Вы находитесь на странице: 1из 2

12/15/2019

[Enter Company Name]


EBITDA & Financial Leverage Analysis
[Enter Date]

EBIT & EBITDA


Second PY Immediate PY Current Year
Income (Loss) Before Taxes 100,000 40,000 (10,000)
Interest Expense 25,000 25,000 25,000
Depreciation 10,000 10,000 10,000
Amortization 3,000 4,000 5,000
EBITDA 138,000 79,000 30,000
EBIT 125,000 65,000 15,000

Principal Payments on Debt During Year 500,000 450,000 650,000

EBITDA to P&I Payments 0.26 0.17 0.04

Financial Leverage Ratios


Total Assets 8,000,000 7,000,000 6,500,000
Debt 3,000,000 2,000,000 4,000,000
Equity 1,000,000 900,000 950,000

Debt Ratio 0.38 0.29 0.62

Debt to Equity 3.00 2.22 4.21

Interest Coverage 5.00 2.60 0.60

160,000 6.00

140,000
5.00 EBITDA

120,000
EBITDA to
4.00 P&I
100,000 Payments

80,000 3.00
Debt Ratio

60,000
2.00 Debt to
Equity
40,000

1.00
20,000 Interest
Coverage

- -
Second PY Immediate PY Current Year

file:///conversion/tmp/scratch/452114282.xls 1 of 2
Coverage

- - 12/15/2019
Second PY Immediate PY Current Year

file:///conversion/tmp/scratch/452114282.xls 2 of 2

Вам также может понравиться