This web page contains a live and functional spreadsheet. Please enable JavaScript in your web browser for the live calculations to work properly.
Income Statement Items (000)
EBIT
Interest Expense
Balance Sheet Items (000)
Current Assets
Cash
Fixed Assets
Current Liabilities
Other
Income Tax Rate
After-Tax Cost of Capital
Net Income
Operating Profit After Taxes
Non-Cash Working Capital
Invested Capital
Return on Invested Capital
Excess Returns