2. Use the Financial Ratio Analysis form and explain in your own words the difference between 2012 and 2013 outcomes, Items in blue require your input. AutoSave OFF HESUS Financial Ratio Analysis Template Home Insert Draw Page Layout Formulas Data Review View Tell me Arial 10 - A A = = > ab Wrap Text General Paste 38 BIU a. Av Merge & Center KOU % 60 00 N102 A B C D E F G H 5 7 8 9 BROADCOM CORPORATION Balance Sheet 31-Dec 10 11 MILLIONS) 12 13 DOLLAR CHANGE PERCENT CHANGE % OF TTL. ASSETS 2013 % OF TTL. ASSETS 2012 2013 16 40 2.5% 14.4% 14.4% 1,657 775 795 525 163 2012 + 1,617 757 740 527 140 6.9% 55 (2) 7.4% -0.4% 6.6% 4.7% 4.6% NA 0.0% 0.0% 3,915 3,781 134 3.5% 34.1% 33.7% 10B 22.3% 5.2% 4.3% 593 4,937 485 5,512 1,348 82 1,939 111 29 35.4% 1.0% 0.7% 11,495 11,208 271 2.4% 100.0% 100.0% 14 ASSETS 15 Current Assets Cash & Cash Equivalents 17 Short-Tom Investments 18 Receivables (net) 19 Inventories 20 Other Current Assets 21 Deferred Income Tax 22 23 Total Current Assets 24 25 Property. Plant & Equip 26 Goodwill and Other Intangibles 27 Long-term Investments 28 Other Assets 29 30 TOTAL ASSETS 31 32 LIABILITIES AND 33 SHAREHOLDER'S EQUITY 34 Current Liabilities 35 Accounts Payable 36 Current Portion of L.T. Debt 37 Other Accrued Expenses 38 39 Total Current Liabilities 40 41 Long-Term Debt 42 Other Liabilities 43 Other L.T. Liability Charges 44 45 Total Liabilities 46 47 Preferred Stock 48 Common Shareholder's Equity Apple Sheet2 1,475 1,360 300 22 115 (300 8.5% -100.0% 4.5% 12.8% 0.0% 0.2% 12.1% 2.7% 21 (1) 0.2% 1,496 1,682 (186) -11.1% 13.0% 15.0% 1,394 1,393 1 0.1% NA -20.4% 12.1% 0.0% 2.0% 12.4% 0.0% 2.6% 234 294 (60) 3,124 3,369 (245) -7.3% 27.2% 30.1% NA 0.0% 0.0% Sheet3 + 2. Use the Financial Ratio Analysis form and explain in your own words the difference between 2012 and 2013 outcomes, Items in blue require your input. AutoSave OFF HESUS Financial Ratio Analysis Template Home Insert Draw Page Layout Formulas Data Review View Tell me Arial 10 - A A = = > ab Wrap Text General Paste 38 BIU a. Av Merge & Center KOU % 60 00 N102 A B C D E F G H 5 7 8 9 BROADCOM CORPORATION Balance Sheet 31-Dec 10 11 MILLIONS) 12 13 DOLLAR CHANGE PERCENT CHANGE % OF TTL. ASSETS 2013 % OF TTL. ASSETS 2012 2013 16 40 2.5% 14.4% 14.4% 1,657 775 795 525 163 2012 + 1,617 757 740 527 140 6.9% 55 (2) 7.4% -0.4% 6.6% 4.7% 4.6% NA 0.0% 0.0% 3,915 3,781 134 3.5% 34.1% 33.7% 10B 22.3% 5.2% 4.3% 593 4,937 485 5,512 1,348 82 1,939 111 29 35.4% 1.0% 0.7% 11,495 11,208 271 2.4% 100.0% 100.0% 14 ASSETS 15 Current Assets Cash & Cash Equivalents 17 Short-Tom Investments 18 Receivables (net) 19 Inventories 20 Other Current Assets 21 Deferred Income Tax 22 23 Total Current Assets 24 25 Property. Plant & Equip 26 Goodwill and Other Intangibles 27 Long-term Investments 28 Other Assets 29 30 TOTAL ASSETS 31 32 LIABILITIES AND 33 SHAREHOLDER'S EQUITY 34 Current Liabilities 35 Accounts Payable 36 Current Portion of L.T. Debt 37 Other Accrued Expenses 38 39 Total Current Liabilities 40 41 Long-Term Debt 42 Other Liabilities 43 Other L.T. Liability Charges 44 45 Total Liabilities 46 47 Preferred Stock 48 Common Shareholder's Equity Apple Sheet2 1,475 1,360 300 22 115 (300 8.5% -100.0% 4.5% 12.8% 0.0% 0.2% 12.1% 2.7% 21 (1) 0.2% 1,496 1,682 (186) -11.1% 13.0% 15.0% 1,394 1,393 1 0.1% NA -20.4% 12.1% 0.0% 2.0% 12.4% 0.0% 2.6% 234 294 (60) 3,124 3,369 (245) -7.3% 27.2% 30.1% NA 0.0% 0.0% Sheet3 +
