In: Finance
|
20X1 |
20x2 |
|
|
EBIT |
1000 |
1200 |
|
Interest Expense |
80 |
104 |
|
Depreciation Expense |
180 |
200 |
|
Inventory |
400 |
430 |
|
Accounts Payables |
416 |
440 |
|
Accounts Receivables |
504 |
450 |
|
Notes Payables |
200 |
214 |
|
Capital Expenditures |
200 |
250 |
|
Long Term Debt |
11200 |
1190 |
|
Tax Rate |
20% |
20% |