Professional Documents
Culture Documents
Base Case
Assumptions
The GAP
Sales Growth
Other Revenues/Sales
COGS/Sales
S&A Exp/Sales
Interest Rate on N/P and L/T Debts
Income Tax Rate
Minority Interest Income
Dividend Payout Ratio
Year 8
16.0%
0.4%
59.0%
23.0%
9.0%
38.0%
n/a
20.0%
AR Turnover
INV Turnover
AP Turnover
PPE Turnover
Growth Rate in PPE and L/T Debts
Long-term Debts/Equity
MI Increase/MI Earnings
220
5.3
9
1.6
13.0%
1.36
n/a
220
5.3
9
1.6
16.0%
1.36
n/a
Year 7
5,284
(3,074)
2,210
(1,270)
20
960
(211)
749
(296)
453
Year 8
6,129
(3,616)
2,513
(1,410)
25
1,128
(218)
910
(346)
564
Year 9
7,110
(4,195)
2,915
(1,635)
28
1,308
(248)
1,061
(403)
658
Year 7
Year 8
Year 9
Income Statements
Sales
Cost of Goods Sold
Gross Profit
S&A Expense
Other Revenues
EBIT
Interest Expense
EBT
Income Tax
Minority Interest Earnings
Net Income
220
5.3
9
1.6
16.0%
1.36
n/a
220
5.3
9
1.6
16.0%
1.36
n/a
220
5.3
9
1.6
16.0%
1.36
n/a
Year 11
9,567
(5,645)
3,923
(2,201)
38
1,760
(333)
1,427
(542)
885
Year 12
11,098
(6,548)
4,550
(2,553)
44
2,042
(386)
1,656
(629)
1,026
Year 11
Year 12
The GAP
Balance Sheets
Assets
Cash and Mkt Securities
Accounts Receivable
Inventories
Other Current Assets
Total Current Assets
PPE - Cost
Accumulated Depreciation
PPE - Net
Other Assets
Total Assets
Year 9
Year 10
Year 11
Year 12
16.0%
16.0%
16.0%
16.0%
0.4%
0.4%
0.4%
0.4%
59.0%
59.0%
59.0%
59.0%
23.0%
23.0%
23.0%
23.0%
9.0%
9.0%
9.0%
9.0%
38.0%
38.0%
38.0%
38.0%
n/a
n/a
n/a
n/a
20.0%
20.0%
20.0%
20.0%
Year 10
8,248
(4,866)
3,382
(1,897)
33
1,518
(287)
1,230
(468)
763
The GAP
Year 10
621
24
579
105
1,329
4,843
(1,453)
3,390
162
4,881
655
28
682
122
1,487
5,473
(1,642)
3,831
188
5,506
759
32
792
141
1,724
6,349
(1,905)
4,444
218
6,386
880
37
918
164
2,000
7,364
(2,209)
5,155
253
7,408
1,021
43
1,065
190
2,320
8,543
(2,563)
5,980
293
8,593
1,185
50
1,235
221
2,691
9,909
(2,973)
6,936
340
9,968
352
40
383
775
2,254
197
3,226
458
1,517
453
(84)
1,886
(689)
1,655
4,881
413
444
858
2,547
229
3,633
458
1,886
564
(113)
2,337
(922)
1,873
5,506
478
515
994
2,955
265
4,213
458
2,337
658
(132)
2,863
(1,149)
2,173
6,386
555
598
1,153
3,427
307
4,888
458
2,863
763
(153)
3,474
(1,412)
2,520
7,408
644
693
1,337
3,976
357
5,670
458
3,474
885
(177)
4,182
(1,716)
2,923
8,593
746
804
1,551
4,612
414
6,577
458
4,182
1,026
(205)
5,003
(2,070)
3,391
9,968
Base Case
Assumptions
The Limited
Year 8
8.0%
0.4%
67.0%
21.0%
10.0%
38.0%
12.3%
35.0%
Sales Growth
Other Revenues/Sales
COGS/Sales
S&A Exp/Sales
Interest Rate on N/P and L/T Debts
Income Tax Rate
Minority Interest Income
Dividend Payout Ratio
AR Turnover
INV Turnover
AP Turnover
PPE Turnover
Growth Rate in PPE and L/T Debts
Long-term Debts/Equity
MI Increase/MI Earnings
Year 12
8.0%
0.4%
67.0%
21.0%
10.0%
38.0%
12.3%
35.0%
125
5.7
18.8
1.5
125
5.7
18.8
1.5
125
5.7
18.8
1.5
125
5.7
18.8
1.5
125
5.7
18.8
1.5
2.43
60.0%
2.43
60.0%
2.43
60.0%
2.43
60.0%
2.43
60.0%
Income Statements
Sales
Cost of Goods Sold
Gross Profit
S&A Expense
Other Revenues
EBIT
Interest Expense
EBT
Income Tax
Minority Interest Earnings
Net Income
Year 9
Year 10
Year 11
8.0%
8.0%
8.0%
0.4%
0.4%
0.4%
67.0%
67.0%
67.0%
21.0%
21.0%
21.0%
10.0%
10.0%
10.0%
38.0%
38.0%
38.0%
12.3%
12.3%
12.3%
35.0%
35.0%
35.0%
The Limited
Year 7
8,645
(5,738)
2,907
(1,849)
42
1,100
(485)
615
(241)
(46)
328
Year 8
Year 7
Year 8
Balance Sheets
Year 9
Year 10
Year 11
Year 12
Year 11
Year 12
The Limited
Assets
Cash and Mkt Securities
Accounts Receivable
Inventories
Other Current Assets
Total Current Assets
PPE - Cost
Accumulated Depreciation
PPE - Net
Other Assets
Total Assets
312
69
1,007
157
1,545
8,361
(2,508)
5,853
746
8,144
308
599
907
4,674
573
6,154
323
3,306
328
(108)
3,526
(1,926)
67
1,990
8,144
Year 9
Year 10
Scenario 1
Assumptions
Sales Growth
Other Revenues/Sales
COGS/Sales
S&A Exp/Sales
Interest Rate on N/P and L/T Debts
Income Tax Rate
Minority Interest Income
Dividend Payout Ratio
AR Turnover
INV Turnover
AP Turnover
PPE Turnover
Growth Rate in PPE and L/T Debts
Long-term Debts/Equity
MI Increase/MI Earnings
Scenario 2
The Limited
Year 8
13.0%
0.4%
67.0%
20.0%
10.0%
38.0%
12.3%
35.0%
125
5.7
18.8
1.7
2.43
60.0%
AR Turnover
INV Turnover
AP Turnover
PPE Turnover
Growth Rate in PPE and L/T Debts
Long-term Debts/Equity
MI Increase/MI Earnings
Scenario 3
AR Turnover
INV Turnover
AP Turnover
PPE Turnover
Growth Rate in PPE and L/T Debts
Long-term Debts/Equity
MI Increase/MI Earnings
125
5.7
18.8
1.7
2.43
60.0%
The Limited
Year 8
6.0%
0.4%
62.0%
20.7%
10.0%
38.0%
12.3%
35.0%
125
5.6
18.8
1.45
2.43
60.0%
Year 9
Year 10 Year 11 Year 12
6.0%
6.0%
6.0%
6.0%
0.4%
0.4%
0.4%
0.4%
62.0%
62.0%
62.0%
62.0%
20.7%
20.7%
20.7%
20.7%
10.0%
10.0%
10.0%
10.0%
38.0%
38.0%
38.0%
38.0%
12.3%
12.3%
12.3%
12.3%
35.0%
35.0%
35.0%
35.0%
125
125
125
5.6
5.6
5.6
18.8
18.8
18.8
1.45
1.45
1.45
Same as growth in PPE-Net
2.43
2.43
2.43
60.0%
60.0%
60.0%
125
5.6
18.8
1.45
2.43
60.0%
Assumptions
Sales Growth
Other Revenues/Sales
COGS/Sales
S&A Exp/Sales
Interest Rate on N/P and L/T Debts
Income Tax Rate
Minority Interest Income
Dividend Payout Ratio
125
125
125
5.7
5.7
5.7
18.8
18.8
18.8
1.7
1.7
1.7
Same as growth in PPE-Net
2.43
2.43
2.43
60.0%
60.0%
60.0%
Assumptions
Sales Growth
Other Revenues/Sales
COGS/Sales
S&A Exp/Sales
Interest Rate on N/P and L/T Debts
Income Tax Rate
Minority Interest Income
Dividend Payout Ratio
Year 9
Year 10 Year 11 Year 12
13.0%
13.0%
13.0%
13.0%
0.4%
0.4%
0.4%
0.4%
67.0%
67.0%
67.0%
67.0%
20.0%
20.0%
20.0%
20.0%
10.0%
10.0%
10.0%
10.0%
38.0%
38.0%
38.0%
38.0%
12.3%
12.3%
12.3%
12.3%
35.0%
35.0%
35.0%
35.0%
The Limited
Year 8
8.0%
0.4%
65.0%
17.0%
10.0%
38.0%
12.3%
35.0%
125
5.9
18.8
1.5
2.43
60.0%
Year 9
Year 10 Year 11 Year 12
8.0%
8.0%
8.0%
8.0%
0.4%
0.4%
0.4%
0.4%
65.0%
65.0%
65.0%
65.0%
17.0%
17.0%
17.0%
17.0%
10.0%
10.0%
10.0%
10.0%
38.0%
38.0%
38.0%
38.0%
12.3%
12.3%
12.3%
12.3%
35.0%
35.0%
35.0%
35.0%
125
125
125
5.9
5.9
5.9
18.8
18.8
18.8
1.5
1.5
1.5
Same as growth in PPE-Net
2.43
2.43
2.43
60.0%
60.0%
60.0%
125
5.9
18.8
1.5
2.43
60.0%