18.12.2012 Views

Proceedings

Proceedings

Proceedings

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

As we mentioned in the previous subchapter we used the average values of the<br />

variables to determine the revenue per current asset currency unit (V/AC), revenue per<br />

non-current asset (V/AI), profit per revenue unit (PR/V), and total depreciation<br />

expenses per non-current asset (A/AI). The report is the following:<br />

Table 7. Average values of management rates<br />

Measure V/AC V/AI PR/V A/AI<br />

Medium value 1.249347 1.009494 0.143156 0.07384<br />

Next, we simulated the development of the measures: operating revenue, operating<br />

profit, depreciation expenses according to changes in the asset structure. To determine<br />

the mentioned measures we used the rates from table no.6.<br />

Table 8. Simulation of development for revenue, profit and depreciation<br />

AC AI V PR CA<br />

100 100 225.8841 32.33659 7.383966<br />

90 110 223.4856 31.99323 8.122363<br />

80 120 221.087 31.64987 8.860759<br />

70 130 218.6885 31.3065 9.599156<br />

60 140 216.2899 30.96314 10.33755<br />

50 150 213.8914 30.61977 11.07595<br />

40 160 211.4929 30.27641 11.81435<br />

30 170 209.0943 29.93305 12.55274<br />

20 180 206.6958 29.58968 13.29114<br />

10 190 204.2973 29.24632 14.02954<br />

The chart depicting the development of the measures is as it follows:<br />

Graphic1. Simulation of development for revenue, profit and depreciation<br />

250<br />

200<br />

150<br />

100<br />

50<br />

0<br />

1 2 3 4 5 6 7 8 9 10<br />

The graph shows the evolution trends for each of the indicators taken into<br />

consideration. For consistency reasons we also present the relative changes.<br />

~ 829 ~<br />

AC<br />

V<br />

CA<br />

AC<br />

AI<br />

V<br />

PR<br />

CA

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!