10-400-13 Lecture Notes - Lecture 5: Weighted Arithmetic Mean, Delhaize Group, Financial Statement
This preview shows page 1 of the document.
Unlock all 4 pages and 3 million more documents.
Get access
Related Documents
Related Questions
Estimating Cost of Debt Capital
Assume the December 31, 2010, partial financial statements taken from the annual report for AT&T (T) follow.
Consolidated Statements of Income | |
---|---|
Dollars in millions | 2010 |
Operating revenues | |
Wireless service | $ 53,510 |
Voice | 28,315 |
Data | 27,479 |
Directory | 3,935 |
Other | 11,041 |
Total operating revenues | 124,280 |
Operating expenses | |
Cost of services and sales | 52,263 |
Selling, general and administrative | 33,065 |
Depreciation and amortization | 19,379 |
Total operating expenses | 104,707 |
Operating income | 19,573 |
Other income (expense) | |
Interest expense | (2,994) |
Equity in net income of affiliates | 762 |
Other income, net | 897 |
Total other income (expense) | (1,335) |
Income from continuing operations before income taxes | 18,238 |
Income tax (benefit) expense | (1,162) |
Income from continuing operations | 19,400 |
Income from discontinued operations, net of tax | 779 |
Net income | $ 20,179 |
Consolidated Balance Sheets -- Liabilities and Equity Sections | ||
---|---|---|
Dollars in millions except per share amounts, December 31 | 2010 | 2009 |
Current liabilities | ||
Debt maturing within one year | $ 7,196 | $ 7,361 |
Accounts payable and accrued liabilities | 20,055 | 21,260 |
Advanced billed and customer deposits | 4,086 | 4,170 |
Accrued taxes | 72 | 1,681 |
Dividends payable | 2,542 | 2,479 |
Total current liabilities | 33,951 | 36,951 |
Long-term debt | 58,971 | 64,720 |
Deferred credits and other noncurrent liabilities | ||
Deferred income taxes | 22,070 | 23,579 |
Postemployment benefit obligation | 28,803 | 27,847 |
Other noncurrent liabilities | 12,743 | 13,226 |
Total deferred credits and other noncurrent liabilities | 63,616 | 64,652 |
Stockholders' equity | ||
Common stock ($1 par value, 14,000,000,000 authorized at December 31, 2010 and 2009; issued 6,495,231,088 at December 31, 2010 and 2009) | 6,495 | 6,495 |
Additional paid-in capital | 91,731 | 91,707 |
Retained earnings | 31,792 | 21,944 |
Treasury stock (584,144,220 at December 31, 2010 and 593,300,187 at December 31, 2009, at cost) | (21,083) | (21,260) |
Accumulated other comprehensive income | 2,712 | 2,678 |
Noncontrolling interest | 303 | 425 |
Total stockholders' equity | 111,950 | 101,989 |
Total liabilities and stockholders' equity | $ 268,488 | $ 268,312 |
Consolidated Statements of Stockholders' Equity -- Excerpts | 2010 | |
---|---|---|
Amount in millions except per share amounts, December 31 | Shares | Amounts |
Common Stock | ||
Balance at beginning of year | 6,495 | $ 6,495 |
Issuance of shares | -- | -- |
Balance at end of year | 6,495 | $ 6,495 |
Treasury Shares | ||
Balance at beginning of year | (593) | $ (21,260) |
Purchase of shares | -- | -- |
Issuance of shares | 9 | 177 |
Balance at end of year | (584) | (21,083) |
Retained Earnings | ||
Balance at beginning of year | $ 21,944 | |
Net income ($3.35 per share) | 19,864 | |
Dividends to stockholders ($1,69 per share) | (9,985) | |
Other | (31) | |
Balance at end of year | $ 31,792 |
In early 2011, Yahoo reports that AT&T has a market beta of: | 0.65 |
and that its closing stock price at the end of 2010 was: | $29.38 |
AT&T's statu tory tax rate is: | 35% |
(a) Explain what AT&T's market beta implies regarding its stock price volatility.
It implies that the stock of AT&T is a very stable stock.
It implies that the stock of AT&T is a very volatile stock.
It implies that the stock of AT&T moves the same as the market index.
(b) Assume the market premium equals: 5.0% and that the risk-free rate equals: 3.1%
Estimate AT&T's cost of equity capital using the CAPM model. (Round to one decimal place.)
Answer%
(c) Footnote 8 of AT&T's 10-K reports that the market value of its debt approximates its book value. Calculate the company's intrinsic value of debt and equity.
Intrinsic value of debt = $Answer million
Intrinsic value of equity = $Answer million (Round to the nearest million.)
Assume that AT&T's after tax cost of debt is 2.81%. Using this information and your rounded answers from above and from part (b), estimate AT&T's weighted average cost of capital. (Do not round until your final answer. Round to one decimal place.)
WACC = Answer%
The Diamond Glitter Company is in the process of preparing itsfinancial statements for 2012. Assume that no entries fordepreciation have been recorded in 2012. The following informationrelated to depreciation of fixed assets is provided to you.
1. The company purchased equipment on January 2, 2009, for$165000. At that time, the equipment had an estimated useful lifeof 7 years with a $25000 salvage value. The equipment isdepreciated on a straight-line basis. On January 2, 2012, as aresult of additional information, the company determined that theequipment has a remaining useful life of 3 years with a $15000salvage value.
2. During 2012, the company changed from thedouble-declining-balance method for its building to thestraight-line method. The building originally cost $625000. It hada useful life of 10 years and a salvage value of $50000. Thefollowing computations present depreciation on both bases for 2010and 2011. | ||||
2011 | 2010 | |||
Straight-line | $ 57,500 | $ 57,500 | ||
Declining-balance | $ 92,000 | $ 115,000 |
3. The company purchased a machine on July 1, 2010, at a cost of$450000. The machine has a salvage value of $25000 and a usefullife of 10 years. The company's bookkeeper recorded straight-linedepreciation in 2010 and 2011 but failed to consider the salvagevalue. Ignore Tax effect.
4. The company has failed to accrue sales commissions payable atthe end of each of the last 2 years, as follows. | ||||
December 31, 2011 | $ 5,400 | |||
December 31, 2012 | $ 4,600 |
5. In reviewing the December 31, 2011, inventory, the companydiscovered errors in its inventory-taking procedures that havecaused inventories for the last 3 years to be incorrect, asfollows. The company has already made an entry that established theincorrect December 31, 2012, inventory amount. | ||||
December 31, 2010 | Understated | $ 32,000 | ||
December 31, 2011 | Understated | $ 51,000 | ||
December 31, 2012 | Overstated | $ 9,500 |
6. At December 31, 2012, the company decided to change to thestraight-line depreciation method on its retail display equipmentfrom double-declining-balance. The equipment had an original costof $250000 when purchased on January 1, 2011. It has a salvagevalue of 0 and a 8-year useful life. Depreciation expense recordedprior to 2012 under the double-declining-balance method was $62500.The company has already recorded 2012 depreciation expense of$46875 using the double-declining-balance method.
7. Before the current year, the company accounted for its incomefrom long-term construction contracts on the completed-contractbasis. Early this year, the company changed to thepercentage-of-completion basis for accounting purposes, butcontinues to use the completed-contract method for tax purposes.Income for the current year has been recorded using the new method.Prior year tax effects must be considered. The followinginformation is available. | ||||
Pretax Income | ||||
Percentage-of-Completion | Completed-Contract | |||
Prior to 2012 | $320,000 | $180,000 | ||
2012 | $140,000 | $120,000 |
Required: | |||
Prepare the journal entries necessary at December 31, 2012 torecord the corrections and changes made to date related to theinformation provided. The books are still open for 2012. The incometax rate is 35%. The company has not yet recorded its 2012 incometax expense and payable amounts so current-year tax effects may beignored. |