1. Business
  2. Accounting
  3. construct the du pont equations for prospec what does it...

Question: construct the du pont equations for prospec what does it...

Question details

Construct the Du Pont Equations for Prospec. What does it tell us?

20X7

20X8

20X8

Sales

$1,578

$2,106

$3,265

COGS

631

906

1,502

Gross Margin

$   947

$1,200

$1,763

Expenses

     Marketing

$316

$495

$882

     R & D

158

211

327

     Admin.

126

179

294

Total Expenses

$   600

$   885

$1,503

EBIT

$347

$315

$260

Interest

63

95

143

EBT

$284

$220

$117

Tax

97

75

40

EAT

$187

$145

$ 77

20X7

20X8

20X9

ASSETS

     Cash

$     30

$     40

$     62

     Accounts Receivable

175

351

590

     Inventory

90

151

300

     Current Assets

$    295

$    542

$    952

     Fixed Assets

         Gross

$1,565

$2,373

$2,718

         Accum. Depreciation

(610)

(860)

(1,135)

         Net

$   955

$1,513

$1,583

     Total Assets

$1,250

$2,055

$2,535

LIABILITIES

     Accounts Payable

$56

$81

$134

     Accruals

15

20

30

     Current Liabilities

$71

$101

$164

     Capital

         Long-Term Debt

$630

$1,260

$1,600

         Equity

549

694

771

     Total Liability & Equity

$1,250

$2,055

$2,535

Solution by an expert tutor
Blurred Solution
This question has been solved
Subscribe to see this solution