AllFreePapers.com - All Free Papers and Essays for All Students
Search

Tire City Reflection

Autor:   •  July 11, 2016  •  Case Study  •  478 Words (2 Pages)  •  751 Views

Page 1 of 2

Tire City Reflection

Tyler Piotrowski

MBA 634

        In order to create the proforma income statement and balance sheet I was able to see the trends that occurred from year to year before creating the estimates.  After calculating the net sales throughout 1996 and 1997 based off from the 20% increase of net sales that was expected, that value was used for a majority of the rest of the calculations that I used when checking for trends in the data from year to year.  

After reading Higgins description on how to spot some of the trends, I realized that it was not only the Net Sales that some of the data was based upon as some values were constant patterns based upon the previous year or even based off the total such as the total assets.  I found this exercise very difficult as much of this was trial and error as many times there was very little correlation between the values so I had to look deeper and go back to the reading to see if there was another trend that I should be following.  

Overall, I found this very helpful in looking towards future projections in cases such as this where you have a business that is projected to do well and finding out possibly how much cash flow you have and how much you can budget in each area of the income and balance documents.  By using these projections, you could set “limits” to the amounts of account receivable that you allow, the levels of inventories you should keep as well as how much money you can expect to make overall if you stick to those ratios! I found it very interesting as well that most of the numbers within the problem when calculating relates back to the net sales, which in the end makes sense as everything in a business is relatable to how much cash intake is occurring.

I think it is also interesting how this method points out that your assumed liabilities are also growing as your assets and net sales increase which is important to mention as if you do not take this into account then you may be projecting to spend more money then you will really be making.  In this case you would be projecting an increase in liabilities which may occur, or may not which would only mean higher on hand cash value of the business.

Column1

Column2

Column3

Column4

Column5

Column6

Column7

Exhibit 1     Financial Statements for Tire City, Inc.

 

 

 

 

For years ending 12/31

1993

1994

1995

Calculation

1996

1997

%of net sale

INCOME STATEMENT

Net sales

$16,230

$20,355

$23,505

120%

$28,206

$33,847

Cost of sales

9,430

11,898

13,612

58%

16,359

19,631

Gross profit

6,800

8,457

9,893

42%

11,847

14,216

Selling, general, and administrative expenses

5,195

6,352

7,471

32%

9,026

10,831

Depreciation

160

180

213

Net interest expense

119

106

94

constant

83

73

Pre-tax income

1,326

1,819

2,115

9%

2,539

3,046

Income taxes

546

822

925

43%

1,092

1,309

Net income

$780

$997

$1,190

1,447

1,737

Dividends

$155

$200

$240

constant

$270

$295

BALANCE SHEET

Assets

Cash

$508

$609

$706

3%

$846

$1,015

Accounts receivable

2,545

3,095

3,652

15.5%

4,372

5,246

Inventories

1,630

1,838

2,190

9%

2,539

3,046

Total current assets

4,683

5,542

6,548

7,757

9,307

Gross plant & equipment

3,232

3,795

4,163

59% of net

5,258

6,310

Accumulated depreciation

1,335

1,515

1,728

2,156

2,587

Net plant & equipment

1,897

2,280

2,435

11%

3,102

3,723

Total assets

$6,580

$7,822

$8,983

10,859

13,030

LIABILITIES

Current maturities of
long-term debt

$125

$125

$125

$125

$125

Accounts payable

1,042

1,325

1,440

6.2%

1,749

2,099

Accrued expenses

1,145

1,432

1,653

7%

1,974

2,369

Total current liabilities

2,312

2,882

3,218

3,723

4,468

Long-term debt

1,000

875

750

-125

625

500

Common stock

1,135

1,135

1,135

constant

1,135

1,135

Retained earnings

2,133

2,930

3,880

4,867

6,068

Total shareholders’ equity

3,268

4,065

5,015

56% total

6,002

7,203

Total liabilities

$6,580

$7,822

$8,983

38%

10718

12,862

...

Download as:   txt (4.8 Kb)   pdf (123.1 Kb)   docx (12.5 Kb)  
Continue for 1 more page »