Professional Documents
Culture Documents
This spreadsheet was prepared by Michael J. Schill, Robert F. Vandell Research Associate Professor of Business Administration. Copyright ©2011 by
the University of Virginia Darden School Foundation, Charlottesville, VA. All rights reserved. For customer service inquiries, send an e-mail to
sales@dardenbusinesspublishing.com. No part of this publication may be reproduced, stored in a retrieval system, posted to the Internet, or transmitted
in any form or by any means—electronic, mechanical, photocopying, recording, or otherwise—without the permission of the Darden School Foundation.
Balance sheet
Cash 120.1 105.2 66.8 9.4
Accounts receivable 90.6 99.5 119.5 146.4
Inventory1 468.3 507.6 523.4 656.9
Other current assets2 20.9 19.3 22.6 20.9
Current assets 699.9 731.6 732.3 833.6
Net fixed assets3 332.1 332.5 384.3 347.9
Total assets 1032.0 1064.1 1116.6 1181.5
1
Inventory investment was valued at the lower of cost or market. The cost of inventory was determined by
accumulating the costs associated with preparing the plants for sale. Costs that were typically capitalized
as inventory included direct labor, materials (soil, water, containers, stakes, labels, chemicals), scrap, and
overhead.
2
Other current assets included consigned inventory, prepaid expenses, and assets held for sale.
3
Net fixed assets included land, buildings and improvements, equipment, and software.
4
Purchases represented the annual amount paid to suppliers.
-156.7
190.32
854.0
27.17
1071.46
376.9
1448.4
9.9
34.1
23.0
66.9
1224.7
75
240.63
Đơn vị: Nghìn USD
2006 F
90.5
46.0
61.52
75
0.0
Exhibit 2
HORNIMAN HORTICULTURE
Financial Ratio Analysis and Benchmarking
Return on assets (Net profit / Total asset 3.2% 2.4% 4.7% 5.1% 2.9%
Return on capital (Net profit / Total capi 3.3% 2.5% 4.8% 5.4% 4.0%
Receivable days (AR / Revenue * 365) 41.9 45.0 48.0 50.9 21.8
Inventory days (Inventory / COGS * 36 424.2 432.1 436.5 476.3 386.3
Payable days (AP / Purchases * 365) 15.6 13.3 10.2 9.9 26.9
NFA turnover (Revenue / NFA) 2.4 2.4 2.4 3.0 2.7
1
Benchmark figures are based on 2004 financial ratios of publicly traded horticulture producers.
Financial Ratio & Assumption for 2006 Pro forma
Balance sheet
Cash 15.2% 13.0% 7.4% 0.9% 8%
Accounts receivable 41.9 45.0 48.0 50.9 30%
Inventory 424.2 432.1 436.5 476.3 30%
Other current assets 2.7% 2.4% 2.5% 2.0% 2.0%
Current assets
Net fixed assets
Total assets
% Doanh thu
Bài cho
% Doanh thu
% of EBT
% Doanh thu
% Doanh thu
Đề bài cho
đề bài cho
% Doanh Thu
% of SG&A
% of SG&A
% Doanh thu
Exhibit 2
HORNIMAN HORTICULTURE
Financial Ratio Analysis and Benchmarking