Pacific Grove Spice Company case analysisDescripción completa
Pacific Grove Spice Company
Pacific Grove
Fin300
Descripción: PGSC Case study
spFull description
Full description
bon
Grove rt 600e guia del Producto
Spices galoreDescrição completa
Descripción: RESUMEN EJECUTIVO En el siguiente informe se desarrollará un estudio de investigación sobre el mercado de gimnasios del sector, enfocado principalmente en Pacific Fitness.
BandDescripción completa
Full description
YUIHHKKLKKH
Interruptores Federal PacificDescripción completa
Cebu
ticket
Full description
Sss v Atlantic Gulf and Pacific Company of Manila digest
documentDeskripsi lengkap
Full description
Pacific Grove Spice Company Exhibit 1 - Income Statement ($ in millions except for price per share) Income Statement Net Sales Cost of Goods Sold Gross Profit Margin
Gro,t- rate of sale (n*o+e ta rate ass/+ed Pri*e#arnings atio Maret al/e of #/it Co++ on S-ares /tstanding Pri*e %er s-are Note 20122015 are %roe*ted data
16.0 $37.990 1165327 $32.60
Pacific Grove Spice Company Exhibit & - alance Sheet ($ in millions) *ssets
0!"0!0#
0!"0!0
0!"0!0%
0!"0!10
0!"0!11
0!"0!1&
0!"0!1"
0!"0!1'
0!"0!1
Cas &**o/nts e*ei:a;le (n:entories Pre%aid #%enses )otal C/rrent &ssets
$2.325 9.489 6.697 0.770 19.281
$2.680 10.912 7.701 0.840 22.133
$2.924 11.895 8.394 0.910 24.123
$3.440 13.976 9.947 0.828 28.191
$4.102 16.632 11.878 0.969 33.581
$4.672 19.126 13.613 1.117 38.528
$5.279 21.613 15.383 1.262 43.537
$5.860 23.990 17.075 1.401 48.326
$6.387 26.149 18.612 1.527 52.675
Net Pro%ert ! #/i%+ent < t-er =ong)er+ &ssets )otal &ssets
15.200 2.241 36.722
16.000 2.479 40.612
17.300 2.671 44.094
19.100 3.074 50.365
22.400 3.639 59.620
25.157 4.189 67.874
28.427 4.733 76.697
31.554 5.254 85.134
34.395 5.727 92.797
10.6
8.6
14.2
18.4
13.8
13.0
11.0
9.0
0!"0!1'
0!"0!1
Gro,t- rate of assets +iabilities , .ners/ Eity
< Net %ro%ert ! e/i%+ent for all ears is *al*/lated as net %ro%ert ! e/i%+ent fro+ t-e %rior ear %l/s *a%ital e%endit/res in t-e sa+e ear +in/s de%re*iation e%ense in t-e sa+e ear. "e%re*iation e%ense is in*l/ded in re%orted o%erating e%enses? it is not ;roen o/t se%aratel. Note 20122015 are %roe*ted data
Pacific Grove Spice Company Exhibit " - Capital 23etin3 *nalysis of 4elevision Pro3ram pportnity (nitial (n:est+ent Cas- @lo,s #/i%+ent
Aear 0 $1440000
Gro,t- ate of Sales %erating Cas- @lo,s
Aear 1
Sales Cost of Goods Sold at 58.5 of sales Gross Profit Margin
5.0 Aear 2
5.0 Aear 3
5.0 Aear 4
5.0 Aear 5
$8100000 4738500 3361500
$8505000 4975425 3529575
$8930250 5224196 3706054
$9376763 5485406 3891356
$9845601 5759676 4085924
Pro+otion #%ense at 11 of sales General ! &d+inistrati:e #%ense "e%re*iation #%ense (n*re+ental %erating Profit
891000 760000 288000 1422500
935550 798000 288000 1508025
982328 837900 288000 1597826
1031444 879795 288000 1692118
1083016 923785 288000 1791123
(n*o+e )aes at 27 (n*re+ental Net (n*o+e
384075 1038425
407167 1100858
431413 1166413
456872 1235246
483603 1307520
B "e%re*iation #%ense (n*re+ental %erating Cas- @lo,
288000 1326425
288000 1388858
288000 1454413
288000 1523246
288000 1595520
Aear 1 $1664384 1184625 389466 2459543
Aear 2 $83219 59231 19473 122977
Aear 3 $87380 62193 20447 129126
Aear 4 $91749 65302 21469 135582
Aear 5 $96337 68568 22543 142361
Aear 2
Aear 3
Aear 4
$1325287
$1387664
Aearl Net >oring Ca%ital (n:est+ent &dditional & at 75 "as Sales /tstanding &dditional (n:entor at 4 (n:entor )/rns &dditional &P at 30 "as CGS )otal N>C (n:est+ent )er+inal Cas- @lo,s e*o:er of N>C )otal Proe*t Cas- @lo,s (nternal ate of et/rn N tP
t l
t 20
Aear 1
$1440000 41.28 $1 716 414
$1133118
$1265881
Aear 5 $2989590 $4442748
Pacific Grove Spice Company Exhibit ' - 5i3h Contry Seasonin3s Income Statement ($ in millions) Income Statement
< Net %ro%ert ! e/i%+ent for all ears is *al*/lated as net %ro%ert ! e/i%+ent fro+ t-e %rior ear %l/s *a%ital e%endit/res in t-e sa+e ear +in/s de%re*iation e%ense in t-e sa+e ear. "e%re*iation e%ense is in*l/ded in re%orted o%erating e%enses? it is not ;roen o/t se%aretel.
Pacific Grove Spice Company Exhibit - In2stry Information M *Cor+i* ! Co+%an< 2010 2011
Con&gra @oods<< 2010 2011
Pa*ifi* Gro:e S%i*e Co. 2010 2011
Sales re:en/e in +illionsD Net in*o+e in +illionsD #arnings %er s-are Closing sto* %ri*e Pri*eearnings ratio