Scribd Logo
Upload

Welcome to Scribd!

  • Minerva Proyecto

    Uploaded by

    Ana
    8 views8 pages
    Total revenues (Sales) Cost of goods sold Selling, general and admtv expenses Depreciation Operating income Other income earnings before interest and taxes (EBIT) interest expense Pretax income taxes Net Income Assets Current assets Cash and equivalents Accounts receivable Inventories Other Total Current Assets Fixed assets Net property, plant and eq. Less accum depreciatn Net property,. Plant & eq Intangible assets Total Fixed assset

    Original Description:

    Original Title

    minerva proyecto .xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Total revenues (Sales) Cost of goods sold Selling, general and admtv expenses Depreciation Operating income Other income earnings before interest and taxes (EBIT) interest expense Pretax income taxes Net Income Assets Current assets Cash and equivalents Accounts receivable Inventories Other Total Current Assets Fixed assets Net property, plant and eq. Less accum depreciatn Net property,. Plant & eq Intangible assets Total Fixed assset

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views8 pages

    Minerva Proyecto

    Uploaded by

    Ana
    Total revenues (Sales) Cost of goods sold Selling, general and admtv expenses Depreciation Operating income Other income earnings before interest and taxes (EBIT) interest expense Pretax income taxes Net Income Assets Current assets Cash and equivalents Accounts receivable Inventories Other Total Current Assets Fixed assets Net property, plant and eq. Less accum depreciatn Net property,. Plant & eq Intangible assets Total Fixed assset

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 8

    Total revenues (Sales)

    Cost of goods sold


    Selling, general and admtv expenses
    Depreciation

    COMPANY X
    INCOME STATEMENT
    2014
    (in millions)
    3.262
    1.655
    327
    90

    Operating income
    Other income
    Earnings before interest and taxes (EBIT)
    Interest expense
    Pretax income
    Taxes

    1.19
    29
    1.219
    49
    1.17
    398

    Net Income
    Assets
    Current assets
    Cash and equivalents
    Accounts receivable
    Inventories
    Other
    Total Current Assets

    772
    2014

    2013

    219
    234
    410
    21
    884

    136
    270
    280
    21
    707

    Fixed Assets
    Property, plant and eq.
    Less accum depreciatn
    Net property, plant and eq.
    Intangible assets
    Total Fixed asssets

    1.931
    -550
    1.381
    221
    1.602

    1.274
    -460
    814
    221
    1.035

    Total Assets

    2.486

    1.742

    Liabilities and Stockholders Equity


    Current Liabilities:
    Suppliers
    CPLTD*
    Accrued expenses
    Total current liabilities
    Long term liabilities:
    Deferred taxes
    Long term debt
    Total Long term liabilities
    Stockholders equity:
    Common stock
    Accumulated retained earnings
    Total Equity
    Total Liabilities and stockholders equity

    2014
    254
    450
    110
    814
    104
    271
    375
    378
    919
    1.297
    2.486

    OME STATEMENT
    2015
    3.5882

    2016

    2017

    2018

    2019

    2013
    197
    53
    205
    455
    104
    458
    562
    378
    347
    725
    1.742

    1) First year sales grow 10%, 12%, 17% 18, 25%

    2%, 17% 18, 25%

    hay que poner que las ventas crecen con base al ao anterior

    You might also like