FIN 360 Chapter Notes - Chapter 5: Preferred Stock, Deferred Tax, Shares Outstanding
73 views5 pages
9 Nov 2016
School
Department
Course
Professor
Document Summary
Realized/realizable the seller"s (cid:374)et asset (cid:894)asset less lia(cid:271)ilities(cid:895) i(cid:374)(cid:272)reased. Earned that the seller has performed its duties under the terms of the sales agreement and that title to the product sold has passed to the buyer with no right of return or other contingencies. Which recognizes revenue by determining the costs incurred under the contract relative to its total expected costs. The percentage-of-completion method of revenue recognition requires an estimate of total costs. This estimate is made at the beginning of the contract and is typically the one used to initially bid the contract. Recognition of unearned revenue companies must record unearned revenues, a liability, and only record revenue when those products and services are provided: the company is obligated to deliver those products and services. Research and development (r&d) expenses - accounting for r&d. Accounting for r&d is straightforward: r&d costs are expensed as incurred.
Get access
Grade+
$40 USD/m
Billed monthly
Homework Help
Study Guides
Textbook Solutions
Class Notes
Textbook Notes
Booster Class
10 Verified Answers
Class+
$30 USD/m
Billed monthly
Homework Help
Study Guides
Textbook Solutions
Class Notes
Textbook Notes
Booster Class
7 Verified Answers
Related Documents
Related Questions
What are the coverage ratios for the following data (using formula below)? Please show how you came up with solution. Thank you Times interest earned = EBIT / Interest expense = ?? Times burden covered = EBIT / Interest + Principal repayment / 1 - tax rate = ??
MICROSOFT CORP BALANCE SHEET | ||
2014 | 2015 | |
Assets | ||
Cash | ||
Cash and cash equivalents | $8,669 | $5,595 |
Short-term investments | $77,040 | $90,931 |
Total cash | $85,709 | $96,526 |
Receivables | $19,544 | $17,908 |
Inventories | $2,660 | $2,902 |
Deferred income taxes | $1,941 | $1,915 |
Other current assets | $4,392 | $5,461 |
Total current assets | $114,246 | $124,712 |
Non-current assets | ||
Gross property, plant and equipment | $27,804 | $32,337 |
Accumulated Depreciation | -$14,793 | -$17,606 |
Net property, plant and equipment | $13,011 | $14,731 |
Equity and other investments | $14,597 | $12,053 |
Goodwill | $20,127 | $16,939 |
Intangible assets | $6,981 | $4,835 |
Other long-term assets | $3,422 | $2,953 |
Total non-current assets | $58,138 | $51,511 |
Total assets | $172,384 | $176,223 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Short-term debt | $2,000 | $7,484 |
Accounts payable | $7,432 | $6,591 |
Taxes payable | $782 | $606 |
Accrued liabilities | $4,797 | $5,096 |
Deferred revenues | $23,150 | $23,223 |
Other current liabilities | $7,464 | $6,858 |
Total current liabilities | $45,625 | $49,858 |
Non-current liabilities | ||
Long-term debt | $20,645 | $27,808 |
Deferred taxes liabilities | $2,728 | $2,835 |
Deferred revenues | $2,008 | $2,095 |
Other long-term liabilities | $11,594 | $13,544 |
Total non-current liabilities | $36,975 | $46,282 |
Total liabilities | $82,600 | $96,140 |
Stockholders' equity | ||
Common stock | $68,366 | $68,465 |
Retained earnings | $17,710 | $9,096 |
Accumulated other comprehensive income | $3,708 | $2,522 |
Total stockholders' equity | $89,784 | $80,083 |
Total liabilities and stockholders' equity | $172,384 | $176,223 |
MICROSOFT CORP INCOME STATEMENT | ||
(USD in millions except per share data) | 2014 | 2015 |
Revenue | $86,833 | $93,580 |
Cost of revenue | $26,934 | $33,038 |
Gross profit | $59,899 | $60,542 |
Operating expenses | ||
Research and development | $11,381 | $12,046 |
Sales, General and administrative | $20,632 | $20,324 |
Restructuring, merger and acquisition | $127 | $0 |
Other operating expenses | $0 | $10,011 |
Total operating expenses | $32,140 | $42,381 |
Operating income | $27,759 | $18,161 |
Interest Expense | $597 | $781 |
Other income (expense) | $658 | $1,127 |
Income before taxes | $27,820 | $18,507 |
Provision for income taxes | $5,746 | $6,314 |
Net income from continuing operations | $22,074 | $12,193 |
Net income | $22,074 | $12,193 |
Net income available to common shareholders | $22,074 | $12,193 |
Earnings per share | ||
Basic | $2.66 | $1.49 |
Diluted | $2.63 | $1.48 |
Weighted average shares outstanding | ||
Basic | $8,299 | $8,177 |
Diluted | $8,399 | $8,254 |
EBITDA | $33,629 | $25,245 |
MICROSOFT CORP CASH FLOW STATEMENT | ||
(USD in millions except per share data) | 2014 | 2015 |
Cash Flows From Operating Activities | ||
Net income | $22,074 | $12,193 |
Depreciation & amortization | $5,212 | $5,957 |
Investment/asset impairment charges | $0 | $7,498 |
Investments losses (gains) | -$109 | -$443 |
Deferred income taxes | -$331 | $224 |
Stock based compensation | $2,446 | $2,574 |
Accounts receivable | -$1,120 | $1,456 |
Inventory | -$161 | -$272 |
Accounts payable | $473 | -$1,054 |
Other working capital | $1,432 | $1,383 |
Other non-cash items | $2,315 | -$436 |
Net cash provided by operating activities | $32,231 | $29,080 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -$5,485 | -$5,944 |
Acquisitions, net | -$5,937 | -$3,723 |
Purchases of investments | -$72,690 | -$98,729 |
Sales/Maturities of investments | $65,366 | $85,861 |
Other investing activities | -$87 | -$466 |
Net cash used for investing activities | -$18,833 | -$23,001 |
Cash Flows From Financing Activities | ||
Debt issued | $10,350 | $10,680 |
Debt repayment | -$3,888 | -$1,500 |
Common stock issued | $607 | $634 |
Common stock repurchased | -$7,316 | -$14,443 |
Excess tax benefit from stock based compensation | $271 | $588 |
Dividend paid | -$8,879 | -$9,882 |
Other financing activities | $461 | $4,843 |
Net cash provided by (used for) financing activities | -$8,394 | -$9,080 |
Effect of exchange rate changes | -$139 | -$73 |
Net change in cash | $4,865 | -$3,074 |
Cash at beginning of period | $3,804 | $8,669 |
Cash at end of period | $8,669 | $5,595 |
Free Cash Flow | ||
Operating cash flow | $32,231 | $29,080 |
Capital expenditure | -$5,485 | -$5,944 |
Free cash flow | $26,746 | $23,136 |
What is the return on Invested Capital (ROIC) for the 2015 and 2016 financial data? Please show work. Thank you very much.
AMAZON.COM INC (AMZN) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Revenue | 107006 | 135987 |
Cost of revenue | 71651 | 88265 |
Gross profit | 35355 | 47722 |
Operating expenses | ||
Sales, General and administrative | 20411 | 27284 |
Other operating expenses | 12711 | 16252 |
Total operating expenses | 33122 | 43536 |
Operating income | 2233 | 4186 |
Interest Expense | 459 | 484 |
Other income (expense) | -206 | 190 |
Income before income taxes | 1568 | 3892 |
Provision for income taxes | 950 | 1425 |
Other income | -22 | -96 |
Net income from continuing operations | 596 | 2371 |
Net income | 596 | 2371 |
Net income available to common shareholders | 596 | 2371 |
Earnings per share | ||
Basic | 1.28 | 5.01 |
Diluted | 1.25 | 4.9 |
Weighted average shares outstanding | ||
Basic | 467 | 474 |
Diluted | 477 | 484 |
EBITDA | 8308 | 12492 |
AMAZON.COM INC (AMZN) 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 | 15890 | 19334 |
Short-term investments | 3918 | 6647 |
Total cash | 19808 | 25981 |
Receivables | 6423 | 8339 |
Inventories | 10243 | 11461 |
Deferred income taxes | ||
Total current assets | 36474 | 45781 |
Non-current assets | ||
Property, plant and equipment | ||
Land | 9770 | 13998 |
Fixtures and equipment | 18417 | 25989 |
Other properties | 1866 | 2454 |
Property and equipment, at cost | 30053 | 42441 |
Accumulated Depreciation | -8215 | -13327 |
Property, plant and equipment, net | 21838 | 29114 |
Goodwill | 3759 | 3784 |
Intangible assets | ||
Deferred income taxes | 1084 | |
Other long-term assets | 2289 | 4723 |
Total non-current assets | 28970 | 37621 |
Total assets | 65444 | 83402 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Accounts payable | 20397 | 25309 |
Accrued liabilities | 10384 | 13739 |
Deferred revenues | 3118 | 4768 |
Total current liabilities | 33899 | 43816 |
Non-current liabilities | ||
Long-term debt | 8235 | 7694 |
Capital leases | 5948 | 7519 |
Deferred taxes liabilities | 392 | |
Other long-term liabilities | 3978 | 4696 |
Total non-current liabilities | 18161 | 20301 |
Total liabilities | 52060 | 64117 |
Stockholders' equity | ||
Common stock | 5 | 5 |
Additional paid-in capital | 13394 | 17186 |
Retained earnings | 2545 | 4916 |
Treasury stock | -1837 | -1837 |
Accumulated other comprehensive income | -723 | -985 |
Total stockholders' equity | 13384 | 19285 |
Total liabilities and stockholders' equity | 65444 | 83402 |
AMAZON.COM INC (AMZN) 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 | 596 | 2371 |
Depreciation & amortization | 6281 | 8116 |
Investments losses (gains) | 5 | |
Deferred income taxes | 81 | -246 |
Stock based compensation | 2119 | 2975 |
Accounts receivable | -1755 | -3367 |
Inventory | -2187 | -1426 |
Accounts payable | 4294 | 5030 |
Accrued liabilities | 913 | 1724 |
Other working capital | 1292 | 1955 |
Other non-cash items | 281 | -689 |
Net cash provided by operating activities | 11920 | 16443 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -4589 | -6737 |
Acquisitions, net | -795 | -116 |
Purchases of investments | -4091 | -7756 |
Sales/Maturities of investments | 3025 | 4733 |
Net cash used for investing activities | -6450 | -9876 |
Cash Flows From Financing Activities | ||
Long-term debt issued | 353 | 621 |
Long-term debt repayment | -4235 | -4361 |
Excess tax benefit from stock based compensation | 119 | 829 |
Repurchases of treasury stock | ||
Net cash provided by (used for) financing activities | -3763 | -2911 |
Effect of exchange rate changes | -374 | -212 |
Net change in cash | 1333 | 3444 |
Cash at beginning of period | 14557 | 15890 |
Cash at end of period | 15890 | 19334 |
Free Cash Flow | ||
Operating cash flow | 11920 | 16443 |
Capital expenditure | -4589 | -6737 |
Free cash flow | 7331 | 9706 |
Supplemental schedule of cash flow data | ||
Cash paid for income taxes | 273 | 412 |
Cash paid for interest | 478 | 496 |
What are the Market Value Leverage Ratios (Value of Debt to Value of Equity, Value of Debt to Value of Assets)) for the following 2015 and 2016 financial data? (PLEASE SHOW WORK SO I CAN UNDERSTAND HOW THIS WAS DONE. Thank you)
AMAZON.COM INC (AMZN) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2015-12 | 2016-12 |
Revenue | 107006 | 135987 |
Cost of revenue | 71651 | 88265 |
Gross profit | 35355 | 47722 |
Operating expenses | ||
Sales, General and administrative | 20411 | 27284 |
Other operating expenses | 12711 | 16252 |
Total operating expenses | 33122 | 43536 |
Operating income | 2233 | 4186 |
Interest Expense | 459 | 484 |
Other income (expense) | -206 | 190 |
Income before income taxes | 1568 | 3892 |
Provision for income taxes | 950 | 1425 |
Other income | -22 | -96 |
Net income from continuing operations | 596 | 2371 |
Net income | 596 | 2371 |
Net income available to common shareholders | 596 | 2371 |
Earnings per share | ||
Basic | 1.28 | 5.01 |
Diluted | 1.25 | 4.9 |
Weighted average shares outstanding | ||
Basic | 467 | 474 |
Diluted | 477 | 484 |
EBITDA | 8308 | 12492 |
AMAZON.COM INC (AMZN) 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 | 15890 | 19334 |
Short-term investments | 3918 | 6647 |
Total cash | 19808 | 25981 |
Receivables | 6423 | 8339 |
Inventories | 10243 | 11461 |
Deferred income taxes | ||
Total current assets | 36474 | 45781 |
Non-current assets | ||
Property, plant and equipment | ||
Land | 9770 | 13998 |
Fixtures and equipment | 18417 | 25989 |
Other properties | 1866 | 2454 |
Property and equipment, at cost | 30053 | 42441 |
Accumulated Depreciation | -8215 | -13327 |
Property, plant and equipment, net | 21838 | 29114 |
Goodwill | 3759 | 3784 |
Intangible assets | ||
Deferred income taxes | 1084 | |
Other long-term assets | 2289 | 4723 |
Total non-current assets | 28970 | 37621 |
Total assets | 65444 | 83402 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Accounts payable | 20397 | 25309 |
Accrued liabilities | 10384 | 13739 |
Deferred revenues | 3118 | 4768 |
Total current liabilities | 33899 | 43816 |
Non-current liabilities | ||
Long-term debt | 8235 | 7694 |
Capital leases | 5948 | 7519 |
Deferred taxes liabilities | 392 | |
Other long-term liabilities | 3978 | 4696 |
Total non-current liabilities | 18161 | 20301 |
Total liabilities | 52060 | 64117 |
Stockholders' equity | ||
Common stock | 5 | 5 |
Additional paid-in capital | 13394 | 17186 |
Retained earnings | 2545 | 4916 |
Treasury stock | -1837 | -1837 |
Accumulated other comprehensive income | -723 | -985 |
Total stockholders' equity | 13384 | 19285 |
Total liabilities and stockholders' equity | 65444 | 83402 |
AMAZON.COM INC (AMZN) 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 | 596 | 2371 |
Depreciation & amortization | 6281 | 8116 |
Investments losses (gains) | 5 | |
Deferred income taxes | 81 | -246 |
Stock based compensation | 2119 | 2975 |
Accounts receivable | -1755 | -3367 |
Inventory | -2187 | -1426 |
Accounts payable | 4294 | 5030 |
Accrued liabilities | 913 | 1724 |
Other working capital | 1292 | 1955 |
Other non-cash items | 281 | -689 |
Net cash provided by operating activities | 11920 | 16443 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -4589 | -6737 |
Acquisitions, net | -795 | -116 |
Purchases of investments | -4091 | -7756 |
Sales/Maturities of investments | 3025 | 4733 |
Net cash used for investing activities | -6450 | -9876 |
Cash Flows From Financing Activities | ||
Long-term debt issued | 353 | 621 |
Long-term debt repayment | -4235 | -4361 |
Excess tax benefit from stock based compensation | 119 | 829 |
Repurchases of treasury stock | ||
Net cash provided by (used for) financing activities | -3763 | -2911 |
Effect of exchange rate changes | -374 | -212 |
Net change in cash | 1333 | 3444 |
Cash at beginning of period | 14557 | 15890 |
Cash at end of period | 15890 | 19334 |
Free Cash Flow | ||
Operating cash flow | 11920 | 16443 |
Capital expenditure | -4589 | -6737 |
Free cash flow | 7331 | 9706 |
Supplemental schedule of cash flow data | ||
Cash paid for income taxes | 273 | 412 |
Cash paid for interest | 478 | 496 |