CS4_Coomer

xlsx

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

Report
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