Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Assume the Market Value of Equity is $31.24 Billion and that Beta is 1.84. The size premium for AMAT is 0.8% and the Market Risk

image text in transcribed

image text in transcribed

image text in transcribed

Assume the Market Value of Equity is $31.24 Billion and that Beta is 1.84.

The size premium for AMAT is 0.8% and the Market Risk Premium is 8%

Assume the appropriate risk-free rate for CAPM is 3.75%

AMATs short-term (current) interest-bearing debt has an effective rate of 2.5%

AMATs long-term (non-current) interest-bearing debt has an effective rate of 6.0%

Compute the before-tax Weighted Average cost of Debt

Income Statement for AMAT (presented in Thousands of Dollars) Total Revenue Cost of Goods Sold Gross Profit 31-Oct 2013 7,509,000 4,518,000 2,991,000 31-Oct 2014 9,072,000 5,229,000 3,843,000 31-Oct 2015 9,659,000 5,707,000 3,952,000 1,320,000 898,000 341,000 2,559,000 432,000 1,428,000 890,000 5,000 2,323,000 1,520,000 1,451,000 794,000 14,000 2,259,000 1,693,000 Operating Expenses Research Development Selling General and Administrative Non Recurring Total Operating Expenses Operating Income or Loss Income from Continuing Operations Total Other Income (Expenses) Net Earnings Before Interest and Taxes Interest Expense Income Before Tax Income Tax Expense Net Income 13,000 445,000 95,000 350,000 94,000 256,000 23,000 1,543,000 95,000 1,448,000 376,000 1,072,000 8,000 1,701,000 103,000 1,598,000 221,000 1,377,000 Supplemental DATA for AMAT Market Cap (Billions) - 10/31/2016 MVE/BVE on (10/31/2016) Beta at the end of October 2016 31.24 4.58 1.84 2014 2015 Balance Sheets for AMAT (presented in Thousands of Dollars) 2013 Current Assets Cash And Cash Equivalents 1,711,000 Short Term Investments 180,000 Net Receivables 1,633,000 Inventory 1,413,000 Other Current Assets 705,000 Total Current Assets 5,642,000 Non-Current Assets Long Term Investments 1,005,000 Property Plant and Equipment 850,000 Goodwill 3,294,000 Intangible Assets 1,103,000 Deferred Long Term Asset Charges 149,000 Total Non-Current Assets 6,401,000 Total Assets 12,043,000 3,002,000 160,000 1,670,000 1,567,000 568,000 6,967,000 4,797,000 168,000 1,739,000 1,833,000 724,000 9,261,000 935,000 861,000 3,304,000 951,000 156,000 6,207,000 13,174,000 946,000 892,000 3,302,000 762,000 145,000 6,047,000 15,308,000 2013 2014 2015 1,649,000 1,883,000 Current Liabilities Accounts Payable Short/Current Long Term Debt Other Current Liabilities Total Current Liabilities Non-Current Liabilities Long Term Debt Other Liabilities Total Non-Current Liabilities Total Liabilities 1,833,000 1,200,000 765,000 3,798,000 794,000 2,443,000 940,000 2,823,000 1,946,000 566,000 2,512,000 4,955,000 1,947,000 536,000 2,483,000 5,306,000 3,342,000 555,000 3,897,000 7,695,000 2013 2014 2015 Stockholders' Equity Common Stock Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity Total Stockholder Equity 12,000 12,487,000 (11,524,000) 6,151,000 (38,000) 7,088,000 12,000 13,072,000 (11,524,000) 6,384,000 (76,000) 7,868,000 11,000 13,967,000 (12,848,000) 6,575,000 (92,000) 7,613,000 Total Liabilities and Stockholder Equity 12,043,000 13,174,000 15,308,000 2013 2014 2015 Measured in Thousands of Dollars Cash Flow Provided by Operating Activities Net Income Depreciation Adjustments To Net Income Changes in Accounts Receivables Changes in Liabilities Changes In Inventories Changes in Other Operating Activities Total Cash Flow From Operating Activities 256,000 410,000 412,000 (404,000) 153,000 (141,000) (63,000) 623,000 1,072,000 375,000 218,000 (21,000) 284,000 (154,000) 26,000 1,800,000 1,377,000 371,000 50,000 (61,000) (334,000) (266,000) 26,000 1,163,000 Cash Flow Provide by Investing Activities Capital Expenditures Investments Other Cash flows from Investing Activities Total Cash Flows From Investing Activities (197,000) 406,000 6,000 215,000 (241,000) 67,000 13,000 (161,000) (215,000) (62,000) (4,000) (281,000) (456,000) (86,000) (485,000) 107,000 Cash Flow Provided by Financing Activities Dividends Paid Sale Purchase of Stock Net Borrowings Other Cash Flows from Financing Activities Total Cash Flows From Financing Activities (487,000) (1,237,000) 2,581,000 56,000 913,000 23,000 (519,000) 30,000 (348,000) Income Statement for AMAT (presented in Thousands of Dollars) Total Revenue Cost of Goods Sold Gross Profit 31-Oct 2013 7,509,000 4,518,000 2,991,000 31-Oct 2014 9,072,000 5,229,000 3,843,000 31-Oct 2015 9,659,000 5,707,000 3,952,000 1,320,000 898,000 341,000 2,559,000 432,000 1,428,000 890,000 5,000 2,323,000 1,520,000 1,451,000 794,000 14,000 2,259,000 1,693,000 Operating Expenses Research Development Selling General and Administrative Non Recurring Total Operating Expenses Operating Income or Loss Income from Continuing Operations Total Other Income (Expenses) Net Earnings Before Interest and Taxes Interest Expense Income Before Tax Income Tax Expense Net Income 13,000 445,000 95,000 350,000 94,000 256,000 23,000 1,543,000 95,000 1,448,000 376,000 1,072,000 8,000 1,701,000 103,000 1,598,000 221,000 1,377,000 Supplemental DATA for AMAT Market Cap (Billions) - 10/31/2016 MVE/BVE on (10/31/2016) Beta at the end of October 2016 31.24 4.58 1.84 2014 2015 Balance Sheets for AMAT (presented in Thousands of Dollars) 2013 Current Assets Cash And Cash Equivalents 1,711,000 Short Term Investments 180,000 Net Receivables 1,633,000 Inventory 1,413,000 Other Current Assets 705,000 Total Current Assets 5,642,000 Non-Current Assets Long Term Investments 1,005,000 Property Plant and Equipment 850,000 Goodwill 3,294,000 Intangible Assets 1,103,000 Deferred Long Term Asset Charges 149,000 Total Non-Current Assets 6,401,000 Total Assets 12,043,000 3,002,000 160,000 1,670,000 1,567,000 568,000 6,967,000 4,797,000 168,000 1,739,000 1,833,000 724,000 9,261,000 935,000 861,000 3,304,000 951,000 156,000 6,207,000 13,174,000 946,000 892,000 3,302,000 762,000 145,000 6,047,000 15,308,000 2013 2014 2015 1,649,000 1,883,000 Current Liabilities Accounts Payable Short/Current Long Term Debt Other Current Liabilities Total Current Liabilities Non-Current Liabilities Long Term Debt Other Liabilities Total Non-Current Liabilities Total Liabilities 1,833,000 1,200,000 765,000 3,798,000 794,000 2,443,000 940,000 2,823,000 1,946,000 566,000 2,512,000 4,955,000 1,947,000 536,000 2,483,000 5,306,000 3,342,000 555,000 3,897,000 7,695,000 2013 2014 2015 Stockholders' Equity Common Stock Retained Earnings Treasury Stock Capital Surplus Other Stockholder Equity Total Stockholder Equity 12,000 12,487,000 (11,524,000) 6,151,000 (38,000) 7,088,000 12,000 13,072,000 (11,524,000) 6,384,000 (76,000) 7,868,000 11,000 13,967,000 (12,848,000) 6,575,000 (92,000) 7,613,000 Total Liabilities and Stockholder Equity 12,043,000 13,174,000 15,308,000 2013 2014 2015 Measured in Thousands of Dollars Cash Flow Provided by Operating Activities Net Income Depreciation Adjustments To Net Income Changes in Accounts Receivables Changes in Liabilities Changes In Inventories Changes in Other Operating Activities Total Cash Flow From Operating Activities 256,000 410,000 412,000 (404,000) 153,000 (141,000) (63,000) 623,000 1,072,000 375,000 218,000 (21,000) 284,000 (154,000) 26,000 1,800,000 1,377,000 371,000 50,000 (61,000) (334,000) (266,000) 26,000 1,163,000 Cash Flow Provide by Investing Activities Capital Expenditures Investments Other Cash flows from Investing Activities Total Cash Flows From Investing Activities (197,000) 406,000 6,000 215,000 (241,000) 67,000 13,000 (161,000) (215,000) (62,000) (4,000) (281,000) (456,000) (86,000) (485,000) 107,000 Cash Flow Provided by Financing Activities Dividends Paid Sale Purchase of Stock Net Borrowings Other Cash Flows from Financing Activities Total Cash Flows From Financing Activities (487,000) (1,237,000) 2,581,000 56,000 913,000 23,000 (519,000) 30,000 (348,000)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Essentials Of Investments

Authors: Zvi Bodie, Alex Kane, Alan J. Marcus

12th Edition

1260772160, 978-1260772166

More Books

Students also viewed these Finance questions

Question

Outline Watson and Rayners classic work on fear conditioning.

Answered: 1 week ago