Business Finance
CNIT 441 Income Statement Acquisition Valuation & Strategy Business Worksheet

CNIT 441

CNIT

Question Description

Need help with my Business question - I’m studying for my class.

Suppose that the NFI Group Inc. is now planning to acquire REV Group Inc. in the near future, 1)How much should NFI pay for this acquisition? 2)Recommend any bidding strategies that NFI should apply? 3)How should NFI finance this acquisition?

Please answer each of the questions in detail, thank you.

Student has agreed that all tutoring, explanations, and answers provided by the tutor will be used to help in the learning process and in accordance with Studypool's honor code & terms of service.

Final Answer

Attached.

Breakdown
Total Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Research Development
Selling General and Administrative
Total Operating Expenses
Operating Income or Loss
Total Other Income/Expenses Net
Income Before Tax
Income Tax Expense
Income from Continuing Operations
Net Income
Net Income available to common shareholders
EBITDA

TTM
10/30/2019 10/30/2018
2,417,100 2,403,700 2,381,300
2,164,200 2,151,900 2,103,300
252,900
251,800
278,000
4,700
197,800
219,100
33,800
-11,400
-9,600
-1,700
-7,900
-7,100
-7,100
-

4,800
199,300
221,300
30,500
-14,600
-16,600
-3,500
-13,100
-12,300
-12,300
76,200

6,500
182,800
207,400
70,600
-42,800
2,200
-10,800
13,000
13,000
13,000
116,600

10/30/2017 10/30/2016
2,267,783 1,925,999
1,973,179 1,696,068
294,604
229,931
4,219
188,257
207,400
87,204
-16,436
50,021
18,650
31,371
31,371
31,371
125,016

4,815
139,771
154,009
75,922
-3,521
43,243
13,050
30,193
30,193
43,332

Breakdown
Assets
Current Assets
Cash
Cash And Cash Equivalents
Total Cash
Net Receivables
Inventory
Other Current Assets
Total Current Assets
Non-current assets
Property, plant and equipment
Gross property, plant and equipment
Accumulated Depreciation
Net property, plant and equipment
Goodwill
Intangible Assets
Other long-term assets
Total non-current assets
Total Assets
Liabilities and stockholders' equity
Liabilities
Current Liabilities
Total Revenue
Accounts Payable
Taxes payable
Accrued liabilities
Deferred revenues
Other Current Liabilities
Total Current Liabilities
Non-current liabilities
Long Term Debt
Deferred taxes liabilities
Other long-term liabilities
Total non-current liabilities
Total Liabilities
Stockholders' Equity
Common Stock
Retained Earnings
Accumulated other comprehensive income
Total stockholders' equity
Total liabilities and stockholders' equity

10/30/2019 10/30/2018 10/30/2017 10/30/2016

3,300
3,300
253,500
513,400
19,400
809,100

11,900
11,900
266,900
514,000
24,000
843,100

17,838
17,838
243,242
452,380
13,372
726,832

10,821
10,821
181,239
325,633
12,037
529,730

324,600
-122,900
201,700
159,800
159,900
16,600
538,000
1,347,100

314,800
-100,500
214,300
161,800
174,600
14,300
565,000
1,408,100

297,177
-80,094
217,083
133,235
167,887
9,395
527,600
1,254,432

207,567
-61,145
146,422
84,507
124,040
4,320
359,289
889,019

3,600
200,800
40,200
129,900
49,600
436,000

1,300
218,100
0
43,400
117,800
29,400
417,200

750 217,267
11,168
49,201
95,...

SajemTop (17045)
Duke University

Anonymous
Solid work, thanks.

Anonymous
The tutor was great. I’m satisfied with the service.

Anonymous
Goes above and beyond expectations !

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4
Similar Questions
Related Tags