You are on page 1of 7

Exhibit 1 Financial Statements for Tire City, Inc.

For years ending 12/31 1993 1994 1995

INCOME STATEMENT

Net sales $ 16,230 $ 20,355 $ 23,505 Proportion of COGS t


Cost of sales 9,430 11,898 13,612 58.10%
Gross Profit 6,800 8,457 9,893
Proportion of SGA t
Selling, general, and administrative exp 5,195 6,352 7,471 32.01%
Depreciation 160 180 213
Net interest expense 119 106 94
Pre-tax income 1,326 1,819 2,115 Proportion of Income Taxes to
Income taxes 546 822 925 41.18%
Net income $ 780 $ 997 $ 1,190
Proportion of PAT paid as Divi
Dividends $ 155 $ 200 $ 240 19.87%

BALANCE SHEET

Assets Proportion of Cash t


Cash balances $ 508 $ 609 $ 706 3.13%
Accounts receivable 2,545 3,095 3,652
Inventories 1,630 1,838 2,190 Proportion of Account Recei
Total current assets 4,683 5,542 6,548 15.68%

Gross plant & equipment 3,232 3,795 4,163


Accumulated depreciation 1,335 1,515 1,728
Net plant & equipment 1,897 2,280 2,435

Total assets $ 6,580 $ 7,822 $ 8,983

Liabilities
Current maturities $ 125 $ 125 $ 125
Accounts payable 1,042 1,325 1,440
Accrued expenses 1,145 1,432 1,653
Total current liabilities 2,312 2,882 3,218

Long-term debt 1,000 875 750

Common stock 1,135 1,135 1,135


Retained earnings 2,133 2,930 3,880
Total shareholders' equity 3,268 4,065 5,015

Total liabilities $ 6,580 $ 7,822 $ 8,983

3
Proportion of COGS to Sales Average
58.45% 57.91% 58.16%

Proportion of SGA to Sales Average


31.21% 31.78% 31.67%

Proportion of Income Taxes to Pre Tax IncomeAverage


45.19% 43.74% 43.37%

Proportion of PAT paid as Dividends Average


20.06% 20.17% 20.03%

Proportion of Cash to Sales Average


2.99% 3.00% 3.04%

Proportion of Account Receivables to Sales Average


15.21% 15.54% 15.47%

3
1993 1994 1995
Profitability
Return on Sales 4.81% 4.90% 5.06%
Return on Capital 18.28% 20.18% 20.64%
Return on Equity 23.87% 24.53% 23.73%

Liquidity
Current Ratio 2.03 1.92 2.03
Quick Ratio 1.32 1.29 1.35

Leverage
Assets / Equity 2.01 1.92 1.79
Debt / Total Capital 26.36% 20.24% 15.18%
Interest Coverage 12.14 18.16 23.50

Activity Ratios
Sales / Assets 2.47 2.60 2.62
Days Receivable 57.24 55.50 56.71
Days Inventory 63.09 56.39 58.72
Days Payable NA 39.95 37.64

Purchases Data NA 12,106 13,964


In Thousands of Dollars

INCOME STATEMENT ASSUMPTIONS 1996 1997

Net Sales 20% Growth Per Annum 28,206 33,847


Cost of Sales 58.2% of Sales 16,416 19,699
Gross Profit 11,790 14,148

Selling, General &


Administrative Expenses 31.7% of Sales 8,941 10,730 Average Relationship with
Depreciation Assumption Given in the C 213 333
Net Interest Expense Reconciled 129 116
Pre Tax Income 2,507 2,970

Income Taxes 43.4% of PBT 1,088 1,289 Average Tax Rate


Net Income 1,419 1,681

Dividends 20% of PAT 284 336 Average Dividends Payout

BALANCE SHEET 1996 1997


ASSETS
Cash Balances 3% of Sales 846 1,015 Average of Relationship wit
Accounts Receivables 15.5% of Sales 4,372 5,246 Average Realtionship with
Inventories Assumptions Given 1,625 3,146
Total Current Assets 6,843 9,408

Gross Plant & Equipment Assumptions Given 6,163 6,563


Accumulated Depreciation 1996, Increase of $213
1997, Increase of $213 plus
5% of $2,400 1,941 2,274
Net Plant & Equipment 4,222 4,289

Total Assets 11,065 13,697

LIABILITIES
Current Maturities Constant 125 125
Bank Debt Balancing Figure 414 1,077
Accounts Payable 7% of Sales 1,777 2,132
Accrued Expenses 7% of Sales 1,974 2,369
Total Current Liabilities 4,290 5,704

Long Term Debt Decreases by $125 625 500

Common Stock Constant 1,135 1,135


Retained Earnings Beginning RE + PAT + Divi 5,015 6,360
Total Shareholders Equity 6,150 7,495

Total Liabilities & Equity 11,065 13,698


erage Relationship with Sales

erage Tax Rate

erage Dividends Payout Ratio

erage of Relationship with Sales


erage Realtionship with Sales

Total Depreciation
Increase in De for 1997
333 2,274
1996 1997
Profitability
Return on Sales 5.03% 4.97%
Return on Capital 22.85% 22.47%
Return on Equity 23.07% 22.43%

Liquidity
Current Ratio 1.59 1.65
Quick Ratio 1.22 1.10

Leverage
Assets / Equity 1.80 1.83
Debt / Total Capita 11.07% 7.82%
Interest Coverage 20.43 26.60

Activity Ratios
Sales / Assets 2.55 2.47
Days Receivable 56.58 56.58
Days Inventory 36.13 58.29
Days Payable 40.92 34.07

Purchases 15,851 22,845

You might also like