After becoming aware of certain indicators, the general manager of the company "ABC SA" was very calm for his next presentation before the Shareholders' Meeting, given that he had been informed that he managed to overcome sales and profit level net to the main competitor. To prepare the report you would submit to the Board, you have the following company information:

2014 2015 2014 2015 Cash $5,000 $8,500 Suppliers $10,000 $10,000 Negotiable values $2,500 $28,000 Taxes for payable $5,000 $9,000 Accounts receivable $30,000 Bank loans $25,000 Stocks $10,000 $20,000 Non-current liabilities $22,000 $11,000 Net Fixes Assets $30,000 Heritage $38,000 Total assets $100,000 Passive and heritage Sales growth 20% Average collection period 30 dias Sales growth $100,000 Current liquidity 1.5 Operating margin 20% 25% Increase in fixed assets $12,000 Interest coverage 2.5 3 Depreciation of the year $2,000 Tax rate 30% 30% Weighted Average Cost of Capital WACC 12% 15%