1 2 3 4 Revenues 500 515 536 402 COGS 300 306 314 262 Gross Profit 200 209 222 140 SG&A 70 72 74 74 Depreciation 30 30 30 30 Operating Income 100 107 118 36 EBITDA 130 137 148 66 Debt 300 300 In year 1, $100 of COGS were fixed. 2. Now assume the largest risk to this customer is rising costs that cannot be passed along to the customers. Specifically, assume that the variable component of COGS rises in price by 30% in year 4. Project revenue, COGS and EBITDA in year 4. Calculate Debt/EBITDA and interest coverage in year 4
1 2 3 4 Revenues 500 515 536 402 COGS 300 306 314 262 Gross Profit 200 209 222 140 SG&A 70 72 74 74 Depreciation 30 30 30 30 Operating Income 100 107 118 36 EBITDA 130 137 148 66 Debt 300 300 In year 1, $100 of COGS were fixed. 2. Now assume the largest risk to this customer is rising costs that cannot be passed along to the customers. Specifically, assume that the variable component of COGS rises in price by 30% in year 4. Project revenue, COGS and EBITDA in year 4. Calculate Debt/EBITDA and interest coverage in year 4
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
1 | 2 | 3 | 4 | ||
Revenues | 500 | 515 | 536 | 402 | |
COGS | 300 | 306 | 314 | 262 | |
Gross Profit | 200 | 209 | 222 | 140 | |
SG&A | 70 | 72 | 74 | 74 | |
30 | 30 | 30 | 30 | ||
Operating Income | 100 | 107 | 118 | 36 | |
EBITDA | 130 | 137 | 148 | 66 | |
Debt | 300 | 300 | |||
In year 1, $100 of COGS were fixed. |
2. Now assume the largest risk to this customer is rising costs that | ||
cannot be passed along to the customers. Specifically, assume that the variable | ||
component of COGS rises in price by 30% in year 4. Project revenue, COGS | ||
and EBITDA in year 4. Calculate Debt/EBITDA and interest coverage in year 4. |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education