AFM101 Chapter Notes - Chapter 3: Asset, Gross Margin, Gross Profit
AFM101 Full Course Notes
Document Summary
Get access
Related Documents
Related Questions
7. Consider theeffects of the independent transactions, a through i, on acompanyâs balance sheet, income statement, statement of cash flows,and statement of stockholdersâ equity.
a. The company purchasedinventory on credit.
b. The company sold allinventory purchased in transaction a) on credit (and formore than its cost).
c. The company collectedcash from customers from transaction b).
d. The company purchasedequipment with cash.
e. The company paid cash fora note payable that came due.
f. The company paidcash for interest on borrowings.
g. Wages were earned bycompany employees but not yet paid.
h. The company paid cash individends.
i. The companyreceived cash for the issuance of stock.
Complete the table below to explainthe effects and financial statement linkages. Use â+â to indicatethe account increases and âââ to indicate the account decreases (15pts).
a. | b. | c. | d. | e. | f. | g. | h. | i. | |||||||||||
Balance sheet | |||||||||||||||||||
Cash | |||||||||||||||||||
Noncash assets | |||||||||||||||||||
Total liabilities | |||||||||||||||||||
Contributed capital | |||||||||||||||||||
Retained earnings | |||||||||||||||||||
Statement of cash flows | |||||||||||||||||||
Operating cash flow | |||||||||||||||||||
Investing cash flow | |||||||||||||||||||
Financing cash flow | |||||||||||||||||||
Income statement | |||||||||||||||||||
Revenues | |||||||||||||||||||
Expenses | |||||||||||||||||||
Net earnings | |||||||||||||||||||
Statement of stockholdersâ equity | |||||||||||||||||||
Contributed capital | |||||||||||||||||||
Retained earnings |
Please analyze the future of IBM with a company that does not have solid financials, such as Tesla. Qualitative measures will be required. What are tthe likelihoods of success and how could that be determined (for Tesla) if current numbers do not provide promise. Tesla is breaking into an emerging market of hybrid vehicle technology, and though the technology has not fully evovled, will it? How do Telsa's finaincial compare to IBM as they compare to success or failre?
Thank you
TESLA INC (TSLA) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Revenue | 4046 | 7000 |
Cost of revenue | 3123 | 5401 |
Gross profit | 924 | 1599 |
Operating expenses | ||
Research and development | 718 | 834 |
Sales, General and administrative | 922 | 1432 |
Total operating expenses | 1640 | 2267 |
Operating income | -717 | -667 |
Interest Expense | 119 | 199 |
Other income (expense) | -40 | 120 |
Income before taxes | -876 | -746 |
Provision for income taxes | 13 | 27 |
Net income from continuing operations | -889 | -773 |
Other | 98 | |
Net income | -889 | -675 |
Net income available to common shareholders | -889 | -675 |
Earnings per share | ||
Basic | -6.93 | -4.68 |
Diluted | -6.93 | -4.68 |
Weighted average shares outstanding | ||
Basic | 128 | 144 |
Diluted | 128 | 144 |
EBITDA | -334 | 400 |
TESLA INC (TSLA) Statement of CASH FLOW | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Cash Flows From Operating Activities | ||
Net income | -889 | -773 |
Depreciation & amortization | 423 | 947 |
Amortization of debt discount/premium and issuance costs | 72 | 87 |
Stock based compensation | 198 | 334 |
Accounts receivable | 46 | -217 |
Inventory | -1574 | -2466 |
Prepaid expenses | -30 | 57 |
Accounts payable | ||
Accrued liabilities | ||
Other working capital | 1064 | 1932 |
Other non-cash items | 165 | -26 |
Net cash provided by operating activities | -524 | -124 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -1635 | -1440 |
Acquisitions, net | -12 | 214 |
Purchases of investments | ||
Sales/Maturities of investments | 17 | |
Other investing activities | -26 | -206 |
Net cash used for investing activities | -1674 | -1416 |
Cash Flows From Financing Activities | ||
Debt issued | 319 | 2853 |
Debt repayment | -204 | -1904 |
Warrant issued | ||
Common stock issued | 750 | 1702 |
Other financing activities | 658 | 1094 |
Net cash provided by (used for) financing activities | 1524 | 3744 |
Effect of exchange rate changes | -34 | -7 |
Net change in cash | -709 | 2196 |
Cash at beginning of period | 1906 | 1197 |
Cash at end of period | 1197 | 3393 |
Free Cash Flow | ||
Operating cash flow | -524 | -124 |
Capital expenditure | -1635 | -1440 |
Free cash flow | -2159 | -1564 |
TESLA INC (TSLA) CashFlowFlag BALANCE SHEET | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Assets | ||
Current assets | ||
Cash | ||
Cash and cash equivalents | 1197 | 3393 |
Total cash | 1197 | 3393 |
Receivables | 169 | 499 |
Inventories | 1278 | 2067 |
Prepaid expenses | 125 | 194 |
Other current assets | 23 | 106 |
Total current assets | 2792 | 6260 |
Non-current assets | ||
Property, plant and equipment | ||
Gross property, plant and equipment | 5766 | 12920 |
Accumulated Depreciation | -571 | -1018 |
Net property, plant and equipment | 5195 | 15037 |
Intangible assets | 376 | |
Other long-term assets | 106 | 991 |
Total non-current assets | 5301 | 16404 |
Total assets | 8092 | 22664 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Short-term debt | 1150 | |
Capital leases | 633 | |
Accounts payable | 916 | 1860 |
Taxes payable | 101 | 153 |
Accrued liabilities | 322 | 1005 |
Deferred revenues | 707 | 1427 |
Other current liabilities | 137 | 232 |
Total current liabilities | 2816 | 5827 |
Non-current liabilities | ||
Long-term debt | 2082 | 118 |
Capital leases | ||
Deferred taxes liabilities | ||
Accrued liabilities | 150 | |
Deferred revenues | 446 | 852 |
Minority interest | 785 | |
Other long-term liabilities | 1659 | 10179 |
Total non-current liabilities | 4187 | 12084 |
Total liabilities | 7004 | 17911 |
Stockholders' equity | ||
Common stock | 0 | 0 |
Additional paid-in capital | 3415 | 7774 |
Retained earnings | -2322 | -2997 |
Accumulated other comprehensive income | -4 | -24 |
Total stockholders' equity | 1089 | 4753 |
Total liabilities and stockholders' equity | 8092 | 22664 |
INTERNATIONAL BUSINESS MACHINES CORP (IBM) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Revenue | 81741 | 79919 |
Cost of revenue | 41057 | 41625 |
Gross profit | 40684 | 38294 |
Operating expenses | ||
Research and development | 4565 | 4120 |
Sales, General and administrative | 19894 | 20479 |
Other operating expenses | 535 | 590 |
Total operating expenses | 24994 | 25189 |
Operating income | 15690 | 13105 |
Interest Expense | 468 | 630 |
Other income (expense) | 723 | -145 |
Income before taxes | 15945 | 12330 |
Provision for income taxes | 2581 | 449 |
Net income from continuing operations | 13364 | 11881 |
Net income from discontinuing ops | -174 | -9 |
Net income | 13190 | 11872 |
Net income available to common shareholders | 13190 | 11872 |
Earnings per share | ||
Basic | 13.48 | 12.43 |
Diluted | 13.42 | 12.38 |
Weighted average shares outstanding | ||
Basic | 979 | 955 |
Diluted | 983 | 959 |
EBITDA | 20268 | 17341 |
INTERNATIONAL BUSINESS MACHINES CORP (IBM) Statement of CASH FLOW | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Cash Flows From Operating Activities | ||
Net income | 13190 | 11872 |
Depreciation & amortization | 3855 | 4381 |
Deferred income taxes | 1387 | -1132 |
Stock based compensation | 468 | 544 |
Inventory | 133 | -14 |
Accounts payable | 81 | 197 |
Accrued liabilities | ||
Other working capital | -2658 | 1048 |
Other non-cash items | 552 | 62 |
Net cash provided by operating activities | 17008 | 16958 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -3579 | -3567 |
Property, plant, and equipment reductions | 370 | 424 |
Acquisitions, net | -3750 | -6133 |
Purchases of investments | -3073 | -5917 |
Sales/Maturities of investments | 2842 | 5692 |
Purchases of intangibles | -572 | -583 |
Other investing activities | -397 | -892 |
Net cash used for investing activities | -8159 | -10976 |
Cash Flows From Financing Activities | ||
Debt issued | 5540 | 9132 |
Debt repayment | -5622 | -6395 |
Common stock issued | 322 | 204 |
Common stock repurchased | -4609 | -3502 |
Dividend paid | -4897 | -5256 |
Other financing activities | 100 | 26 |
Net cash provided by (used for) financing activities | -9166 | -5791 |
Effect of exchange rate changes | ||
Net change in cash | -317 | 191 |
Cash at beginning of period | 8476 | 7686 |
Cash at end of period | 8159 | 7877 |
Free Cash Flow | ||
Operating cash flow | 17008 | 16958 |
Capital expenditure | -4151 | -4150 |
Free cash flow | 12857 | 12808 |
INTERNATIONAL BUSINESS MACHINES CORP (IBM) CashFlowFlag BALANCE SHEET | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Assets | ||
Current assets | ||
Cash | ||
Cash and cash equivalents | 7686 | 7826 |
Short-term investments | 508 | 701 |
Total cash | 8194 | 8527 |
Receivables | 1201 | 1057 |
Inventories | 1551 | 1553 |
Deferred income taxes | ||
Prepaid expenses | 4205 | 4564 |
Other current assets | 27353 | 28187 |
Total current assets | 42504 | 43888 |
Non-current assets | ||
Property, plant and equipment | ||
Gross property, plant and equipment | 29341 | 60267 |
Accumulated Depreciation | -18616 | -38606 |
Net property, plant and equipment | 10725 | 21661 |
Equity and other investments | 5187 | 4585 |
Goodwill | 32021 | 36199 |
Intangible assets | 3486 | 4689 |
Deferred income taxes | 4822 | 5224 |
Prepaid pension benefit | ||
Other long-term assets | 11747 | 12055 |
Total non-current assets | 67988 | 84413 |
Total assets | 110492 | 128301 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Short-term debt | 6461 | 7513 |
Accounts payable | 6028 | 6209 |
Taxes payable | 2847 | 3235 |
Accrued liabilities | 7913 | 8282 |
Deferred revenues | 11021 | 11035 |
Other current liabilities | -1 | 1 |
Total current liabilities | 34269 | 36275 |
Non-current liabilities | ||
Long-term debt | 33428 | 34655 |
Deferred taxes liabilities | ||
Accrued liabilities | ||
Deferred revenues | 3771 | 3600 |
Pensions and other benefits | 16504 | 17070 |
Minority interest | 162 | 146 |
Other long-term liabilities | 8099 | 7478 |
Total non-current liabilities | 61964 | 62949 |
Total liabilities | 96233 | 99224 |
Stockholders' equity | ||
Common stock | 53262 | 53935 |
Retained earnings | 146124 | 152759 |
Treasury stock | -155518 | -159050 |
Accumulated other comprehensive income | -29606 | -29398 |
Total stockholders' equity | 14262 | 18246 |
Total liabilities and stockholders' equity | 110495 | 117470 |
Missing Amounts from Financial Statements
The financial statements at the end of Atlas Realty's firstmonth of operations follow:
Required:
Analyze the interrelationships among the four financialstatements and enter the missing amounts. If an amount is zero,enter "0".
AtlasRealty | ||
IncomeStatement | ||
For the MonthEnded May 31, 2018 | ||
Fees earned | $400,000 | |
Expenses: | ||
Wages expense | $ | |
Rent expense | 48,000 | |
Supplies expense | 17,600 | |
Utilities expense | 14,400 | |
Miscellaneous expense | 4,800 | |
Total expenses | 288,000 | |
Net income | $ |
AtlasRealty | ||
RetainedEarnings Statement | ||
For the MonthEnded May 31, 2018 | ||
Retained earnings, May 1, 2018 | $ | |
Net income | $ | |
Dividends | ||
Change in retained earnings | ||
Retained earnings, May 31, 2018 | $ |
AtlasRealty | ||
BalanceSheet | ||
May 31,2018 | ||
Assets | ||
Cash | $123200 | |
Supplies | 12,800 | |
Land | ||
Total assets | $ | |
Liabilities | ||
Accounts payable | $48,000 | |
Stockholdersâ Equity | ||
Common stock | $ | |
Retained earnings | ||
Total stockholders' equity | ||
Total liabilities and stockholdersâequity | $ |
Use the minus sign to indicate cash outflows, decreases in cash,and cash payments.
AtlasRealty | ||
Statement ofCash Flows | ||
For the MonthEnded May 31, 2018 | ||
Cash flows from operating activities: | ||
Cash received from customers | $ | |
Cash payments for expenses and payments tocreditors | -252,800 | |
Net cash flows from operatingactivities | $ | |
Cash flows from investing activities: | ||
Cash payments for acquisition of land | -120,000 | |
Cash flows from financing activities: | ||
Cash received from issuing commonstock | $160,000 | |
Cash dividends | -64,000 | |
Net cash flows from financingactivities | ||
Net increase (decrease) in cash and May 31,2018, cash balance | $ |