Based on the information of the company, develop the current status of this and some recommendations based

Fantastic news! We've Found the answer you've been seeking!

Question:

Based on the information of the company, develop the current status of this and some recommendations based on the following reasons: Liquidity, Solvency, Indebtedness, Productivity, Cost effectiveness (Spanish traslation)

		2003	2004	2005	2006	2007
Current Assets
	cash and equivalents	917	1,111	599	1,380	2,051
	Customers	467	501	569	730	832
	Other accounts receivable	129	151	202	103	395
	inventories	714	676	720	796	930
	Other current assets	418	257	263	392	540
Current Assets	2,646	2,695	2,353	3,401	4,748


Properties Plant and Equipment
	Property, plant and equipment	9,242	9,639	9,495	10,138	10,178
	Accumulated depreciation	3,209	3,612	3,974	4,260	4,235
	bottles and boxes	157	130	451	474	721
	Depreciation Bottles and boxes	227	255	281	301	299
Fixed Asset	5,963	5,902	5,691	6,051	6,364

Deferred assets and others
	net deferred charges	-	-	400	563	346
	Net Intangible Assets	11,744	12,031	11,309	11,548	11,981
	Other assets	123	184	642	948	800
Deferred assets	11,867	12,215	12,350	13,059	13,127

total assets	20,476	20,812	20,394	22,511	24,240



PASSIVE	2003	2004	2005	2006	2007
	current liabilities
	Suppliers	1,114	1,678	1,399	1,568	1,659
	Debt and Obligac. Financial C.P.	1,070	1,090	1,323	930	1,309
	Taxes to pay	344	424	291	305	506
	Other short-term liabilities	568	84	645	820	931
	current liabilities	3,096	3,276	3,658	3,624	4,405
	Long Term Liabilities	9,762	8,019	6,029	6,160	5,494
	loan banking and long-term dctos	8,331	6,600	4,604	4,569	3,836
	Other long-term liabilities	1,431	1,419	1,425	1,591	1,659
	Total Liabilities	12,858	11,295	9,688	9,784	9,900
	no-cost passive	3,456	3,605	3,760	4,285	4,755


STOCKHOLDERS EQUITY
	Contributed capital
	Social capital	900	1,065	1,149	1,249	1,294
	Premium on subscription of shares	3,626	3,626	3,626	3,626	3,626
	Contributed capital	4,527	4,691	4,775	4,875	4,920

	Earned Capital
	Bookings	121	117	113	109	109
	capital update	- 966	- 821	- 909	- 607	- 584
	Results Previous years	2,942	3,522	5,036	6,274	7,488
	Exercise Utility	994	2,007	1,691	2,075	2,407
	Earned Capital	3,091	4,826	5,931	7,852	9,420

	Total stockholders' equity	7,618	9,517	10,707	12,727	14,340

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	20,476	20,812	20,394	22,511	24,240



		2003	2004	2005	2006	2007

NET SALES	11,633	14,105	15,287	17,364	18,391
	Sales cost	5,377	6,543	7,107	8,176	8,778
	Gross profit	6,256	7,562	8,180	9,188	9,613
	Sales, Marketing and Admin Expenses	3,537	4,536	4,870	5,535	5,901
	Operating Profit (EBIT)	2,719	3,026	3,310	3,653	3,712
	Other expenses (income)	79	120	94	203	106
	Profit before financial expenses	2,640	2,906	3,216	3,450	3,606
	Comprehensive Financing Result	960	398	577	509	138
	Profit before PTU and Taxes	1,680	2,508	2,639	2,941	3,468
	OCT	148	166	174	171	170
	ISR	539	335	774	695	891
NET PROFIT	994	2,007	1,691	2,075	2,407



	Operating Profit (EBIT)	2,719	3,026	3,310	3,653	3,712
	depreciation and Amortz. for EBITDA	316	377	763	894	932
	EBITDA (Operating Flow)	3,035	3,403	4,073	4,546	4,643