Garden State Container Corporation - Financial Analysis and Forecasting
Autor: goude2017 • November 29, 2017 • 4,809 Words (20 Pages) • 920 Views
...
Accumulated depreciation (5,992) (9,308) (13,388) (18,234) (21,880)
------- ------- ------- ------- --------
Net fixed assets $28,642 $29,887 $31,216 $38,802 $36,866
------- ------- ------- ------- --------
Total assets $112,530 $143,534 $194,465 $215,375 $248,384
======= ======= ======= ======= ========
LIABILITIES AND EQUITIES 1990 1991 1992 1993 1994
Short-term bank loans $6,376 $10,200 $36,466 $49,216 $49,216
Accounts payable 13,528 21,012 39,996 31,990 33,590
Accruals 6,886 10,200 14,662 18,602 23,252
------- ------- ------- ------- --------
Current liabilities $26,790 $41,412 $91,124 $99,808 $106,058
Table 1
Long-term bank loans $13,388 $20,082 $20,082 $20,082 $20,082
Mortgage 5,738 5,202 4,680 4,208 3,788
------- ------- -------- ------- --------
Long-term debt $19,126 $25,284 $24,762 $24,290 $23,870
------- ------- -------- ------- --------
Total liabilities $45,916 $66,696 $115,886 $124,098 $129,928
Com stk (7.0 million sh) $46,538 $46,538 $46,538 $46,538 $46,538
Retained earnings 20,076 30,300 32,041 44,739 71,918
------- ------- -------- ------- --------
Total equity $66,614 $76,838 $78,579 $91,277 $118,456
------- ------- -------- ------- --------
Total liabilities
and equity $112,530 $143,534 $194,465 $215,375 $248,384
======= ======= ======== ======= ========
Historical and Pro Forma Income Statements
Pro Forma
-------------------
1990 1991 1992 1993 1994
Net sales $350,546 $378,549 $401,251 $441,376 $507,583
Cost of goods sold 282,252 311,110 342,016 364,135 406,066
-------- -------- -------- ------- --------
Gross profit $68,294 $67,439 $59,235 $77,241 $101,517
Admin and selling exp $25,580 $30,690 $33,762 $35,310 $38,069
Depreciation 3,188 3,316 4,080 4,846 3,646
Miscellaneous expenses 4,054 7,114 11,450 7,724 6,345
-------- -------- -------- ------- --------
Total operating exp $32,822 $41,120 $49,292 $47,880 $48,059
-------- -------- -------- ------- --------
EBIT $35,472 $26,319 $9,943 $29,361 $53,457
Interest on ST loans $638 $1,122 $3,647 $5,906 $5,906
Interest on LT loans 1,339 2,008 2,008 1,912 1,912
Interest on mortgage 516 468 421 379 341
-------- -------- -------- ------- --------
Total interest $2,493 $3,598 $6,076 $8,197 $8,159
-------- -------- -------- ------- --------
Before-tax earnings $32,979 $22,721 $3,867 $21,164 $45,298
Taxes 13,192 9,088 1,547 8,466 18,119
-------- -------- -------- ------- --------
Net income $19,787 $13,632 $2,320 $12,698 $27,179
Table 2
======== ======== ======== ======= ========
Dividends on stock 4,947 3,408 580 0 0
-------- -------- -------- ------- --------
Additions to
retained earnings $14,841 $10,224 $1,740 $12,698 $27,179
======== ======== ======== ======= ========
EPS (7,000,000 shares) $2.83 $1.95 $0.33 $1.81 $3.88
======== ======== ======== ======= ========
Common Size Balance Sheets
1990 1991 1992
ASSETS
Cash and marketable
securities 8.82% 5.13% 3.37%
Accounts receivable 30.39% 25.72% 30.19%
Inventory 35.36% 48.32% 50.39%
------- ------- -------
Current assets 74.55% 79.18% 83.95%
Land, buildings, plant,
and equipment 30.78% 27.31% 22.94%
Accumulated depreciation -5.32% -6.48% -6.88%
------- ------- -------
Net fixed assets 25.45% 20.82% 16.05%
------- ------- -------
Total assets 100.00% 100.00% 100.00%
======= ======= =======
LIABILITIES AND EQUITIES
Short-term bank loans 5.67% 7.11% 18.75%
Accounts payable 12.02% 14.64% 20.57%
Accruals
...