0 8534 13 2 26 24 5590 9 195 25 57

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: x Division 1-Company Stores 2-Domestic Franchise 3-International Franchise 4-Supply Chain Store Total $ Revenues $ 296,494 $ 10,325 $ 24,941 $ 104,083 $ 435,843 % Revenues $ Profit % Profit IFE EFE Score Scores s 68.0% $ 8,534 13% 2 2.6 2.4% $ 5,590 9% 1.95 2.5 5.7% $ 17,387 27% 2.3 2.8 23.9% $ 32,450 51% 2.6 3.1 100.0% $ 63,961 100% Strategy Formulation: IE Matrix Strategy Formulation: GSM Matrix Strategy Formulation: QSPM Strategy Formulation Recommendation Year Operating Inc Depreciation and amortization expense 2013 $ 8,534 $ 2014 13,656 2015 $ 18,842 2016 $ 24,081 2017 $ 24,322 Inc to DQ $ $ $ 8,142 392 - $ $ $ 12,339 1,317 1,366 $ 16,536 $ 2,307 $ 1,884 $ 20,733 $ 3,348 $ 2,408 $ 20,733 $ 3,589 $ 2,432 Net $ 392 $ $ $ $ 1,157 97 Operating Income per store $ 87.98 Depreciation and amortization per store $ 83.94 Per Store Present $ 4.04 (49) 422 940 # of Stores 1st year $ (0.33) 147 2nd year $ 2.14 197 3rd year 4th year $ $ 3.81 4.68 247 247 Strategy Implementation Strategy Implementation EPS/EBIT analysis 0.5 100% stock 0.45 Recession $ $ 2...
View Full Document

Ask a homework question - tutors are online