accounts Payable Days days days Inventory Days days days
2 $90,000,000 $80,000,000 $70,000,000 $60,000,000 $50,000,000 $40,000,000 $30,000,000 $20,000,000 $10,000,000 $0 Sales (Income) Cost of Sales (COGS) Income Statement Gross Profit Overhead or S,G,& A Expenses EBITDA Initial 12/31/2013 Current Projection 12/31/2013 Net Income Balance Sheet $50,000,000 $45,000,000 $40,000,000 $35,000,000 $30,000,000 $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 Cash (Bank Funds) Total Current Assets Net Fixed Assets Total Assets Total Current Liabilities Total Long Term Liabilities Total Equity Initial 12/31/2013 Current Projection 12/31/2013
3 ojection Controls Loans / Debt Structure Summary For any loans highlighted in red, the system was unable to reconcile the terms of the loan, and had to make some adjustments Borrower Number Description Type Financing Balance Monthly Payment Interest Rate Existing Loans Short Term Debt Line Of Credit Senior Debt $2,995, $12, % Senior Debt Fixed Payment Senior Debt $1,059, $32, % Key Metrics See below for a summary of the key metrics; proposed loans are included in the "Proposed" column. Note: All numbers in this section are expressed ANNUALLY. Calculate the debt service for the "Current Period" below based on: Financial Statement Information Key Metrics Current Period Proposed Businesses EBITDA: $6,360,540 $6,360,540 * Estimated Debt Service: $207,835 $207,835 Discretionary Cash Flow: $6,152,705 $6,152,705 Debt Service Coverage Ratio: Interest Coverage Ratio: Total Sales (Income): $72,332,069 $72,332,069 Gross Profit: $34,502,716 $34,502,716 Gross Profit Margin: 47.70% 47.70% Total Assets: $39,757,426 $39,757,426 Total Liabilities: $25,375,265 $25,375,265 Total Equity: $41,741,960 $41,741,960 Debt to Equity Ratio: Formula Key Businesses Estimated Debt Service* = Current Portion of Long Term Debt (prior period) + Interest Expense (current period) Debt Service Coverage Ratio = EBITDA / Estimated Debt Service Interest Coverage Ratio = EBITDA / Interest Expense Debt to Equity Ratio = Total Business Liabilities / Total Business Equity * Estimated debt service for the period; if the debt is itemized, we will be able to provide a more accurate debt service.
4 Audit Historical Audit Projected Gabriel de Jesus BDO Gabriel de Jesus BDO Income Statement 12/31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Sales (Income) $67,372,988 $72,332,069 $77,286,816 $82,580,963 $88,237,759 $94,282,045 $100,740,365 Cost of Sales (COGS) $35,272,775 $37,829,353 $40,436,462 $43,206,360 $46,165,996 $49,328,366 $52,707,359 Gross Profit Margin 47.65% 47.70% 47.68% 47.68% 47.68% 47.68% 47.68% Gross Profit $32,100,213 $34,502,716 $36,850,354 $39,374,603 $42,071,763 $44,953,679 $48,033,006 Depreciation $619,656 $825,758 $919,924 $919,924 $919,924 $919,924 $919,924 Amortization $0 $0 $0 $0 $0 $0 $0 Overhead or S,G,& A Expenses $0 $0 $0 $0 $0 $0 $0 Other Operating Income $1,639,988 $1,676,139 $1,676,139 $1,676,139 $1,676,139 $1,676,139 $1,676,139 Other Operating Expenses $0 $0 $0 $0 $0 $0 $0 Total Operating Expenses $619,656 $825,758 $919,924 $919,924 $919,924 $919,924 $919,924 Operating Profit $33,120,545 $35,353,097 $37,606,569 $40,130,818 $42,827,978 $45,709,894 $48,789,221 Projected Data Interest Expense $98,862 $207,835 $228,750 $48,383 $19,255 $223 $0 Other Income $0 $0 $0 $0 $0 $0 $0 Other Expenses $28,838,344 $29,818,315 $29,818,315 $29,818,315 $29,818,315 $29,818,315 $29,818,315 EBITDA $4,901,857 $6,360,540 $8,708,178 $11,232,427 $13,929,587 $16,811,503 $19,890,830 Net Profit Before Taxes $4,183,339 $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Adjusted Owner's Compensation $0 $0 $0 $0 $0 $0 $0 Adjusted Net Profit Before Taxes $4,183,339 $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Taxes Paid $0 $0 $0 $0 $0 $0 $0 Extraordinary Gain $0 $0 $0 $0 $0 $0 $0 Extraordinary Loss $504,596 $0 $0 $0 $0 $0 $0 Loss on impairment of investments $504,596 $0 $0 $0 $0 $0 $0 Net Income $3,678,743 $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Balance Sheet Assumptions Accounts Receivable Days Accounts Payable Days Inventory Days
5 Balance Sheet 12/31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Cash (Bank Funds) $710,436 $2,262,342 $4,259,379 $11,312,100 $20,193,887 $31,391,588 $44,719,732 Accounts Receivable $2,458,645 $2,229,629 $2,498,587 $2,669,741 $2,852,618 $3,048,022 $3,256,812 Accounts receivable $2,498,069 $2,257,527 $2,529,850 $2,703,146 $2,888,311 $3,086,160 $3,297,563 Allowance ($39,424) ($27,898) ($31,263) ($33,403) ($35,693) ($38,138) ($40,749) Inventory $17,558,757 $18,484,295 $19,863,720 $21,224,385 $22,678,255 $24,231,715 $25,891,588 Other Current Assets $0 $0 $0 $0 $0 $0 $0 Total Current Assets $20,727,838 $22,976,266 $26,621,686 $35,206,226 $45,724,760 $58,671,325 $73,868,132 Gross Fixed Assets $7,754,332 $8,638,604 $8,638,604 $8,638,604 $8,638,604 $8,638,604 $8,638,604 Accumulated Depreciation $1,867,689 $2,538,571 $3,458,495 $4,378,419 $5,298,343 $6,218,267 $7,138,191 Net Fixed Assets $5,886,643 $6,100,033 $5,180,109 $4,260,185 $3,340,261 $2,420,337 $1,500,413 Gross Intangible Assets $0 $0 $0 $0 $0 $0 $0 Accumulated Amortization $0 $0 $0 $0 $0 $0 $0 Net Intangible Assets $0 $0 $0 $0 $0 $0 $0 Other Assets $8,264,266 $10,681,127 $10,681,127 $10,681,127 $10,681,127 $10,681,127 $10,681,127 Investments held for sale $546,740 $827,581 $827,581 $827,581 $827,581 $827,581 $827,581 Prepaid expenses $784,745 $878,349 $878,349 $878,349 $878,349 $878,349 $878,349 Due from affiliates $2,697,517 $4,292,295 $4,292,295 $4,292,295 $4,292,295 $4,292,295 $4,292,295 Investment held to maturity $260,609 $261,211 $261,211 $261,211 $261,211 $261,211 $261,211 Note receivable from affiliate $5,818,969 $6,917,725 $6,917,725 $6,917,725 $6,917,725 $6,917,725 $6,917,725 Other ($1,844,314) ($2,496,034) ($2,496,034) ($2,496,034) ($2,496,034) ($2,496,034) ($2,496,034) Total Assets $34,878,747 $39,757,426 $42,482,922 $50,147,538 $59,746,148 $71,772,789 $86,049,672 Projected Data Accounts Payable $10,512,292 $11,358,166 $12,108,782 $12,938,233 $13,824,502 $14,771,481 $15,783,327 Accounts payable and accrued liabilities $10,512,292 $11,358,166 $12,108,782 $12,938,233 $13,824,502 $14,771,481 $15,783,327 Short Term Debt $3,100,000 $2,995,976 $0 $0 $0 $0 $0 Current Portion of Long Term Debt $0 $335,895 $341,821 $370,949 $32,059 $0 $0 Term loans $0 $309,004 $314,456 $341,252 $29,492 $0 $0 Leases $0 $26,891 $27,365 $29,697 $2,567 $0 $0 Other Current Liabilities $3,680,336 $4,580,642 $4,580,642 $4,580,642 $4,580,642 $4,580,642 $4,580,642 Overdraft $580,336 $1,248,771 $1,248,771 $1,248,771 $1,248,771 $1,248,771 $1,248,771 Other $3,100,000 $3,331,871 $3,331,871 $3,331,871 $3,331,871 $3,331,871 $3,331,871 Total Current Liabilities $17,292,628 $19,270,679 $17,031,245 $17,889,824 $18,437,203 $19,352,123 $20,363,969 Notes Payable / Senior Debt $0 $723,914 $403,008 $32,059 $0 $0 $0 Term Loans $0 $639,329 $355,919 $28,313 $0 $0 $0 Leases $0 $84,585 $47,089 $3,746 $0 $0 $0 Notes Payable / Subordinated Debt $0 $0 $0 $0 $0 $0 $0 Other Long Term Liabilities $3,849,542 $5,380,672 $5,380,672 $5,380,672 $5,380,672 $5,380,672 $5,380,672 Due to affiliates $3,804,242 $4,611,458 $4,611,458 $4,611,458 $4,611,458 $4,611,458 $4,611,458 Commitments and contingencies $45,300 $45,300 $45,300 $45,300 $45,300 $45,300 $45,300 Other $0 $723,914 $723,914 $723,914 $723,914 $723,914 $723,914 Total Long Term Liabilities $3,849,542 $6,104,586 $5,783,680 $5,412,731 $5,380,672 $5,380,672 $5,380,672
6 Total Liabilities $21,142,170 $25,375,265 $22,814,925 $23,302,555 $23,817,875 $24,732,795 $25,744,641 Preferred Stock $0 $0 $0 $0 $0 $0 $0 Common Stock $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 Additional Paid-in Capital $0 $0 $0 $0 $0 $0 $0 Other Stock / Equity $18,704,266 $20,976,517 $20,976,517 $20,976,517 $20,976,517 $20,976,517 $20,976,517 Comprehensive income/loss ($12,552) $211,074 $211,074 $211,074 $211,074 $211,074 $211,074 Other $18,716,818 $20,765,443 $20,765,443 $20,765,443 $20,765,443 $20,765,443 $20,765,443 Ending Retained Earnings $15,716,818 $17,765,443 $23,051,279 $30,228,265 $39,311,555 $50,423,276 $63,688,313 Total Equity $37,421,084 $41,741,960 $47,027,796 $54,204,782 $63,288,072 $74,399,793 $87,664,830 Total Liabilities + Equity $58,563,254 $67,117,225 $69,842,721 $77,507,337 $87,105,947 $99,132,588 $113,409,471 Total Assets - (Total Liabilities + Equity) ($23,684,507) ($27,359,799) ($27,359,799) ($27,359,799) ($27,359,799) ($27,359,799) ($27,359,799)
7 Statement of Equity 12/31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Preferred Stock $0 $0 $0 $0 $0 $0 $0 Common Stock $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 Additional Paid-in Capital $0 $0 $0 $0 $0 $0 $0 Other Stock / Equity $18,704,266 $20,976,517 $20,976,517 $20,976,517 $20,976,517 $20,976,517 $20,976,517 Total Stock $21,704,266 $23,976,517 $23,976,517 $23,976,517 $23,976,517 $23,976,517 $23,976,517 Projected Data Beginning Retained Earnings $15,345,638 $15,716,818 $17,765,443 $23,051,279 $30,228,265 $39,311,555 $50,423,276 Net Income $3,678,743 $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Dividends Paid / Withdrawals $1,667,575 $1,602,183 $2,273,668 $3,087,134 $3,907,118 $4,779,635 $5,705,869 Other Changes to Retained Earnings $0 $0 $0 $0 $0 $0 $0 Unexplained Changes to RE ($1,639,988) ($1,676,139) $0 $0 $0 $0 $0 Ending Retained Earnings $15,716,818 $17,765,443 $23,051,279 $30,228,265 $39,311,555 $50,423,276 $63,688,313 Ending Equity as Calculated Above $39,061,072 $43,418,099 $47,027,796 $54,204,782 $63,288,072 $74,399,793 $87,664,830 Actual Equity from Balance Sheet $37,421,084 $41,741,960 $47,027,796 $54,204,782 $63,288,072 $74,399,793 $87,664,830 Difference (Unexplained Change in Equity) ($1,639,988) ($1,676,139) $0 $0 $0 $0 $0
8 Cash Flow Statement 12/31/ /31/ /31/ /31/ /31/ /31/2017 Cash Flow from Operations Sales (Income) $72,332,069 $77,286,816 $82,580,963 $88,237,759 $94,282,045 $100,740,365 Cost of Sales (COGS) $37,829,353 $40,436,462 $43,206,360 $46,165,996 $49,328,366 $52,707,359 Gross Profit $34,502,716 $36,850,354 $39,374,603 $42,071,763 $44,953,679 $48,033,006 Depreciation $825,758 $919,924 $919,924 $919,924 $919,924 $919,924 Amortization $0 $0 $0 $0 $0 $0 Overhead or S,G,&A Expenses $0 $0 $0 $0 $0 $0 Other Operating Income $1,676,139 $1,676,139 $1,676,139 $1,676,139 $1,676,139 $1,676,139 Other Operating Expenses $0 $0 $0 $0 $0 $0 Operating Profit $35,353,097 $37,606,569 $40,130,818 $42,827,978 $45,709,894 $48,789,221 Interest Expense $207,835 $228,750 $48,383 $19,255 $223 $0 Other Income $0 $0 $0 $0 $0 $0 Other Expenses $29,818,315 $29,818,315 $29,818,315 $29,818,315 $29,818,315 $29,818,315 Net Profit Before Taxes $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Taxes Paid $0 $0 $0 $0 $0 $0 Extraordinary Gain $0 $0 $0 $0 $0 $0 Extraordinary Loss $0 $0 $0 $0 $0 $0 Net Income $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Add Back Depreciation $825,758 $919,924 $919,924 $919,924 $919,924 $919,924 Add Back Amortization $0 $0 $0 $0 $0 $0 Decrease (Increase) in Accounts Receivable $229,016 ($268,958) ($171,154) ($182,877) ($195,404) ($208,790) Decrease (Increase) in Inventory ($925,538) ($1,379,425) ($1,360,665) ($1,453,870) ($1,553,460) ($1,659,873) Decrease (Increase) in Other Current Assets $0 $0 $0 $0 $0 $0 Increase (Decrease) in Accounts Payable $845,874 $750,616 $829,451 $886,269 $946,979 $1,011,846 Increase (Decrease) in Other Current Liabilities $900,306 $0 $0 $0 $0 $0 Projected Data Cash Flow from Operations $7,202,363 $7,581,661 $10,481,676 $13,159,854 $16,009,395 $19,034,013 Cash Flow from Investments Capital Expenditures ($1,039,148) $0 $0 $0 $0 $0 Decrease (Increase) in Intangible Assets $0 $0 $0 $0 $0 $0 Decrease (Increase) in Other Assets ($2,416,861) $0 $0 $0 $0 $0 Cash Flow from Investments ($3,456,009) $0 $0 $0 $0 $0 Cash Flow from Financing Activities Increase (Decrease) in Short Term Debt ($104,024) ($2,995,976) $0 $0 $0 $0 Increase (Decrease) in Current Long Term Debt $335,895 $5,926 $29,128 ($338,890) ($32,059) $0 Increase (Decrease) in Senior Debt $723,914 ($320,906) ($370,949) ($32,059) $0 $0
9 Increase (Decrease) in Subordinated Debt $0 $0 $0 $0 $0 $0 Increase (Decrease) in Other Long Term Liabilities $1,531,130 $0 $0 $0 $0 $0 Increase (Decrease) in Preferred Stock $0 $0 $0 $0 $0 $0 Increase (Decrease) in Common Stock $0 $0 $0 $0 $0 $0 Increase (Decrease) in Additional Paid-in Capital $0 $0 $0 $0 $0 $0 Increase (Decrease) in Other Stock $2,272,251 $0 $0 $0 $0 $0 Dividends Paid / Withdrawals $1,602,183 $2,273,668 $3,087,134 $3,907,118 $4,779,635 $5,705,869 Other Changes to Retained Earnings $0 $0 $0 $0 $0 $0 Unexplained Changes to Retained Earnings ($1,676,139) $0 $0 $0 $0 $0 Cash Flow from Financing Activities $1,480,844 ($5,584,624) ($3,428,955) ($4,278,067) ($4,811,694) ($5,705,869) Net Free Cash Flow $5,227,198 $1,997,037 $7,052,721 $8,881,787 $11,197,701 $13,328,144 Beginning Total Cash $710,436 $2,262,342 $4,259,379 $11,312,100 $20,193,887 $31,391,588 Ending Total Cash $5,937,634 $4,259,379 $11,312,100 $20,193,887 $31,391,588 $44,719,732 Unexplained Change in Cash on Balance Sheet ($3,675,292) $0 $0 $0 $0 $0
10 Projection Controls $120,000,000 $100,000,000 Financial Data $80,000,000 $60,000,000 $40,000,000 $20,000,000 $0 12/31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Sales (Income) $67,372,988 $72,332,069 $77,286,816 $82,580,963 $88,237,759 $94,282,045 $100,740,365 Cost of Sales (COGS) $35,272,775 $37,829,353 $40,436,462 $43,206,360 $46,165,996 $49,328,366 $52,707,359 Net Profit Before Taxes $4,183,339 $5,326,947 $7,559,504 $10,264,120 $12,990,408 $15,891,356 $18,970,906 Cash (Bank Funds) $710,436 $2,262,342 $4,259,379 $11,312,100 $20,193,887 $31,391,588 $44,719,732
11 jection Controls Rolling Mill and Other Metalworking Calculate the debt service for the historical periods below based on: Financial Statement Information Sample Extreme Client Sample Extreme Client Liquidity Ratios 12/31/ /31/ /31/ /31/ /31/ /31/2016 Current Ratio Quick Ratio Working Capital $3,435,210 $3,705,587 $9,590,441 $17,316,402 $27,287,557 $39,319,202 $53,504,163 Financial Leverage / Coverage Ratios Debt to Equity Ratio Debt to Tangible Net Worth Ratio Debt Service $98,862 $207,835 $564,645 $390,204 $390,204 $32,282 $0 Debt Service Coverage Ratio N/A Interest Coverage Ratio , N/A Senior Debt to Cash Flow Debt to Cash Flow Debt to Capitalization 36.10% 37.81% 32.67% 30.06% 27.34% 24.95% 22.70% Projected Data 12/31/2017 Profitability Ratios Operating Profit Margin 49.16% 48.88% 48.66% 48.60% 48.54% 48.48% 48.43% Net Profit Margin 6.21% 7.36% 9.78% 12.43% 14.72% 16.86% 18.83% Return on Equity 9.83% 12.76% 16.07% 18.94% 20.53% 21.36% 21.64% Return on Assets 10.55% 13.40% 17.79% 20.47% 21.74% 22.14% 22.05% Activity / Efficiency Ratios Accounts Receivable Days Days Days Days Days Days Days Days Accounts Payable Days Days Days Days Days Days Days Days Inventory Days Days Days Days Days Days Days Days Fixed Asset Turnover Performance Ratios Sales (Income) Growth Rate N/A 7.36% 6.85% 6.85% 6.85% 6.85% 6.85% Gross Profit Margin 47.65% 47.70% 47.68% 47.68% 47.68% 47.68% 47.68% Net Income Growth Rate N/A 44.80% 41.91% 35.78% 26.56% 22.33% 19.38%
12 Note: The ratios displayed in the graphs are calculated based off of the Financial Statement liabilities and equity numbers. Interest Coverage Ratio 80, , , , , , , , /31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Interest Coverage Ratio = EBITDA / Interest Expense Debt Service Coverage Ratio /31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Debt Service Coverage Ratio = EBITDA / Debt Service
13 Debt to Cash Flow /31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Debt to Cash Flow = Long Term Liabilities / EBITDA Senior Debt to Cash Flow /31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Senior Debt to Cash Flow = Senior Debt / EBITDA
14 Debt to Capitalization 40.00% 35.00% 30.00% 25.00% 20.00% 15.00% 10.00% 5.00% 0.00% 12/31/ /31/ /31/ /31/ /31/ /31/ /31/2017 Debt to Capitalization = Total Liabilities / (Total Liabilities + Total Equity) Cash $50,000,000 $45,000,000 $40,000,000 $35,000,000 $30,000,000 $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 12/31/ /31/ /31/ /31/ /31/ /31/ /31/2017
15 ction Controls A Company Valuation for Below is a company valuation using your projected Net Free Cash Flow as a baseline. The valuation gives you an approximate value of what the business could be worth today, based on the projected Net Free Cash Flow analysis that has been performed. CAUTION: The reliability of this valuation depends heavily on the length and accuracy of the projection. We STRONGLY recommend reviewing your data in the Projection tab of this worksheet before examining the valuation below. Company Value: $410,943,774 Major Assumptions: The major assumptions made when performing this analysis have been listed in each section. You may edit / change any of the values shown in red. Cash Flow What convention would you like to use? ProfitCents Projection uses a discounted cash flow method to value a firm. The premise behind this method is that a company should not have a price higher than the amount of cash it will generate in the future. Also, the time value of money is factored in -- $100 today is worth more than $100 in ten years, or even a year. Below are the cash flows of the company -- you may make changes to these cash flows or to the discount rate used to find the present value of the cash flows. 12/31/ /31/ /31/ /31/ /31/2017 EBIT $37,606,569 $40,130,818 $42,827,978 $45,709,894 $48,789,221 Less: Taxes $0 $0 $0 $0 $0 Noncash Expenses $919,924 $919,924 $919,924 $919,924 $919,924 Less: Change in Working Capital $897,767 $702,368 $750,478 $801,885 $856,817 Less: Capital Expenditures $0 $0 $0 $0 $0 Free Cash Flow $37,628,726 $40,348,374 $42,997,424 $45,827,933 $48,852,328 Present Value of Cash Flows (End of Year) $33,246,798 $31,498,267 $29,657,420 $27,928,751 $26,304,910 Present Value of Cash Flows = Net Free Cash Flow / (1 + Discount Rate) ^ X where X = Projected Year (1, 2, 3, etc) Discount Rate = Risk Free Rate + Risk Premium 13.18% = 3.18% % Terminal Value The terminal value is a rough estimate of what the company will be worth at the end of the projection. It is usually difficult to derive a reliable terminal value because there are many factors that affect a terminal value. To account for the cash flow of future years, the last projected cash flow is treated as a perpetuity - an endless annual stream of cash flows that will grow at a specified rate. Any changes can be made to the terminal value directly or to the factors used to calculate this value. Calculation Parameters Terminal Value = (Free Cash Flow (Year 5) * (1+G)) / (DR - G) * (1 / (1+DR))^5 Terminal Value = ( * ( )) / ( ) * (1 / ( ))^5 Terminal Value = $266,149,873 Discount Rate 13.18% G (Estimated Growth Rate) 3.00% Free Cash Flow (Year 5): $48,852,328 Terminal Value $266,149,873 Valuation In addition to the discounted cash flows and the terminal value, the valuation also accounts for cash on hand, long term investments, and long term debt. Taking on debt to purchase a company diminishes its value, whereas a company with cash on hand or long term investments will be more highly valued. For example, a company that will neither generate nor lose cash flow in the future (it will just break even indefinitely) would have a cash flow value of zero. However, if that company has $1 million in cash, the valuation should reflect this. By making these adjustments, a reasonable company value can be determined. If you would like to modify any of these values, please do so by directly changing the amount listed for that variable. Preliminary Company Value = Discounted Cash Flow + Terminal Value + Cash + Long Term Investments - $410,943,774 = $148,636,146 + $266,149,873 + $2,262,342 + $0 - $6,104,586 Long Term Debt
Example Construction Co., Inc.
Example Construction Co., Inc. Projected Projected Projected Projected Income Statement Assumptions Annual Sales Growth 3.47% 3.47% 3.47% 3.47% Gross Profit Margins 10.25% 10.25% 10.25% 10.25% Annual Overhead
More informationTHE KOREA DEVELOPMENT BANK (BANKING ACCOUNTS) NON-CONSOLIDATED BALANCE SHEET
THE KOREA DEVELOPMENT BANK (BANKING ACCOUNTS) NON-CONSOLIDATED BALANCE SHEET Dec. 31, 2001 (Audited) ASSETS Cash and due from banks 2,673,433 US$ 2,016,012 Trading securities 1,246,645 940,084 Investment
More informationRebeccas Coffee 2018 Prepared for Rebeccas Coffee 05 December 2018
Prepared for 5 December 218 Page 1/22 Data Reporting Period Period End 3-6-215 3-6-216 3-6-217 3-6-218 Period Length (months) 12 12 12 12 Profit & Loss Revenue 3,4, 5,, 5,8, 6,612, Gross Margin ($) 865,
More informationWilliams Plumbing 2018 Prepared for Williams Plumbing 05 December 2018
Prepared for 5 December 218 Page 1/22 Data Reporting Period Period End 3-6-215 3-6-216 3-6-217 3-6-218 Period Length (months) 12 12 12 12 Profit & Loss Revenue 18,, 31,5, 35,, 42,, Gross Margin ($) 4,8,
More informationIndustry Comparative Report
Industry Comparative Report Real Distributor Company Provided By Narrative Report Industry: Revenue: Periods: 423840 - Industrial Supplies Merchant Wholesalers $10M - $50M 12 months against the same 12
More informationLIQUIDITY A measure of the company's ability to meet obligations as they come due. Financial Score for Restaurant
Dear Client: In an effort to bring you more value as a financial management advisor, we have initiated a program to present your financial statements in an easier-to-read and more useful format. We are
More informationBusiness Ratios. Current Ratio
Current Ratio Business Ratios Measures whether or not the firm has enough resources to pay its debt over the next 12 months formula: Current Ratio = Current Assets Current Liabilities Acceptable ratios
More informationMar. 31, Jun. 30, 2017
Consolidated GAAP Statements of Operations ($ in thousands, except EPS) March 31, ended Net Revenues $921,580 $1,059,429 $1,134,224 $191,972 $209,032 $195,443 $593,755 $1,190,202 $199,725 Consumer 870,959
More informationCOPYRIGHTED MATERIAL. Index
Index Accelerated depreciation, 34 38 asset acquisition and, 76 77 declining balance method, 34, 35 Modified Accelerated Cost Recovery System (MACRS) method, 35 38 sum of the year s digits method, 34 35
More informationZORLU ENERJİ ELEKTRİK ÜRETİM A.Ş. CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS AS OF 30 SEPTEMBER 2013 AND 31 DECEMBER 2012
CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS AS OF 30 SEPTEMBER 2013 AND 31 DECEMBER 2012 Audited ASSETS Note 30.09.2013 31.12.2012 Current Assets 471,526 594,414 Cash and Cash Equivalents 5 172,119 187,379
More informationSample Performance Review
Sample Performance Review For the period ended 12/31/2011 Provided by: This report is designed to assist you in your business' development. Below you will find your overall ranking, business snapshot and
More informationITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2014
Consolidated Interim Financial Statements as of March 31, 2014 Consolidated Financial Statements as of March 31, 2014 Table of Contents Page Consolidated Financial Statements: Balance Sheets 2-3 Statements
More informationITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2013
Consolidated Interim Financial Statements as of March 31, 2013 Consolidated Financial Statements as of March 31, 2013 Table of Contents Page Consolidated Financial Statements: Balance Sheets 2-3 Statements
More informationThree Months Ended Twelve Months Ended 12/31/ /31/ /31/ /31/
Consolidated Statements of Operations (In thousands, except share and per share data) TABLE 1 Software licenses $11,336 $8,901 $37,859 $30,709 Support and maintenance 12,631 12,194 49,163 45,591 Professional
More informationPerformance Review with Intelligence
Performance Review with Intelligence For the period ended 12/31/2011 Provided By GreenPage Accounting LLP Richard Dailey 919.247.8281 Page 1 / 11 This report is designed to assist you in your business'
More informationFinancial Analysis. Consolidated financial analysis ( ) Based on IFRS
Financial Analysis Consolidated financial analysis (2012-2014) Based on IFRS 2012 2013 2014 Liability to asset ratio (%) 42.58 57.70 56.68 Long-term fund to PP&E ratio (%) 170.33 182.99 199.33 Current
More informationHoughton Mifflin Harcourt Company Consolidated Balance Sheets
Consolidated Balance Sheets 2016 2015 (in thousands of dollars, except share information) Assets Current assets Cash and cash equivalents $ 226,102 $ 234,257 Short-term investments 80,841 198,146 Accounts
More information1 CONSOLIDATED FINANCIAL STATEMENTS (1) Consolidated Balance Sheets
1 CONSOLIDATED FINANCIAL STATEMENTS (1) Consolidated Balance Sheets As of March 31,2017 As of March 31,2018 Assets Cash and due from banks 885,456 1,348,767 Call loans and bills bought 100,485 11,367 Monetary
More informationFinancial Statements Analysis
Financial Statements Analysis Agenda I. The Importance of Financial Statements Analysis II. Overview of the 3 Statements a) Income Statement b) Cash Flow Statement c) Balance Sheet III. How Statements
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2015
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2015 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements As of 2015 Table
More informationThe Chemours Company. Quarterly Financial Information. May 4, 2018
The Chemours Company Quarterly Financial Information May 4, 2018 1 Safe Harbor Statement This presentation contains forward-looking statements, within the meaning of the safe harbor provisions of the U.S.
More informationYasheng Group 2010 Financial Results
Yasheng Group 2010 Financial Results CONSOLIDATED BALANCE SHEETS 2010 2009 2008 ASSETS 849,454,265 739,630,043 736,213,299 Current assets: Cash and cash equivalents 10,116,750 8,010,017 7,880,338 Accounts
More informationCompany ABC Valuation Active Operating Case: Management Active LBO Case: 2 Model Date: 30 January Year 5
Company ABC Valuation Active Operating Case: Management Active LBO Case: 2 Model Date: 30 January Year 5 1 of 20 Company ABC Valuation - Guide Model Architecture The model is broken up into the following
More informationITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of June 30, 2017
Consolidated Interim Financial Statements as of June 30, 2017 Consolidated Financial Statements as of June 30, 2017 Table of Contents Page Consolidated Interim Financial Statements: Balance Sheets 2-3
More informationFEAR out. Taking the FEAR of Financial Statement Analysis. Toni Drake, CCE TRM Financial Services, Inc.
FEAR out Taking the FEAR of Financial Statement Analysis Toni Drake, CCE TRM Financial Services, Inc. FINANCIAL STATEMENTS Components of a Financial Statement Balance Sheet Income Statement Statement of
More informationThe Chemours Company. Quarterly Financial Information. February 16, 2018
The Chemours Company Quarterly Financial Information February 16, 2018 Safe Harbor Statement This presentation contains forward-looking statements, within the meaning of the safe harbor provisions of the
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2016
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2016 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements As of 2016 Table
More informationEL PASO NATURAL GAS COMPANY, L.L.C. CONSOLIDATED FINANCIAL STATEMENTS For the Three and Six Months Ended June 30, 2013 and 2012 Unaudited
CONSOLIDATED FINANCIAL STATEMENTS For the Three and Six Months Ended June 30, 2013 and Unaudited TABLE OF CONTENTS Page Number Consolidated Financial Statements Consolidated Statements of Income and Comprehensive
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2014
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2014 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2014 Table
More informationCMA 2010 Support Package
CMA 2010 Support Package Ratio Definitions CMA EXAM RATIO DEFINITIONS Abbreviations EBIT = Earnings before interest and taxes EBITDA = Earnings before interest, taxes, depreciation and amortization EBT
More informationSPREADSHEET NAME OF SPREADSHEET SONA SORECNA SCF INTERFUND
POLICIES - FINANCIAL STATEMENTS INCORPORATED INTO THE STATE'S CAFR BLANK SPREADSHEETS, FISCAL YEAR ENDED JUNE 30, 2011 APPENDIX F, COLLEGE AND UNIVERSITY FINANCIAL STATEMENT SPREADSHEETS NAME OF SPREADSHEET
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2013
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2013 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2013 Table
More informationVISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited) Three Months Ended Six Months Ended June 30 June 30 2018 2017 2018 2017 Sales $ 758 $ 774 $ 1,572 $ 1,584
More informationFinance and Accounting for Interviews
This document was developed and written by Ian Lee. All information is meant for public use and purposed for the free transfer of knowledge to interested parties. Send questions and comments to ianlee@uclalumni.net
More informationA Simple Model. IFS: Integrating Financial Statements (Transcript)
In this video you will learn to build an integrated financial statement model. This model provides the core or platform from which most thorough financial models are built. This can be used to run through
More informationFinancial Statements, Forecasts, and Planning Chapter 6
C H A P T E R 6 Financial Statements, Forecasts, and Planning Chapter 6 Chapter Objectives Identify the elements of the balance sheet. Identify the elements of the income statement. Discuss the cash flow
More informationNon-GAAP Financial Measures
Non-GAAP Financial Measures We provide non-gaap gross margin, non-gaap operating income (loss), non-gaap net income (loss), non- GAAP earnings per share, and other non-gaap measures like Adjusted EBITDA
More informationMar. 31, Sept. 30, 2016
Consolidated GAAP Statements of Operations ($ in thousands, except EPS) December 31, Quarter ended Net Revenues $783,642 $921,580 $1,059,429 $181,709 $203,961 $187,328 $561,226 $1,134,224 $191,972 $209,032
More informationJABIL CIRCUIT, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) 2011 2010 ASSETS Current assets: Cash and cash equivalents $ 888,611 $ 744,329 Trade accounts receivable, net 1,100,926 1,408,319 Inventories 2,227,339
More informationName Type Value Description
Name Type Value Description 3 Year Annual Capital Spending Growth Rate Numeric Percent 3 Year Annual Dividend Growth Rate Numeric Percent 3 Year Annual Income Growth Rate Numeric Percent 3 Year Annual
More informationStatement of Cash Flows. Statement of Cash Flows. Classification of Business Activities. Learning Objectives
Statement of Cash Flows Learning Objectives 1. Understand the different activities of a business and how this influences the cash flow statement 2. Understand the direct and indirect methods for preparation
More informationHoughton Mifflin Harcourt Company Consolidated Balance Sheets
Consolidated Balance Sheets (in thousands of dollars, except share information) 2017 2016 Assets Current assets Cash and cash equivalents $ 148,979 $ 226,102 Short-term investments 86,449 80,841 Accounts
More informationJanuary 20, for. Acme Distribution. Prepared for: Tim Mills. Prepared by: Tom MacPherson
CALCULATION OF VALUE January 20, 2016 for Acme Distribution 182 First Avenue, Charlotte, NC Prepared for: Tim Mills Prepared by: Tom MacPherson Summit Acquisitions Group, LLC 4200 Settler Heights Drive,
More informationDiscretionary Owner Earnings (%) Firms Analyzed
Industry Financial Report release date: June 218 Harrisburg, PA Metro Area [23822] Plumbing, Heating, and Air-Conditioning Contractors Sector: Construction Sales Class: $1m - $2.49m Contents Income-Expense
More informationWorkshop 2: Financial Accounting
2004-2005 Workshop 2: Financial Accounting Agenda Understanding a Company Accounting Basics Income Statement Balance Sheet Statement of Cash Flow Footnotes 1 Understanding a company Know the industry (macro
More informationITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS
, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited, in thousands, except per share data) Revenues $ 470,103 $ 489,353 $ 918,350 $ 964,148 Cost of revenues 351,532 326,312 661,580 646,572 Gross profit
More informationRESULTS PRESENTATION. For the 3 months to 30 June 2017
RESULTS PRESENTATION For the 3 months to 30 June 2017 NOTICE The information contained in this document has not been independently verified. No representation or warranty, express or implied, is made as
More informationIndustry Financial Report
Industry Financial Report release date: June 214 Harrisburg-Lebanon-Carlisle, PA [23822] Plumbing, Heating, and Air-Conditioning Contractors Sector: Construction Sales Class: $1m - $2.49m Contents Income-Expense
More informationRITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)
CONSOLIDATED BALANCE SHEETS (Dollars in thousands) March 3, 2018 ASSETS Current assets: Cash and cash equivalents $ 147,092 $ 447,334 Accounts receivable, net 1,908,955 1,869,100 Inventories, net of LIFO
More information2013 CONSOLIDATED ACCOUNTS
havas.com 1 Consolidated balance sheet ASSETS (in euro million) 12.31.13 Net 12.31.12 12.31.11 Non-current assets Goodwill 1 593 1 603 1 559 Other intangible assets 36 37 41 Property and equipment 255
More informationExecutive Action Report. For the month ending January 31, 2014 (and the prior thirteen months) Hello Telephone Co
Executive Action Report For the month ending January 31, 2014 (and the prior thirteen months) North American Industry Classification System (NAICS) 521210 Based on: Note: These reports are for discussion
More informationThis video introduces the income statement. The video starts by showing the income statement in its most concise format as pictured below.
This video introduces the income statement. The video starts by showing the income statement in its most concise format as pictured below. Revenue 74,452 83,492 Expenses 72,434 80,925 Margin (%) 97.3%
More informationNovelis Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (in millions)
Novelis Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) (in millions) Three Months Ended March 31, Net sales $ 2,621 $ 2,402 $ 9,591 $ 9,872 Cost of goods sold (exclusive of depreciation
More informationGILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (except share and per share data) 2016 2015 2016 2015 Audited Revenues $ 279,551 $ 197,543 $ 80,345 $ 67,682 Cost of revenues 204,061 143,318 56,147 47,181
More informationExcellence in. Management
Excellence in Financial Management Course 1: Evaluating Financial Performance Prepared by: Matt H. Evans, CPA, CMA, CFM Chapter 1: Return on Equity Why use ratios? It has been said that you must measure
More informationKEY FIGURES SEKk Q4 Q4 JAN DEC JAN - DEC
KEY FIGURES 2018 2017 2018 2017 SEKk Q4 Q4 JAN DEC JAN - DEC Net sales 82,459 103,753 349,955 361,447 EBITDA* -73,716 6,342-10,342-53,559 Profit (-loss) before tax -1,264,730-67,852-1,347,249-176,185 Earnings
More informationInterim Report Q4 FY 16
Interim Report Q4 FY 16 Innovation continues to drive strong performance Sivantos continued its strong performance across all three regions in Q4 2016. The performance of a strong product portfolio (eg.
More informationREPORT A GLOBAL APPROACH TO SUSTAINABILITY CARMEUSE HOLDING S.A.
A GLOBAL APPROACH TO SUSTAINABILITY 2016 Q1 REPORT CARMEUSE HOLDING S.A. AND SUBSIDIARIES NATURAL SOLUTIONS Twilight on Carmeuse Chicago Michelle Keim Interim report For the 3 months period ended March
More informationFinancial Results of the Principal Subsidiaries
Financial Results of the Principal Subsidiaries Fiscal Year Ended March 31, 2018 May 15, 2018 Copyright 2018 JAPAN POST GROUP. All Rights Reserved. Table of Contents I Japan Post Holdings... 1 Year-on-Year
More informationINTRODUCTION TO CORPORATE FINANCE
INTRODUCTION TO CORPORATE FINANCE Lesson 1&2 Castellanza, 20 th &27 th September 2017 SUMMARY Introduction to Introduction to Financial Statement Balance Sheet and Income Statement reclassification 2 CORPORATE
More informationInterim Report Q1 FY 18
Interim Report Q1 FY 18 Quarter 1 / Fiscal Year 2018 Continued positive development extends into the new fiscal year Sivantos delivered 3.5% organic growth 1) in Q1 2018 with negative Fx translation effects
More informationThe RMA Guide to Spreading Financial Statements
1 The RMA Guide to Spreading Financial Statements Enterprise 2321.6 v.4 Risk Credit Risk Market Risk Operational Risk Regulatory Affairs Securities Lending 2 SPREADING FINANCIAL STATEMENTS "Spreading"
More informationTHE KROGER CO. CONSOLIDATED STATEMENT OF INCOME WITHOUT ONE-TIME ITEMS (in millions of dollars, except per share amounts)
THE KROGER CO. CONSOLIDATED STATEMENT OF INCOME WITHOUT ONE-TIME ITEMS (in millions of dollars, except per share amounts) THIRD QUARTER YEAR TO DATE SALES $ 10,961.9 $ 10,329.2 $ 36,308.3 $ 34,111.2 COSTS
More informationKO Financial Analysis, Page 1 of 10
KO Financial Analysis, Page 1 of 10 Enter Firm Ticker KO values in millions Historical Income Statements Income Statement Forecasting Percentages Enter first year in cell B5 2005 2006 2007 2008 2009 2005
More informationUNITED RENTALS, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (In millions, except per share amounts)
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (In millions, except per share amounts) Revenues: Equipment rentals $ 916 $ 523 Sales of rental equipment 123 76 Sales of new equipment 21 18 Contractor
More informationA Simple Model. Introduction to Financial Statements
Introduction to Financial Statements NOTES TO ACCOMPANY VIDEOS These notes are intended to supplement the videos on ASimpleModel.com. They are not to be used as stand alone study aids, and are not written
More informationFAQ: Statement of Cash Flows
Question 1: What sources are used when the statement of cash flows is being prepared, and what information does each source provide? Answer 1: The statement of cash flows is prepared differently from the
More informationExpress Business Valuation
Express Business Valuation Sample Report 800.825.8763 719.548.4900 Fax: 719.548.4479 sales@valusource.com www.valusource.com Business Valuation Report High Country Manufacturing 5678 Country Rd Calhan,
More informationConsolidated Balance Sheet - 1/2
Consolidated Balance Sheet March 31, 212 ASSETS CURRENT ASSETS: Cash and cash equivalents (Notes 8 and 19) Time deposits over three months (Note 19) Receivables (Note 19): Trade notes (Note 11) Trade accounts
More information(1) Consolidated Interim Balance Sheets (Millions of yen)
1 CONSOLIDATED INTERIM FINANCIAL STATEMENTS (1) Consolidated Interim Balance Sheets As of March.31,2017 As of Sept.30,2017 Assets Cash and due from banks 885,456 1,140,930 Call loans and bills bought 100,485
More informationILLUSTRATION 12-1 TYPES OF INTANGIBLE ASSETS
ILLUSTRATION 12-1 TYPES OF INTANGIBLE ASSETS INTANGIBLE ASSETS Identifiable Intangible Assets (Rights Type) Externally Acquired Internally Developed Financial Statement Treatment Unidentifiable Intangible
More informationCommScope Holding Company, Inc. Condensed Consolidated Statements of Operations (Unaudited -- In thousands, except per share amounts)
Condensed Consolidated Statements of Operations (Unaudited -- In thousands, except per share amounts) Three Months Ended March 31, 2018 2017 Net sales $ 1,120,517 $ 1,137,285 Operating costs and expenses:
More informationCurriculum Document for Business Education
Curriculum Document for Business Education Course Title: Advanced Accounting Learner Objective #1: and cash payments. Students will be able to record departmental purchases Identify accounting concepts
More informationEARNINGS RELEASE FINANCIAL SUPPLEMENT SECOND QUARTER 2010
EARNINGS RELEASE FINANCIAL SUPPLEMENT SECOND QUARTER 2010 TABLE OF CONTENTS Page(s) Consolidated Results Consolidated Financial Highlights 2-3 Statements of Income 4 Consolidated Balance Sheets 5 Condensed
More informationFinancial Results For the Fiscal Year 2016 ending January 31, 2016
Financial Results For the Fiscal Year 2016 ending January 31, 2016 March 16, 2016 Balance Sheets (Consolidated) Thousands of Yen 31 Jan., 2016 Assets Current assets: Cash & Cash equivalents 1,984,469 Accounts
More informationCorporate Accounting Recitation 3. June 18, 2004
15.511 Corporate Accounting Recitation 3 June 18, 2004 Why do we need CF/S? Accrual accounting is often based upon subjective judgments that can introduce measurement error and uncertainty into the reported
More informationStrategic Modeling Account Definitions
Strategic Modeling Account Definitions Related Topics: (v3.00:220) Years of Loss Carryforward / (v3.00:240) Years of Loss Carryback 4.xx:xxxx Accounts 5.xx:xxxx Accounts 1000.xx:xxxx to 1999.xx:xxx Accounts
More informationFourth Quarter and Full-Year 2018 Earnings Call February 20, 2019
Fourth Quarter and Full-Year 2018 Earnings Call February 20, 2019 1 2019 2017 ServiceSource International, Inc. All rights reserved. Important Information This presentation refers to certain non-gaap financial
More informationInterim Report Q2 FY 18
Interim Report Q2 FY 18 Quarter 2 / Fiscal Year 2018 Strong revenue growth driven by Signia Nx Sivantos delivered a strong organic growth 1) of 9.8% in Q2 2018 while nominal growth at 3.6% accounted negative
More informationFinancial and Managerial. Accounting. Charles T. Horngren Stanford University. Walter T. Harrison Jr. Baylor University. M.
Financial and Managerial Accounting SECOND EDITION Charles T. Horngren Stanford University Walter T. Harrison Jr. Baylor University M. Suzanne Oliver Northwest Florida State College Pearson Education International
More informationNon-GAAP Financial Measures. Third Quarter and First Nine Months of Fiscal
Non-GAAP Financial Measures Third Quarter and First Nine Months of Fiscal 2012 www.siemens.com To supplement Siemens Consolidated Financial Statements presented in accordance with International Financial
More informationC521 CHAPTER 13 & REVIEW FOR MIDTERM FINANCIAL ACCOUNTING EXAM
1 C521 CHAPTER 13 & REVIEW FOR MIDTERM FINANCIAL ACCOUNTING EXAM What have we done in the course? On a chapter by chapter basis, we primarily have examined specific transactions and the effect on financial
More informationReceivables 212, ,296 Less allowance for doubtful receivables 4,408 4,407 Net receivables 208, ,889
CONSOLIDATED BALANCE SHEETS (Amounts in thousands) March 31, December 31, ASSETS 2017 2016 Current assets: Cash and cash equivalents $ 14,759 19,297 Receivables 212,585 184,296 Less allowance for doubtful
More informationCOMMON SIZE ANALYSIS EXERCISE SOLUTION
Department of Management and Law COMMON SIZE ANALYSIS EXERCISE SOLUTION Dr. Camilla Falivena falivena@economia.uniroma2.it Common-Size Income Statement Common-Size Income Statement for William Demant
More informationThe Wine Bar Transactions 1-10
Economics /Management 4 Financial Accounting Step-by-Step Accrual Accounting: The Wine Bar Transactions 1-10 Updated 04/20/16 Balance Sheet Cash Receivables Inventory Pre Paid Expenses Customer Advances
More informationON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS. (in millions, except per share data)
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data) Revenues $ 1,377.6 $ 1,377.5 $ 1,436.7 Cost of revenues (exclusive of amortization
More informationFY 2017 SECOND QUARTER EARNINGS. Adient delivers strong Q2 results; increases full year earnings expectations $286M $192M $2.04 $4,212M $235M 7.
FY 2017 SECOND QUARTER EARNINGS Adient delivers strong Q2 results; increases full year earnings expectations > > GAAP net income and EPS diluted increased to $192M and $2.04, respectively; adjusted-eps
More informationITURAN LOCATION AND CONTROL LTD. Condensed Consolidated Interim Financial Statements as of September 30, 2014
Condensed Consolidated Interim Financial Statements as of September 30, 2014 Condensed Consolidated Financial Statements as of September 30, 2014 Table of Contents Page Balance Sheets 2-3 Statements of
More informationRITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)
CONSOLIDATED BALANCE SHEETS (Dollars in thousands) March 3, 2018 ASSETS Current assets: Cash and cash equivalents $ 132,468 $ 447,334 Accounts receivable, net 2,039,605 1,869,100 Inventories, net of LIFO
More informationON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)
- 1 - UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data) Quarter Ended Year Ended September 29, 2017 Revenues $ 1,377.5 $ 1,390.9 $ 1,261.0 $ 5,543.1 $ 3,906.9 Cost of
More informationUNITED STATES SECURITIES AND EXCHANGE COMMISSION FORM 10-Q. TTM TECHNOLOGIES, INC. (Exact name of registrant as specified in its charter)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC 20549 FORM 10-Q QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended March 29,
More informationBlackstone s 3Q 18 Supplemental Financial Data
Blackstone s 3Q 18 Supplemental Financial Data January 25, 2019 (Updated) Notes Effective as of and for the three months ended December 31, 2018, Blackstone senior management determined that segment Distributable
More informationFinancial Analyst Training Programme 10 Days
Financial Analyst Training Programme 10 Days Delegate Profile: This course is targeted at delegates who are new to banking and finance and provides a comprehensive overview of financial reporting, financial
More informationRITE AID CORPORATION AND SUBSIDIARIES. CONSOLIDATED BALANCE SHEETS (Dollars in thousands) (unaudited)
CONSOLIDATED BALANCE SHEETS (Dollars in thousands) March 3, 2018 ASSETS Current assets: Cash and cash equivalents $ 410,043 $ 447,334 Accounts receivable, net 1,717,830 1,869,100 Inventories, net of LIFO
More informationSageworks Industry Data
Sageworks Industry Data ABOUT OUR DATA Sageworks strives to provide you with the most representative, relevant, and useful data by maintaining our Sageworks Database platform with a uniform, systematic,
More informationARC Document Solutions Reports Results for Second Quarter 2017
NEWS RELEASE ARC Document Solutions Reports Results for Second Quarter 2017 8/1/2017 WALNUT CREEK, Calif., Aug. 1, 2017 /PRNewswire/ -- ARC Document Solutions, Inc. (NYSE: ARC), a leading document solutions
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2012
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2012 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2012 Table
More informationUnappropriated retained earnings (accumulated deficit) Total unappropriated retained earnings (accumulated deficit) 676, ,797 Total retained ear
Financial Statement Balance Sheet Accounting Title 2014/12/31 2013/12/31 Balance Sheet Assets Current assets Cash and cash equivalents Total cash and cash equivalents 1,183,185 1,177,682 Current bond investment
More informationNMG Investment Case 3Q17 Update June 14, 2017
INCOME STATEMENT REVENUES Bergdorf Goodman 809 844 784 185 202 168 167 722 181 202 170 169 722 185 206 174 173 737 752 767 Y/Y Growth (%) NA 4.4% (7.2)% (7.5)% (10.7)% (7.7)% (5.0)% (7.9)% (2.0)% 0.0%
More informationTotal number of questions : 8 Total number of printed pages : 8
Roll No Time allowed : 3 hours : 1 : Maximum marks : 100 Total number of questions : 8 Total number of printed pages : 8 NOTE : All working notes should be shown distinctly. PART A (Answer Question No.1
More information