Exhibit 1

Financial Statements for Tire City, Inc.

For years ending 12/31

1993

1994

1995

Net sales
Cost of sales
Gross Profit

$ 16,230
9,430
6,800

$ 20,355
11,898
8,457

$ 23,505
13,612
9,893

Selling, general, and administrative exp

Depreciation
Net interest expense
Pre-tax income
Income taxes
Net income

5,195
160
119
1,326
546
$
780

6,352
180
106
1,819
822
$
997

7,471
213
94
2,115
925
$ 1,190

Dividends

155

200

240

508
2,545
1,630
4,683

609
3,095
1,838
5,542

706
3,652
2,190
6,548

INCOME STATEMENT

Proportion of COGS t
58.10%

Proportion of SGA t
32.01%

Proportion of Income Taxes to

41.18%

Proportion of PAT paid as Divi

19.87%

BALANCE SHEET
Assets
Cash balances
Accounts receivable
Inventories
Total current assets
Gross plant & equipment
Accumulated depreciation
Net plant & equipment
Total assets
Liabilities
Current maturities
Accounts payable
Accrued expenses
Total current liabilities

3,232
1,335
1,897

3,795
1,515
2,280

4,163
1,728
2,435

$ 6,580

$ 7,822

$ 8,983

125
1,042
1,145
2,312

125
1,325
1,432
2,882

125
1,440
1,653
3,218

Long-term debt

1,000

875

750

Common stock
Retained earnings
Total shareholders' equity

1,135
2,133
3,268

1,135
2,930
4,065

1,135
3,880
5,015

$ 6,580

$ 7,822

$ 8,983

Total liabilities

Proportion of Cash t
3.13%

Proportion of Account Recei

15.68%

Proportion of COGS to Sales

58.45%
57.91%

Average
58.16%

Proportion of SGA to Sales

31.21%
31.78%

Average
31.67%

Proportion of Income Taxes to Pre Tax IncomeAverage

45.19%
43.74%
43.37%
Proportion of PAT paid as Dividends
20.06%
20.17%

Proportion of Cash to Sales

2.99%
3.00%

Average
20.03%

Average
3.04%

Proportion of Account Receivables to Sales Average

15.21%
15.54%
15.47%

Profitability
Return on Sales
Return on Capital
Return on Equity
Liquidity
Current Ratio
Quick Ratio
Leverage
Assets / Equity
Debt / Total Capital
Interest Coverage
Activity Ratios
Sales / Assets
Days Receivable
Days Inventory
Days Payable
Purchases

1993

1994

1995

4.81%
18.28%
23.87%

4.90%
20.18%
24.53%

5.06%
20.64%
23.73%

2.03
1.32

1.92
1.29

2.03
1.35

2.01
26.36%
12.14

1.92
20.24%
18.16

1.79
15.18%
23.50

2.47
57.24
63.09
NA

2.60
55.50
56.39
39.95

2.62
56.71
58.72
37.64

Data NA

12,106

13,964

In Thousands of Dollars
INCOME STATEMENT
Net Sales
Cost of Sales
Gross Profit
Selling, General &
Administrative Expenses
Depreciation
Net Interest Expense
Pre Tax Income

ASSUMPTIONS
20% Growth Per Annum
58.2% of Sales

1996

1997

28,206
16,416
11,790

31.7% of Sales
Assumption Given in the C
Reconciled

8,941
213
129
2,507

Income Taxes
Net Income

43.4% of PBT

1,088
1,419

Dividends

20% of PAT

BALANCE SHEET
ASSETS
Cash Balances
Accounts Receivables
Inventories
Total Current Assets

284
1996

3% of Sales
15.5% of Sales
Assumptions Given

Gross Plant & Equipment

Assumptions Given
Accumulated Depreciation 1996, Increase of $213
1997, Increase of $213 plus
5% of $2,400
Net Plant & Equipment
Total Assets

Constant
Balancing Figure
7% of Sales
7% of Sales

Long Term Debt

Decreases by $125

Common Stock

Constant

10,730 Average Relationship with

333
116
2,970
1,289 Average Tax Rate
1,681
336 Average Dividends Payout
1997

846
4,372
1,625
6,843

1,015 Average of Relationship wit

5,246 Average Realtionship with
3,146
9,408

6,163

6,563

1,941
4,222

2,274
4,289

11,065

LIABILITIES
Current Maturities
Bank Debt
Accounts Payable
Accrued Expenses
Total Current Liabilities

33,847
19,699
14,148

13,697

125
414
1,777
1,974
4,290

125
1,077
2,132
2,369
5,704

625

500

1,135

1,135

Retained Earnings
Total Shareholders Equity
Total Liabilities & Equity

Beginning RE + PAT + Divi

5,015
6,150

6,360
7,495

11,065

13,698

erage Relationship with Sales

erage Tax Rate

erage Dividends Payout Ratio

erage of Relationship with Sales

erage Realtionship with Sales

Total Depreciation
Increase in De for 1997
333
2,274

Profitability
Return on Sales
Return on Capital
Return on Equity
Liquidity
Current Ratio
Quick Ratio

1996

1997

5.03%
22.85%
23.07%

4.97%
22.47%
22.43%

1.59
1.22

1.65
1.10

Leverage
Assets / Equity
1.80
Debt / Total Capita 11.07%
Interest Coverage
20.43

1.83
7.82%
26.60

Activity Ratios
Sales / Assets
Days Receivable
Days Inventory
Days Payable

2.55
56.58
36.13
40.92

2.47
56.58
58.29
34.07

15,851

22,845

Purchases