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