Question

1 2 MERCURY ATHLETIC FOOTWEAR 3 4 5 Men's Athletic: 6 Revenue 7ess: Operating Expenses* 8 Operating Income 9 10 Men's Casual: 11 Revenue 12 Less: Operating Expenses* 13 Operating Income 14 15 Women's Athletic: 16 Revenue 17 Less: Operating Expenses* 18 Operating Income 19 20 Nomen's Casual: 21 Revenue 22 ess: Operating Expenses 23 Operating Income 24 25 Consolidated Revenue 26 ess: Operating Expenses* 27 ess: Corporate Overhead < > FCF Calculation 2006 219,093 187,672 31,421 51,663 43,421 8,242 123,563 110,860 12,703 36,802 37,645 (843) 431,121 379,598 9,224 Valuation 2007 251,957 52,180 138,391 36,802 2008 282,192 53,223 153,614 2009 310,411 54,288 167,439 2010 335,244 55,916 179,159 2011 352,006 57,594 188,117 2006 Balance Sheet + Ready Accessibility: Good to go 164°F Windy Search

          1
2 MERCURY ATHLETIC FOOTWEAR
3
4
5 Men's Athletic:
6 Revenue
7ess: Operating Expenses*
8 Operating Income
9
10 Men's Casual:
11 Revenue
12 Less: Operating Expenses*
13 Operating Income
14
15 Women's Athletic:
16 Revenue
17 Less: Operating Expenses*
18 Operating Income
19
20 Nomen's Casual:
21 Revenue
22 ess: Operating Expenses
23 Operating Income
24
25 Consolidated Revenue
26 ess: Operating Expenses*
27 ess: Corporate Overhead
<
>
FCF Calculation
2006
219,093
187,672
31,421
51,663
43,421
8,242
123,563
110,860
12,703
36,802
37,645
(843)
431,121
379,598
9,224
Valuation
2007
251,957
52,180
138,391
36,802
2008
282,192
53,223
153,614
2009
310,411
54,288
167,439
2010
335,244
55,916
179,159
2011
352,006
57,594
188,117
2006 Balance Sheet
+
Ready Accessibility: Good to go
164°F
Windy
Search

1
2 MERCURY ATHLETIC FOOTWEAR
3
4
5 Men's Athletic:
6 Revenue
7ess: Operating Expenses*
8 Operating Income
9
10 Men's Casual:
11 Revenue
12 Less: Operating Expenses*
13 Operating Income
14
15 Women's Athletic:
16 Revenue
17 Less: Operating Expenses*
18 Operating Income
19
20 Nomen's Casual:
21 Revenue
22 ess: Operating Expenses
23 Operating Income
24
25 Consolidated Revenue
26 ess: Operating Expenses*
27 ess: Corporate Overhead
<
>
FCF Calculation
2006
219,093
187,672
31,421
51,663
43,421
8,242
123,563
110,860
12,703
36,802
37,645
(843)
431,121
379,598
9,224
Valuation
2007
251,957
52,180
138,391
36,802
2008
282,192
53,223
153,614
2009
310,411
54,288
167,439
2010
335,244
55,916
179,159
2011
352,006
57,594
188,117
2006 Balance Sheet
+
Ready Accessibility: Good to go
164°F
Windy
Search

Added by Dennis K.

Question

Please give Ace some feedback