CS4_Coomer
xlsx
keyboard_arrow_up
School
University of Southern Indiana *
*We aren’t endorsed by this school
Course
601
Subject
Finance
Date
Jan 9, 2024
Type
xlsx
Pages
35
Uploaded by SuperHumanFinch3582
Consolidated Statements of Earnings - USD $ in Millions
12/31/2022
12/31/2021
Net sales
Products
###
###
Services
###
###
Total net sales (Revenue)
$
65,984 $
67,044
Operating expenses
Cost of sales—products
###
###
Cost of sales—services
###
$(9,463)
Severance and restructuring charges
$
(100)
$
(36)
Other unallocated, net
$1,260
$
1,789
Gross profit
$
8,287 $
9,061
Other income (expense), net
$
61
$
62
Operating income
$
8,348 $
9,123
Non-operating income (expense), net
Interest expense
$
(623)
$
(569)
Other non-operating income (expense), net
###
$(1,004)
Total non-operating income (expense), net
$
(1,668) $
(1,573)
$
6,680 $
7,550
Federal and foreign income taxes
$
(948)
$(1,235)
Net earnings (loss) from continuing operations
$
5,732 $
6,315
Net earnings (loss) from discontinued operations
Net earnings
$
5,732 $
6,315
Basic earnings per share (in $):
Income from continuing operations
$21.74
$
22.85
Diluted earnings per share (in $):
Income from continuing operations
$21.66
$
22.76
Earning from continuing operations before taxes (a.k.a
EBT
)
12 Months Ended
12/31/2020
12/31/2019
12/31/2018
12/31/2017
$
54,928 $
50,053 $
45,005 $
42,502
$
10,470 $
9,759 $
8,757 $
7,458
$
65,398 $
59,812 $
53,762 $
49,960
$
(48,996) $
(44,589) $
(40,293) $
(38,417)
$
(9,371) $
(8,731) $
(7,738) $
(6,673)
$
(27)
$
(96)
$
1,650 $
1,875 $
1,639 $
1,501
$
8,654 $
8,367 $
7,274 $
6,371
$
(10) $
178 $
60 $
373
$
8,644 $
8,545 $
7,334 $
6,744
$
(591) $
(653) $
(668) $
(651)
$
182 $
(651) $
(828) $
(847)
$
(409) $
(1,304) $
(1,496) $
(1,498)
$
8,235 $
7,241 $
5,838 $
5,246
$
(1,347) $
(1,011) $
(792) $
(3,356)
$
6,888 $
6,230 $
5,046 $
1,890
$
(55)
$
73
$
6,833 $
6,230 $
5,046 $
1,963
$
24.60 $
22.09 $
17.74 $
6.56
$
24.50 $
21.95 $
17.59 $
6.50
Consolidated Statements of Earnings - USD $ in Millions
12/31/2022
12/31/2021
Revenue:
Product
$
23,022 $
22,428
Service
$
16,385 $
16,041
Total net sales (Revenue)
$
39,407 $
38,469
Operating costs and expenses:
Cost of sales—products
$
(18,981) $
(18,524)
Cost of sales—services
$
(13,804) $
(13,537)
Gross profit
$
6,622 $
6,408
General and administrative (G&A)
$
(2,411) $
(2,245)
Total operating expenses
$
(35,196) $
(34,306)
Operating income
$
4,211 $
4,163
Non-operating income (expense), net
Interest, net
$
(364) $
(424)
Other, net
$
189 $
134
$
4,036 $
3,873
Provision for income tax, net
$
(646) $
(616)
Earnings from continuing operations
$
3,390 $
3,257
Discontinued operations, net of tax provision of $13 in 2018
$
-
$
-
Net earnings
$
3,390 $
3,257
Basic earnings per share (in $):
Continuing operations
Discontinued operations
Net earnings
$
12.31 $
11.61
Diluted earnings per share (in $):
Continuing operations
Discontinued operations
Net earnings
$
12.19 $
11.55
Earning from continuing operations before taxes (a.k.a
EBT
)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
12 Months Ended
12/31/2020
12/31/2019
12/31/2018
12/31/2017
$
22,188 $
23,130 $
20,149 $
19,016
$
15,737 $
16,220 $
16,044 $
11,957
$
37,925 $
39,350 $
36,193 $
30,973
$
(18,192) $
(18,611) $
(15,926) $
(14,773)
$
(13,408) $
(13,752) $
(13,610) $
(9,958)
$
6,325 $
6,987 $
6,657 $
6,242
$
(2,192) $
(2,417) $
(2,263) $
(2,006)
$
(33,792) $
(34,780) $
(31,799) $
(26,737)
$
4,133 $
4,570 $
4,394 $
4,236
$
(477)
$
(460)
$
(356)
$
(103)
$
82 $
92 $
47 $
(56)
$
3,738 $
4,202 $
4,085 $
4,077
$
(571)
$
(718)
$
(727) $
(1,165)
$
3,167 $
3,484 $
3,358 $
2,912
$
-
$
-
$
(13) $
-
$
3,167 $
3,484 $
3,345 $
2,912
$
11.04 $
12.09 $
11.37 $
9.73
$
-
$
-
$
0.04 $
-
$
11.04 $
12.09 $
11.33 $
9.73
$
11.00 $
11.98 $
11.22 $
9.56
$
-
$
-
$
0.04 $
-
$
11.00 $
11.98 $
11.18 $
9.56
Consolidated Statements of Earnings - USD $ in Millions
12/31/2022 12/31/2021
Sales:
Product
$
28,522 $
27,868
Service
$
8,080 $
7,799
Total net sales (Revenue)
$
36,602 $
35,667
Operating costs and expenses:
Cost of sales—products
$
(22,761) $
(22,309)
Cost of sales—services
$
(6,367) $
(6,090)
Gross profit
$
7,474 $
7,268
General and administrative expenses
$
(3,873) $
(3,597)
Total operating expenses
$
(33,001) $
(31,996)
Gain on sale of business
$
-
$
1,980
Operating income
$
3,601 $
5,651
Non-operating income (expense), net
Interest expense
$
(506)
$
(556)
FAS (non-service) pension benefit
$
1,505 $
1,469
Mark-to-market pension and OPB (expense) benefit
$
1,232 $
2,355
Other, net
$
4 $
19
$
5,836 $
8,938
Federal and foreign income tax expense
$
(940) $
(1,933)
Net earnings
$
4,896 $
7,005
Basic earnings per share (in $):
Basic earnings per share
$
31.61 $
43.70
Diluted earnings per share (in $):
Diluted earnings per share
$
31.47 $
43.54
Earning from continuing operations before taxes (a.k.a
EBT
)
12 Months Ended
12/31/2020
12/31/2019
12/31/2018
12/31/2017
$
27,015 $
23,852 $
20,469 $
16,364
$
9,784 $
9,989 $
9,626 $
9,640
$
36,799 $
33,841 $
30,095 $
26,004
$
(21,559) $
(18,675) $
(15,785) $
(12,527)
$
(7,762) $
(7,907) $
(7,519) $
(7,547)
$
7,478 $
7,259 $
6,791 $
5,930
$
(3,413) $
(3,290) $
(3,011) $
(2,712)
$
(32,734) $
(29,872) $
(26,315) $
(22,786)
$
4,065 $
3,969 $
3,780 $
3,218
$
(593)
$
(528)
$
(562)
$
(360)
$
1,198 $
800 $
1,049 $
699
$
(1,034) $
(1,800)
$
(655) $
536
$
92 $
107 $
130 $
136
$
3,728 $
2,548 $
3,742 $
4,229
$
(539)
$
(300)
$
(513) $
(1,360)
$
3,189 $
2,248 $
3,229 $
2,869
$
19.08 $
13.28 $
18.59 $
16.45
$
19.03 $
13.22 $
18.49 $
16.34
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Consolidated Balance Sheets - USD $ in Millions
12/31/2022
12/31/2021
ASSETS:
Current assets:
Cash and cash equivalents
$
2,547 $
3,604
Receivables, net
$
2,505 $
1,963
Contract assets
$
12,318 $
10,579
Inventories
$
3,088 $
2,981
Other current assets
$
533 $
688
Total current assets
$
20,991 $
19,815
Noncurrent assets (Long-term assets):
Property, plant and equipment, net
$
7,975 $
7,597
Goodwill
$
10,780 $
10,813
Intangible assets, net
$
2,459 $
2,706
Deferred income taxes
$
3,744 $
2,290
Other assets, net
$
6,931 $
7,652
Total noncurrent assets (Total long-term assets)
$
31,889 $
31,058
Total assets
$
52,880 $
50,873
LIABILITIES:
Current liabilities:
Accounts payable
$
2,117 $
780
Contract liabilities
$
8,488 $
8,107
Salaries, benefits and payroll taxes
$
3,075 $
3,108
Current maturities of long-term debt
$
6
Other current liabilities
$
2,207 $
1,996
Total current liabilities
$
15,887 $
13,997
Noncurrent liabilities (Long-term liabilities):
Long-term debt, net
$
15,429 $
11,670
Accrued pension liabilities
$
5,472 $
8,319
Other noncurrent liabilities
$
6,826 $
5,928
Total noncurrent liabilities (Total long-term liabilities)
$
27,727 $
25,917
Total liabilities
$
43,614 $
39,914
SHAREHOLDERS' EQUITY:
Common stock, $1 par value per share
$
254 $
271
Additional paid-in capital
$
92 $
94
Retained earnings
$
16,943 $
21,600
Accumulated other comprehensive loss
$
(8,023) $
(11,006)
Total stockholders’ equity
$
9,266 $
10,959
Noncontrolling interests in subsidiaries
$
-
$
-
Total shareholders’ equity
$
9,266 $
10,959
Total liabilities and shareholders’ equity
$
52,880 $
50,873
Number of shares outstanding (millions)
255.3
272.33
12/31/2020
12/31/2019
12/31/2018
$
3,160 $
1,514 $
772
$
1,978 $
2,337 $
2,444
$
9,545 $
9,094 $
9,472
$
3,545 $
3,619 $
2,997
$
1,150 $
531 $
418
$
19,378 $
17,095 $
16,103
$
7,213 $
6,591 $
6,124
$
10,806 $
10,604 $
10,769
$
3,012 $
3,213 $
3,494
$
3,475 $
3,319 $
3,208
$
6,826 $
6,706 $
5,178
$
31,332 $
30,433 $
28,773
$
50,710 $
47,528 $
44,876
$
880 $
1,281 $
2,402
$
7,545 $
7,054 $
6,491
$
3,163 $
2,466 $
2,122
$
500 $
1,250 $
1,500
$
1,845 $
1,921 $
1,883
$
13,933 $
13,972 $
14,398
$
11,669 $
11,404 $
12,604
$
12,874 $
13,234 $
11,410
$
6,196 $
5,747 $
5,015
$
30,739 $
30,385 $
29,029
$
44,672 $
44,357 $
43,427
$
279 $
280 $
281
$
221 $
-
$
-
$
21,636 $
18,401 $
15,434
$
(16,121) $
(15,554) $
(14,321)
$
6,015 $
3,127 $
1,394
$
23 $
44 $
55
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$
6,038 $
3,171 $
1,449
$
50,710 $
47,528 $
44,876
280.10
281.94
282.56
Consolidated Balance Sheets - USD $ in Millions
12/31/2022 12/31/2021 12/31/2020
ASSETS:
Current assets:
Cash and equivalents
$
1,242.00 $
1,603 $
2,824
Accounts receivable
$
3,008 $
3,041 $
3,161
Unbilled receivables
$
8,795 $
8,498 $
8,024
Inventories
$
6,322 $
5,340 $
5,745
Other current assets
$
1,696 $
1,505 $
1,789
Total current assets
$
21,063 $
19,987 $
21,543
Noncurrent assets (Long-term assets):
Property, plant and equipment, net
$
5,900 $
5,417 $
5,100
Intangible assets, net
$
1,824 $
1,978 $
2,117
Goodwill
$
20,334 $
20,098 $
20,053
Other assets
$
2,464 $
2,593 $
2,495
Total noncurrent assets (Total long-term assets)
$
30,522 $
30,086 $
29,765
Total assets
$
51,585 $
50,073 $
51,308
LIABILITIES:
Current liabilities:
Short-term debt and current portion of long-term de
$
1,253 $
1,005 $
3,003
Accounts payable
$
3,398 $
3,167 $
2,952
Customer advances and deposits
$
7,436 $
6,266 $
6,276
Other current liabilities
$
3,254 $
3,540 $
3,733
Total current liabilities
$
15,341 $
13,978 $
15,964
Noncurrent liabilities (Long-term liabilities):
Long-term debt
$
9,243 $
10,490 $
9,995
Other liabilities
$
8,433 $
7,964 $
9,688
Total noncurrent liabilities (Total long-term liabilities)
$
17,676 $
18,454 $
19,683
Total liabilities
$
33,017 $
32,432 $
35,647
SHAREHOLDERS' EQUITY:
Common stock
$
482 $
482 $
482
Surplus
$
3,556 $
3,278 $
3,124
Retained earnings
$
37,403 $
35,420 $
33,498
Treasury stock
$
(20,721)
$
(19,619)
$
(17,893)
Accumulated other comprehensive loss
$
(2,152) $
(1,920) $
(3,550)
Total shareholders’ equity
$
18,568 $
17,641 $
15,661
Total liabilities and shareholders’ equity
$
51,585 $
50,073 $
51,308
Number of shares outstanding (millions)
274.4
277.7
286.26
12/31/2019 12/31/2018
$
902 $
963
$
3,544 $
3,759
$
7,857 $
6,576
$
6,306 $
5,977
$
1,679 $
914
$
20,288 $
18,189
$
4,475 $
3,978
$
2,315 $
2,585
$
19,677 $
19,594
$
2,594 $
1,062
$
29,061 $
27,219
$
49,349 $
45,408
$
2,920 $
973
$
3,162 $
3,179
$
7,148 $
7,270
$
3,571 $
3,317
$
16,801 $
14,739
$
9,010 $
11,444
$
9,560 $
7,493
$
18,570 $
18,937
$
35,371 $
33,676
$
482 $
482
$
3,039 $
2,946
$
31,633 $
29,326
$
(17,358)
$
(17,244)
$
(3,818) $
(3,778)
$
13,978 $
11,732
$
49,349 $
45,408
289.63
288.24
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Consolidated Balance Sheets - USD $ in Millions
12/31/2022
ASSETS:
Current assets:
Cash and cash equivalents
$
2,577
Accounts receivable, net
$
1,511
Unbilled receivables, net
$
5,983
Inventoried costs, net
$
978
Prepaid expenses and other current assets
$
1,439
Assets of disposal group held for sale
$
-
Total current assets
$
12,488
Noncurrent assets (Long-term assets):
Property, plant and equipment, net of accumulated depreciation
$
8,800
Operating lease right-of-use assets
$
1,811
Goodwill
$
17,516
Intangible assets, net
$
384
Deferred tax assets
$
162
Other non-current assets
$
2,594
Total noncurrent assets (Total long-term assets)
$
31,267
Total assets
$
43,755
LIABILITIES:
Current liabilities:
Trade accounts payable
$
2,587
Accrued employee compensation
$
2,057
Advance payments and amounts in excess of costs incurred
$
3,609
Other current liabilities
$
3,334
Liabilities of disposal group held for sale
$
-
Total current liabilities
$
11,587
Noncurrent liabilities (Long-term liabilities):
$
11,805
Pension and other post-retirement benefit plan liabilities
$
1,188
Operating lease liabilities
$
1,824
Deferred tax liabilities
$
132
Other non-current liabilities
$
1,907
Total noncurrent liabilities (Total long-term liabilities)
$
16,856
Total liabilities
$
28,443
SHAREHOLDERS' EQUITY:
Preferred stock, $1 par value; 10,000,000 shares authorized
$
-
Common stock, $1 par value; 2019—168 mil and 2018—171 mil
$
153
Additional Paid in Capital, Common Stock
Long-term debt
, net of current portion of $867 for 2017 and $12 for 2016
Retained earnings
$
15,312
Accumulated other comprehensive loss
$
(153)
Total shareholders’ equity
$
15,312
Total liabilities and shareholders’ equity
$
43,755
Number of shares outstanding (millions)
153.1
12/31/2021
12/31/2020
12/31/2019
12/31/2018
$
3,530 $
4,907 $
2,245 $
1,579
$
1,467 $
1,501 $
1,326 $
1,448
$
5,492 $
5,140 $
5,334 $
5,026
$
811 $
759 $
783 $
654
$
1,126 $
1,402 $
997 $
973
$
-
$
1,635
$
12,426 $
15,344 $
10,685 $
9,680
$
7,894 $
7,071 $
6,912 $
6,372
$
1,655 $
1,533 $
1,511 $
-
$
17,515 $
17,518 $
18,708 $
18,672
$
578 $
783 $
1,040 $
1,372
$
200 $
311 $
508 $
94
$
2,311 $
1,909 $
1,725 $
1,463
$
30,153 $
29,125 $
30,404 $
27,973
$
42,579 $
44,469 $
41,089 $
37,653
$
2,197 $
1,806 $
2,226 $
2,182
$
1,993 $
1,997 $
1,865 $
1,676
$
3,026 $
2,517 $
2,237 $
1,917
$
2,314 $
3,002 $
3,106 $
2,499
$
-
$
258
$
9,530 $
9,580 $
9,434 $
8,274
$
12,777 $
14,261 $
12,770 $
13,883
$
3,269 $
6,498 $
6,979 $
5,755
$
1,590 $
1,343 $
1,308 $
-
$
490 -
$
-
$
108
$
1,997 $
2,208 $
1,779 $
1,446
$
20,123 $
24,310 $
22,836 $
21,192
$
29,653 $
33,890 $
32,270 $
29,466
$
-
$
-
$
-
$
-
$
156 $
167 $
168 $
171
$
-
$
58 $
-
$
-
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$
12,913 $
10,482 $
8,748 $
8,068
$
(143)
$
(128) $
(97) $
(52)
$
12,926 $
10,579 $
8,819 $
8,187
$
42,579 $
44,469 $
41,089 $
37,653
160.3
167.1
169.3
169.74
Consolidated Statements of Cash Flows - USD $ in Millions
12/31/2022
Operating activities:
Net income
$
5,732
Adjustments to reconcile net earnings to net cash provided by operating activities
Depreciation and amortization
$
1,404
Stock-based compensation
$
238
Equity method investment impairment
$
-
Tax resolution related to former IS&GS business
$
-
Deferred income taxes
$
(757)
Pension settlement charge
$
1,470
Severance charges
$
100
Gain on property sale
$
-
Changes in assets and liabilities:
Receivables, net
$
(542)
Contract assets
$
(1,739)
Inventories
$
(107)
Accounts payable
$
1,274
Contract liabilities
$
381
Postretirement benefit plans
$
(412)
Income taxes
$
148
Other, net
$
612
Net cash provided by (used in) operating activities
$
7,802
Cash flows from investing activities
Capital expenditures
$
(1,670)
Acquisitions of businesses
$
-
Other, net
$
(119)
Net cash provided by (used in) investing activities
$
(1,789)
Cash flows from financing activities
Repurchases of common stock
$
(7,900)
Dividends paid
$
(3,016)
Proceeds from issuance of commercial paper, net
$
-
Repayment of commercial paper, net
$
-
Repayments of current and long-term debt
$
(2,250)
Issuance of long-term debt, net of related costs
$
6,211
Other, net
$
(115)
Net cash provided by (used in) financing activities
$
(7,070)
Net change in cash and cash equivalents
$
(1,057)
Cash and cash equivalents at beginning of year
$
3,604
Cash and cash equivalents at end of year
$
2,547
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
12 Months Ended
12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017
$
6,315 $
6,833 $
6,230 $
5,046 $
1,963
$
1,364 $
1,290 $
1,189 $
1,161 $
1,195
$
227 $
221 $
189 $
173 $
158
$
-
$
128 $
-
$
-
$
-
$
55 $
-
$
-
$
(73)
$
(183) $
5 $
222 $
(244) $
3,448
$
1,665
$
36 $
27 $
-
$
96 $
-
$
-
$
-
$
(51) $
-
$
(198)
$
15 $
359 $
107 $
(179) $
(902)
$
(1,034) $
(451) $
378 $
(1,480) $
390
$
564 $
74 $
(622) $
(119) $
(79)
$
(98) $
(372) $
(1,098) $
914 $
(189)
$
562 $
491 $
563 $
(537) $
353
$
(267) $
(1,197) $
81 $
(3,574)
$
1,316
$
45 $
(19) $
(151)
$
1,077 $
(1,210)
$
10 $
739 $
274 $
804 $
304
$
9,221 $
8,183 $
7,311 $
3,138 $
6,476
$
(1,522) $
(1,766) $
(1,484) $
(1,278) $
(1,177)
$
-
$
(282) $
-
$
-
$
-
$
361 $
38 $
243 $
203 $
30
$
(1,161) $
(2,010) $
(1,241) $
(1,075) $
(1,147)
$
(4,087) $
(1,100) $
(1,200) $
(1,492) $
(2,001)
$
(2,940) $
(2,764) $
(2,556) $
(2,347) $
(2,163)
$
-
$
-
$
-
$
600 $
-
$
-
$
-
$
(600) $
-
$
-
$
(500) $
(1,650) $
(900) $
(750) $
-
$
-
$
1,131 $
-
$
-
$
-
$
(89) $
(144) $
(72) $
(163) $
(141)
$
(7,616) $
(4,527) $
(5,328) $
(4,152) $
(4,305)
$
444 $
1,646 $
742 $
(2,089)
$
1,024
$
3,160 $
1,514 $
772 $
2,861 $
1,837
$
3,604 $
3,160 $
1,514 $
772 $
2,861
Consolidated Statements of Cash Flows - USD $ in Millions
12/31/2022
Operating activities:
Net earnings
$
3,390
Adjustments to reconcile to net cash provided by operating activities:
Depreciation of property, plant and equipment
$
586
Amortization of intangible assets
$
298
Equity-based compensation expense
$
165
Deferred income tax provision
$
(178)
Discontinued operations, net of tax
(Increase) decrease in assets, net of effects of business acquisitions:
Accounts receivable
$
46
Unbilled receivables
$
(256)
Inventories
$
(980)
Increase (decrease) in liabilities, net of effects of business acquisitions:
Accounts payable
$
224
Customer advances and deposits
$
2,082
Other, net
$
(798)
Net cash provided by operating activities
$
4,579
Cash flows from investing activities:
Capital expenditures
$
(1,114)
Other, net
$
(375)
Net cash (used) provided by investing activities
$
(1,489)
Cash flows from financing activities:
Proceeds from notes
$
-
Repayments of notes
$
(1,000)
Proceeds from (Repayments of) Lines of Credit
$
-
Dividends paid
$
(1,369)
Purchases of common stock
$
(1,229)
Proceeds from commercial paper, gross (maturities greater than 3 months)
$
-
Repayment of commercial paper, gross (maturities greater than 3 months)
$
-
Repayment of fixed-rate notes
(Repayment of) proceeds from commercial paper, net
Other, net
$
127
Net cash used by financing activities
$
(3,471)
Net cash used by discontinued operations
$
20
Net increase (decrease) in cash and equivalents
$
(361)
Cash and equivalents at beginning of year
$
1,603
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Cash and equivalents at end of year
$
1,242
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
12 Months Ended
12/31/2021
12/31/2020
12/31/2019
12/31/2018
12/31/2017
$
3,257 $
3,167 $
3,484 $
3,345 $
2,912
$
568 $
523 $
466 $
436 $
362
$
322 $
355 $
363 $
327 $
79
$
126 $
128 $
133 $
140 $
123
$
(66)
$
(127)
$
92 $
(3) $
401
$
-
$
-
$
13 $
-
$
138 $
371 $
176 $
417 $
(195)
$
(410)
$
(116) $
(1,303)
$
(800)
$
(987)
$
405 $
502 $
(376)
$
(591)
$
(182)
$
194 $
(215) $
6 $
(197) $
657
$
354 $
(707)
$
(105)
$
36 $
264
$
(617) $
(23)
$
45 $
25 $
442
$
4,271 $
3,858 $
2,981 $
3,148 $
3,876
$
(887)
$
(967)
$
(987)
$
(690)
$
(428)
$
5 $
(7) $
(7) $
(9,544)
$
(360)
$
(882)
$
(974)
$
(994) $
(10,234)
$
(788)
$
1,497 $
3,960 $
-
$
7,461 $
985
$
(3,000) $
(2,500) $
-
$
-
$
-
$
6 $
(441) $
291 $
122
$
(1,315) $
(1,240) $
(1,152) $
(1,075)
$
(986)
$
(1,828)
$
(587)
$
(231) $
(1,769) $
(1,558)
$
1,997 $
420 $
-
$
-
$
(1,997)
$
(420) $
-
$
-
$
-
$
-
$
(850) $
850 $
(900)
$
-
$
-
$
(450) $
-
$
50 $
(95) $
(55) $
(53)
$
60
$
(4,590)
$
(903) $
(1,997) $
5,086 $
(2,399)
$
(20) $
(59) $
(51) $
(20) $
(40)
$
(1,221) $
1,922 $
(61) $
(2,020) $
649
$
2,824 $
902 $
963 $
2,983 $
2,334
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$
1,603 $
2,824 $
902 $
963 $
2,983
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Consolidated Statements of Cash Flows - USD $ in Millions
12/31/2022
Operating activities:
Net earnings
$
4,896
Adjustments to reconcile to net cash provided by operating activities:
Depreciation and amortization
$
1,342
Mark-to-market pension and OPB expense (benefit)
$
(1,232)
Stock-based compensation
$
99
Deferred income taxes
$
(321)
Gain on sale of business
$
-
Net periodic pension and OPB income
$
(1,193)
Pension and OPB contributions
$
(136)
Changes in assets and liabilities:
Accounts receivable, net
$
(44)
Unbilled receivables, net
$
(646)
Inventoried costs, net
$
(205)
Prepaid expenses and other assets
$
2
Accounts payable and other liabilities
$
572
Income taxes payable, net
$
(279)
Retiree benefits
Other, net
$
46
Net cash provided by operating activities
$
2,901
Investing activities:
Divestiture of IT services business
$
-
Acquisition of Orbital ATK, net of cash acquired
Capital expenditures
$
(1,435)
Proceeds from sale of equipment to a customer
$
155
Other investing activities, net
$
39
Net cash used in investing activities
$
(1,241)
Financing activities:
Payments of long-term debt
$
-
Net proceeds from issuance of long-term debt
Payments to credit facilities
Net (repayments of) borrowings on commercial paper
Common stock repurchases
$
(1,504)
Cash dividends paid
$
(1,052)
Payments of employee taxes withheld from share-based awards
$
(50)
Other financing activities, net
$
(7)
Net cash provided by (used in) financing activities
$
(2,613)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Increase (decrease) in cash and cash equivalents
$
(953)
Cash and cash equivalents, beginning of year
$
3,530
Cash and cash equivalents, end of year
$
2,577
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
12 Months Ended
12/31/2021
12/31/2020
12/31/2019
12/31/2018
12/31/2017
$
7,005 $
3,189 $
2,248 $
3,229 $
2,869
$
1,239 $
1,267 $
1,265 $
800 $
475
$
(2,355) $
1,034 $
1,800 $
655 $
(536)
$
94 $
90 $
127 $
86 $
94
$
603 $
210 $
(509) $
234 $
985
$
(1,980) $
-
$
-
$
(1,091)
$
(802)
$
(432)
$
(141)
$
(887)
$
(263)
$
(10)
$
(285) $
122 $
202 $
(209)
$
(414) $
160 $
(335)
$
(297)
$
(422)
$
(52)
$
18 $
(135) $
(37)
$
25
$
66 $
(147) $
(78) $
(56) $
(92)
$
376 $
719 $
617 $
381 $
570
$
215 $
(238) $
(63)
$
(258)
$
(157)
$
-
$
-
$
-
$
(1,083)
$
(946)
$
12 $
(23) $
(67) $
(29) $
(43)
$
3,567 $
4,305 $
4,297 $
3,827 $
2,613
$
3,400 $
-
$
-
$
-
$
-
$
-
$
-
$
-
$
(7,657) $
-
$
(1,415) $
(1,420) $
(1,264) $
(1,249)
$
(928)
$
84 $
205 $
-
$
-
$
-
$
(11) $
4 $
57 $
28 $
39
$
2,058 $
(1,211) $
(1,207) $
(8,878)
$
(889)
$
(2,236) $
(1,027)
$
(500) $
(2,276) $
-
$
-
$
2,239 $
-
$
-
$
8,245
$
-
$
(78) $
(31)
$
(320) $
(13)
$
-
$
-
$
(198) $
198 $
-
$
(3,705)
$
(490)
$
(744) $
(1,263)
$
(393)
$
(983)
$
(953)
$
(880)
$
(821)
$
(689)
$
(34) $
(66) $
(65) $
(85) $
(92)
$
(44) $
(57) $
(6) $
(28) $
(98)
$
(7,002)
$
(432) $
(2,424) $
(4,595) $
6,960
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$
(1,377) $
2,662 $
666 $
(9,646) $
8,684
$
4,907 $
2,245 $
1,579 $
11,225 $
2,541
$
3,530 $
4,907 $
2,245 $
1,579 $
11,225
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Do not change the format!
LMT:
Bond Symbol
Amount outstanding
Last sale price
LMT.GQ
$
183,000,000 $
183,000,000
$117.52
LMT.GL
$
32,001,000 $
32,001,000
$113.90
LMT5492512
$
1,000,000,000 $
1,000,000,000
$107.51
LMT.HH
$
553,803,000 $
553,803,000
$107.24
LMT.GN
$
168,394,000 $
168,394,000
$106.71
LMT.HM
$
350,898,000 $
350,898,000
$105.53
LMT5492511
$
500,000,000 $
500,000,000
$105.49
LMT.HJ
$
196,366,000 $
196,366,000
$101.23
LMT5492501
$
500,000,000 $
500,000,000
$101.08
LMT5492502
$
800,000,000 $
800,000,000
$100.31
LMT4538447
$
400,000,000 $
400,000,000
$100.23
LMT5492513
$
1,000,000,000 $
1,000,000,000
$99.58
LMT5592047
$
800,000,000 $
800,000,000
$97.71
LMT5592253
$
400,000,000 $
400,000,000
$97.32
LMT5592156
$
1,000,000,000 $
1,000,000,000
$97.26
LMT4311617
$
1,000,000,000 $
1,000,000,000
$96.53
LMT4311608
$
500,000,000 $
500,000,000
$93.99
LMT4311615
$
1,326,432,000 $
1,326,432,000
$92.19
LMT5402229
$
800,000,000 $
800,000,000
$91.80
LMT.HN
$
238,643,000 $
238,643,000
$91.71
LMT4212512
$
500,000,000 $
500,000,000
$88.38
LMT4002344
$
1,327,196,000 $
1,327,196,000
$85.33
LMT5402220
$
650,000,000 $
650,000,000
$82.97
LMT5402219
$
850,000,000 $
850,000,000
$82.54
LMT4549067
$
1,577,497,000 $
1,577,497,000
$82.50
LMT4988808
$
400,000,000 $
400,000,000
$82.12
LMT4212515
$
1,000,000,000 $
1,000,000,000
$80.14
LMT4988881
$
750,000,000 $
750,000,000
$66.10
Total
$
18,804,230,000
GD:
Bond Symbol
Amount outstanding
Last sale price
Note:
"Debts" spreadsheet contains the total score of 10 points. And, there are
with the correct answer. Therefore, each cell with the correct answer earns prop
For "Last sale price," please use values as you see in the instruction.
BV in $
(Book value)
BV in $
(Book value)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
GD4631454
$
750,000,000 $
750,000,000
$96.99
GD4969906
$
750,000,000 $
750,000,000
$96.76
GD4540782
$
500,000,000 $
500,000,000
$96.30
GD4969907
$
750,000,000 $
750,000,000
$94.96
GD4631476
$
1,000,000,000 $
1,000,000,000
$94.95
GD4969908
$
1,000,000,000 $
1,000,000,000
$92.23
GD4392801
$
500,000,000 $
500,000,000
$91.99
GD4540783
$
500,000,000 $
500,000,000
$90.91
GD5178866
$
500,000,000 $
500,000,000
$89.99
GD4969902
$
750,000,000 $
750,000,000
$88.07
GD4969903
$
750,000,000 $
750,000,000
$86.29
GD5178867
$
500,000,000 $
500,000,000
$82.82
GD3925905
$
500,000,000 $
500,000,000
$78.80
GD5178868
$
500,000,000 $
500,000,000
$71.61
Total
$
9,250,000,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$215,056,110.00
$36,449,139.00
$1,075,100,000.00
$593,876,185.08
$179,691,553.46
$370,292,132.46
$527,470,000.00
$198,779,338.14
$505,385,000.00
$802,512,000.00
$400,936,000.00
$995,810,000.00
$781,656,000.00
$389,268,000.00
$972,640,000.00
$965,260,000.00
$469,945,000.00
$1,222,784,603.52
$734,392,000.00
$218,859,495.30
$441,917,010.00
$1,132,509,618.76
$539,311,500.00
$701,573,000.00
$1,301,417,988.03
$328,492,000.00
$801,363,240.00
$495,780,000.00
$17,398,526,913.75
86 cells you must fill up
portionate points.
MV in $
(Market value)
MV in $
(Market value)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$727,455,000.00
$725,730,000.00
$481,520,000.00
$712,222,500.00
$949,489,500.00
$922,340,000.00
$459,925,000.00
$454,540,000.00
$449,945,000.00
$660,547,500.00
$647,208,937.50
$414,120,000.00
$394,021,250.00
$358,070,000.00
$8,357,134,687.50
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Do not change the format!
Table 1:
Financial information in US$
Guideline public companies
Subject company
LMT
GD
NOC
Balance Sheets:
Total assets
###
###
###
Long-term debt
### $9,243,000,000.00
###
Total liabilities
###
###
###
Shareholders' equity
$9,266,000,000.00
###
###
Total Liabilities and Shareholders' equity
###
###
###
Income Statements:
Revenue
###
###
###
Gross margin
$8,287,000,000.00 $6,622,000,000.00 $7,474,000,000.00
EBIT (a.k.a. Operating income)
$8,348,000,000.00 $4,211,000,000.00 $3,601,000,000.00
EBT
$6,680,000,000.00 $4,036,000,000.00 $5,836,000,000.00
Net earnings
$5,732,000,000.00 $3,390,000,000.00 $4,896,000,000.00
Depreciation and amortization
$1,404,000,000.00
$884,000,000.00 $1,342,000,000.00
EBITDA
$9,752,000,000.00 $5,095,000,000.00 $4,943,000,000.00
Other Financial Information:
MV per share
$477.02
$243.86
N/A
Number of shares outstanding
255,300,000
274,400,000
N/A
MV of equity
$121,783,206,000
$66,915,184,000
N/A
MV of debts
$
17,398,526,914
$8,357,134,688
$11,243,488,576
MVIC
$139,181,732,914
$75,272,318,688
N/A
BVIC
$24,695,000,000
$27,811,000,000
$30,373,000,000
Gross cash flow
$7,136,000,000
$4,274,000,000
$6,238,000,000
Debt/equity ratio (on the basis of MV)
0.143
0.125
N/A
Note:
"Table 1" spreadsheet contains the total score of 10 points. And, there are 48 cells you must fill up
with the correct answer. Therefore, each cell with the correct answer earns proportionate points.
The financial information provided in spreadsheets (income statement, balance sheet, and cash flow
statement) has US$ in millions. You must convert all the amounts into US$.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Table 2:
Guideline public companies
Subject c
LMT
GD
Average
Median
Selected Multiple
Multiples:
Price/Earnings
21.25
19.74
20.49
20.49
20.79
Price/Pretax earnings
18.23102
16.58
17.41
17.41
17.74
Price/Gross cash flow
17.07
15.66
16.36
16.36
16.64
Price/Operating income
14.59
15.89
15.24
15.24
14.98
Price/Book value
-13.14
-3.60
-8.37
-8.37
-10.28
MVIC/Revenues
2.11
1.91
2.01
2.01
2.05
MVIC/EBIT
16.67
17.88
17.27
17.27
17.03
MVIC/EBITDA
14.27
14.77
14.52
14.52
14.42
MVIC/BVIC
5.64
2.71
4.17
4.17
4.76
$7,136,000,000
$4,274,000,000
-$9,266,000,000.00
-$18,568,000,000.00
Note:
"Table 2" spreadsheet contains the total score of 10 points. And, there are 54 cells y
the correct answer. Therefore, each cell with the correct answer earns proportionate poin
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
company
Implied value
(in US$)
###
$86,833,434,628.54
$81,484,733,331.33
$73,337,120,647.04
###
$10,034,672,758.30
$83,394,911,992.79
$70,613,118,226.50
$23,291,202,895.72
you must fill up with
nts.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Documents
Related Questions
None
arrow_forward
Please ONLY provide answers for
5.1.6
5.1.7
arrow_forward
Trying to calculate, Times Interest Earned. tax rate is 22%
3M Company
Consolidated Statements Of Earnings
$ millions
Dec. 31, 2018
Dec. 31, 2017
Net sales
$ 32,765
$ 31,657
Cost of sales
$ 16,682
$ 16,055
Research, development and engineering expenses
$ 1,821
$ 1,870
Selling, general and administrative expenses
$ 7,602
$ 6,626
Gain on sale of business
-$ 547
-$ 586
Total operating expenses
$ 25,558
$ 23,965
Operating income
$ 7,207
$ 7,692
Nonoperating expense, net
$ 207
$ 144
Earnings before income taxes
$ 7,000
$…
arrow_forward
Please avoid image in solutions thanku
arrow_forward
Problem:
Remesh Corporation prepared the following income statement and statement of retained earnings for the year ended December 31, 2021.
Remesh Corporation
December 31, 2021
Expense and Profit Statement
Dollars in thousands
Sales (net)
$206,000
Less: Selling Expenses
(20,600)
Net Sales
$185,400
Add: Interest Revenue
2,400
Add: Gain on sale of equipment
3,600
Gross Sales Revenue
$191,400
Less: Cost of operations:
Cost of Goods Sold
$126,100
Correction of overstatement in last years income because of error $5,500 (net of tax credit)
$3850
Dividend cost ($0.50 per share for 8k common shares)
$4000
Unusual loss due to a hurricane, $6,400 (net of tax credit)
$1,920
($135,870)
Taxable Revenues
$55,530
Less: Income tax on income from continuing operations
$16,659
Net income
$38871
Miscellaneous Deductions
Loss from operations of…
arrow_forward
Consolidated Statements of Operations
FINANCIAL STATEMENTS
Table of Contents
Index to Financial Statements
(millions, except per share data)
2020
2019
2018
Sales
Other revenue
$
92,400 $
77,130 $
74,433
1,161
982
923
Total revenue
93,561
78,112
75,356
Cost of sales
66,177
54,864
53,299
Selling, general and administrative expenses
18,615
16,233
15,723
Depreciation and amortization (exclusive of depreciation included in cost
of sales)
2,230
2,357
2,224
Operating income
6,539
4,658
4,110
Net interest expense
977
477
461
Net other (income) / expense
16
(9)
(27)
Earnings from continuing operations before income taxes
5,546
4,190
3,676
Provision for income taxes
1,178
921
746
Net earnings from continuing operations
4,368
3,269
2,930
Discontinued operations, net of tax
12
7
Net earnings
$
4,368 $
3,281 $
2,937
Basic earnings per share
Continuing operations
Discontinued operations
Net earnings per share
Diluted earnings per share
Continuing operations
Discontinued operations
$
8.72 $
6.39 $…
arrow_forward
7
arrow_forward
ROLEX LIMITED
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2021
R
Sales
4 140 000
Cost of sales
(2 020 000)
Gross profit
2 120 000
Selling and administrative expenses
(840 000)
Operating profit
1 280 000
Interest expense
(80 000)
Profit before tax
1 200 000
Company tax
(320 000)
Profit after tax
880 000
STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER:
ASSETS
2021 (R)
2020 (R)
Non-current assets
3740 000
2 940 000
Property, plant and equipment
3 440 000
2940 000
Investments
300 000
Current assets
1 080 000
900 000
Inventories
480 000
500 000
Accounts receivable
510 000
320 000
Cash and cash equivalents
90 000
80 000
Total assets
4 820 000
3 840 000
EQUITY AND LIABILITIES
Equity
3 120 000
2 600 000
Ordinary share capital
2 000 000
2 000 000
Retained eamings
1 120 000
600 000
Non-current liabilities
800 000
400 000
Long-term loan
800 000
400 000
Current liabities
900 000
840 000
Accounts payable
480 000
560 000
Company tax payable
160 000
80 000
Dividends payable
260…
arrow_forward
Kindly help me with general accounting question
arrow_forward
Steele Inc.
Consolidated Statements of Income
(in thousands except per share amounts)
2023
2022
2021
Net sales
$7,245,088
$6,944,296
$6,149,218
Cost of goods sold
(5,286,253)
(4,953,556)
(4,355,675)
Gross margin
$1,958,835
$1,990,740
$1,793,543
General and administrative expenses
(1,259,896)
(1,202,042)
(1,080,843)
Special and nonrecurring items
2,617
0
0
Operating income
$701,556
$788,698
$712,700
Interest expense
(63,685)
(62,398)
(63,927)
Other income
7,308
10,080
11,529
Gain on sale of investments
0
9,117
0
Income before income taxes
$645,179
$745,497
$660,302
Provision for income taxes
254,000
290,000
257,000
Net income
$391,179
$455,497
$403,302
Steele Inc.
Consolidated Balance Sheets
(in thousands)
ASSETS
Dec. 31, 2023
Dec. 31, 2022
Current assets:
Cash and equivalents
$320,558
$41,235
Accounts receivable
1,056,911
837,377
Inventories
733,700…
arrow_forward
Calculate the common size percentages and answer the questions below.
arrow_forward
Provide correct answer general accounting question
arrow_forward
Global Corp. initially projected the 2019 income statement shown in the table E. Suppose that in 2019, Global launched an aggressive marketing campaign that boosted 2019 sales further by 14.1%. However, their operating margin fell from
5.56% to 4.49% Suppose that they had no other income, interest expenses were unchanged, and taxes were the same percentage of pretax income (26%) as in 2018.
a. What was Global's EBIT in 2019?
b. What was Global's income in 2019?
c. If Global's P/E ratio (18.0) and number of shares outstanding (3.6 million) remained unchanged, what was Global's share price in 2019?
a. What was Global's EBIT in 2019?
Global's EBIT was $
million. (Round to two decimal places.)
b. What was Global's income in 2019?
Net income was $
million. (Round to two decimal places.)
c. If Global's P/E ratio (18.0) and number of shares outstanding (3.6 million) remained unchanged, what was Global's share price in 2019?
Global's share price in 2019 was $. (Round to the nearest cent.)
arrow_forward
View Policies
Current Attempt in Progress
Assume Sunland Company has the following reported amounts: Sales revenue $1,000,000, Sales returns and allowances $29,000,
Cost of goods sold $649.599, and Operating expenses $215,600.
(a) Compute net sales.
Net sales $
(b) Compute gross profit.
Gross profit S
(c) Compute income from operations.
arrow_forward
Subject. General accounting
arrow_forward
Vishal
arrow_forward
Please do not give solution in image format thanku
arrow_forward
Income statement
net sales
$51,407.00
cost of products sold
$25,076.00
gross profit
$26,331.00
marketing, research, administrative exp
$15,746.00
Depreciation
$758.00
operating income(loss)
$9,827.00
Interest expense
$477.00
Earnings (loss)before income taxes
$9,350.00
Income taxes
$2,869.00
Net earnings(loss)
$6,481.00
Balance Sheet
Assets:
Liablilites and Equity:
cash and marketable securities
$5,469.00
accounts payable
$3,617.00
investment securities
$423.00
accrued and other liablilties
$7,689.00
accounts receivable
$4,062.00
taxes payable
$2,554.00
inventory
$4,400.00
debt due within one year
$8,287.00
deffered income taxes
$958.00
total current liabilite
$22,147.00
prepaid expense and other receivables
$1,803.00
long term debt
$12,554.00
total current assets
$17,115.00
deferrred income taxes…
arrow_forward
Income statement
net sales
$51,407.00
cost of products sold
$25,076.00
gross profit
$26,331.00
marketing, research, administrative exp
$15,746.00
Depreciation
$758.00
operating income(loss)
$9,827.00
Interest expense
$477.00
Earnings (loss)before income taxes
$9,350.00
Income taxes
$2,869.00
Net earnings(loss)
$6,481.00
Balance Sheet
Assets:
Liablilites and Equity:
cash and marketable securities
$5,469.00
accounts payable
$3,617.00
investment securities
$423.00
accrued and other liablilties
$7,689.00
accounts receivable
$4,062.00
taxes payable
$2,554.00
inventory
$4,400.00
debt due within one year
$8,287.00
deffered income taxes
$958.00
total current liabilite
$22,147.00
prepaid expense and other receivables
$1,803.00
long term debt
$12,554.00
total current assets
$17,115.00
deferrred income taxes…
arrow_forward
assets turnover
arrow_forward
Forecast an Income Statement
Following is the income statement for Medtronic PLC.
Consolidated Statement of Income ($ millions) For Fiscal Year Ended
April 26, 2019
Net sales
$27,807
Costs and expenses
Cost of products sold
8,331
Research and development expense
2,330
Selling, general, and administrative expense
9,480
Amortization of intangible assets
1,605
Restructuring charges, net
198
Certain litigation charges, net
166
Other operating expense, net
258
Operating profit
5,439
Other nonoperating income, net
(373)
Interest expense
1,314
Income before income taxes
4,498
Income tax provision
547
Net income
3,951
Net income loss attributable to noncontrolling interests
(19)
Net income attributable to Medtronic
$3,932
Use the following assumptions to prepare a forecast of the company’s income statement for FY2020.
Note: Complete the entire question in Excel using the following template: Excel Template. Format each answer to two decimal…
arrow_forward
Net Income
Interest
(Loss)
$ 185, 000
179, 600
157, 250
188, 100
Expense
$ 59, 200
Income Taxes
$ 46, 250
64,656
66, 045
90, 288
a.
b.
80, 820
44,030
11, 286
c.
d.
Compute times interest earned. Which company indicates the strongest ability to pay interest expense as it comes due?
Complete this question by entering your answers In the tabs below.
Times Interest
Interest
Earned Ratio
Coverage
Which company indicates the strongest ability to pay interest expense as it comes due?
Which company indicates the strongest ability to pay interest expense as it comes due?
< Times Interest Earned Ratio
arrow_forward
he Individual financial statements for Abbey Company and Bellstar Company for the year ending December 31, 2024, follow. Abbey
cquired a 60 percent interest in Bellstar on January 1, 2023, In exchange for various considerations totaling $960,000. At the
cquisition date, the fair value of the noncontrolling interest was $640,000 and Bellstar's book value was $1,280,000. Bellstar had
eveloped internally a trademark that was not recorded on its books but had an acquisition-date fair value of $320,000. This
tangible asset is being amortized over 20 years. Abbey uses the partial equity method to account for its Investment in Bellstar.
abbey sold Bellstar land with a book value of $65,000 on January 2, 2023, for $150,000. Bellstar still holds this land at the end of the
urrent year.
ellstar regularly transfers Inventory to Abbey. In 2023, it shipped Inventory costing $259,000 to Abbey at a price of $370,000. During
1024, Intra-entity shipments totaled $420,000, although the original cost to…
arrow_forward
View Policies
Current Attempt in Progress
For its fiscal year ending October 31, 2025, Cullumber Corporation reports the following partial data.
Income before income taxes
Income tax expense (20% × $390,600)
Income from continuing operations
Loss on discontinued operations
Net income
$502,200
78,120
424,080
111,600
$312,480
The loss on discontinued operations was comprised of a $46,500 loss from operations and a $65,100 loss from disposal. The income
tax rate is 20% on all items.
(a) Prepare a correct partial income statement, beginning with income before income taxes.
CULLUMBER CORPORATION
Income Statement (Partial)
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning

Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
Related Questions
- Nonearrow_forwardPlease ONLY provide answers for 5.1.6 5.1.7arrow_forwardTrying to calculate, Times Interest Earned. tax rate is 22% 3M Company Consolidated Statements Of Earnings $ millions Dec. 31, 2018 Dec. 31, 2017 Net sales $ 32,765 $ 31,657 Cost of sales $ 16,682 $ 16,055 Research, development and engineering expenses $ 1,821 $ 1,870 Selling, general and administrative expenses $ 7,602 $ 6,626 Gain on sale of business -$ 547 -$ 586 Total operating expenses $ 25,558 $ 23,965 Operating income $ 7,207 $ 7,692 Nonoperating expense, net $ 207 $ 144 Earnings before income taxes $ 7,000 $…arrow_forward
- Please avoid image in solutions thankuarrow_forwardProblem: Remesh Corporation prepared the following income statement and statement of retained earnings for the year ended December 31, 2021. Remesh Corporation December 31, 2021 Expense and Profit Statement Dollars in thousands Sales (net) $206,000 Less: Selling Expenses (20,600) Net Sales $185,400 Add: Interest Revenue 2,400 Add: Gain on sale of equipment 3,600 Gross Sales Revenue $191,400 Less: Cost of operations: Cost of Goods Sold $126,100 Correction of overstatement in last years income because of error $5,500 (net of tax credit) $3850 Dividend cost ($0.50 per share for 8k common shares) $4000 Unusual loss due to a hurricane, $6,400 (net of tax credit) $1,920 ($135,870) Taxable Revenues $55,530 Less: Income tax on income from continuing operations $16,659 Net income $38871 Miscellaneous Deductions Loss from operations of…arrow_forwardConsolidated Statements of Operations FINANCIAL STATEMENTS Table of Contents Index to Financial Statements (millions, except per share data) 2020 2019 2018 Sales Other revenue $ 92,400 $ 77,130 $ 74,433 1,161 982 923 Total revenue 93,561 78,112 75,356 Cost of sales 66,177 54,864 53,299 Selling, general and administrative expenses 18,615 16,233 15,723 Depreciation and amortization (exclusive of depreciation included in cost of sales) 2,230 2,357 2,224 Operating income 6,539 4,658 4,110 Net interest expense 977 477 461 Net other (income) / expense 16 (9) (27) Earnings from continuing operations before income taxes 5,546 4,190 3,676 Provision for income taxes 1,178 921 746 Net earnings from continuing operations 4,368 3,269 2,930 Discontinued operations, net of tax 12 7 Net earnings $ 4,368 $ 3,281 $ 2,937 Basic earnings per share Continuing operations Discontinued operations Net earnings per share Diluted earnings per share Continuing operations Discontinued operations $ 8.72 $ 6.39 $…arrow_forward
- 7arrow_forwardROLEX LIMITED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2021 R Sales 4 140 000 Cost of sales (2 020 000) Gross profit 2 120 000 Selling and administrative expenses (840 000) Operating profit 1 280 000 Interest expense (80 000) Profit before tax 1 200 000 Company tax (320 000) Profit after tax 880 000 STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER: ASSETS 2021 (R) 2020 (R) Non-current assets 3740 000 2 940 000 Property, plant and equipment 3 440 000 2940 000 Investments 300 000 Current assets 1 080 000 900 000 Inventories 480 000 500 000 Accounts receivable 510 000 320 000 Cash and cash equivalents 90 000 80 000 Total assets 4 820 000 3 840 000 EQUITY AND LIABILITIES Equity 3 120 000 2 600 000 Ordinary share capital 2 000 000 2 000 000 Retained eamings 1 120 000 600 000 Non-current liabilities 800 000 400 000 Long-term loan 800 000 400 000 Current liabities 900 000 840 000 Accounts payable 480 000 560 000 Company tax payable 160 000 80 000 Dividends payable 260…arrow_forwardKindly help me with general accounting questionarrow_forward
- Steele Inc. Consolidated Statements of Income (in thousands except per share amounts) 2023 2022 2021 Net sales $7,245,088 $6,944,296 $6,149,218 Cost of goods sold (5,286,253) (4,953,556) (4,355,675) Gross margin $1,958,835 $1,990,740 $1,793,543 General and administrative expenses (1,259,896) (1,202,042) (1,080,843) Special and nonrecurring items 2,617 0 0 Operating income $701,556 $788,698 $712,700 Interest expense (63,685) (62,398) (63,927) Other income 7,308 10,080 11,529 Gain on sale of investments 0 9,117 0 Income before income taxes $645,179 $745,497 $660,302 Provision for income taxes 254,000 290,000 257,000 Net income $391,179 $455,497 $403,302 Steele Inc. Consolidated Balance Sheets (in thousands) ASSETS Dec. 31, 2023 Dec. 31, 2022 Current assets: Cash and equivalents $320,558 $41,235 Accounts receivable 1,056,911 837,377 Inventories 733,700…arrow_forwardCalculate the common size percentages and answer the questions below.arrow_forwardProvide correct answer general accounting questionarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning

Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning

Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning