Zara Financial Analysis

Continues for 1 more pages »
Read full document

Zara Financial Analysis

By | May 2011
Page 1 of 2
Economic Book Value (EBV) Capital Calculation – Operating Approach | Fluid Milk | Cultured | Ice Cream | Industrial | International| Asset | | | | | |
Operating Cash | 1045| 174| 364| 1225| 136|
Accounts Receivable| 12568| 2095| 4380| 14737| 1637|
Inventory| 30988| 10587| 52338| 74198| 5003|
Prepaid Expenses| 4932| 1822| 2718| 6782| 2642|
Income and other taxes receivable| 1267| 0 | 1236| 2244| 647| Total Current Asset| 50800| 14678| 61036| 99186| 10065| Less: Accounts Payable| (46977)| (7831)| (16372)| (55084)| (6118)| Net Working Capital | 3823| 6847| 44664| 44102| 3947| Investment and other| 43896| 7316| 15297| 51468| 5719| Accumulated Amortized Goodwill| 5480| 913| 1910| 6426| 714| Net Property, Plant, and Equipment| 88656| 14776| 30895| 103950| 11551| Accumulated R&D, Net| 8157| 247| 2276| 6322| 203| EBV Capital | 150012| 30099| 95042| 212268| 22134|

Net Operating Profit After Tax (NOPAT) Calculation – Operating Approach

| Fluid Milk | Cultured | Ice Cream | Industrial | International| Earnings before unusual items, Interest and Tax | (2808)| (47)| 7739| 22570| 5053| Research and Development Add Back | 4384| 133| 1223| 3398| 109| Less: Amortization of Acc. R&D Expenses | (3806)| (115)| (1062)| (2950)| (95)| Goodwill Amortization Add Back| 1035| 172| 360| 1212| 135| Adjusted Net Operating Profit before the Undernoted| (1195)| 144| 8260| 24230| 5202| Unusual Items | 0| 0| 0| 0| 0|

Adjusted Net Operating Profit before Tax| (1195)| 144| 8260| 24230| 5202| Cash Operating Taxes | 1123| 19| (3096)| (9028)| (2021)| Adjusted Net Operating Profit after Tax (NOPAT)| (72)| 163| 5164| 15202| 3181|

Economic Value Added (Fluid Milk)= NOPAT – (EBV Capital x WACC)
= (72) – (150012 x 0.1)
= -15073.2
Economic Value Added (Cultured)= NOPAT – (EBV Capital x...
Hide

Rate this document

What do you think about the quality of this document?

Share this document

Let your classmates know about this document and more at Studymode.com