Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

calculate Walmart's WACC based on the following information: ASSETS ( Amounts in millions ) Current assets: 2 0 2 3 2 0 2 2 2

calculate Walmart's WACC based on the following information:
ASSETS (Amounts in millions)
Current assets: 202320222021
Cash and cash equivalents $8,625 $14,760 $17,741
Receivables, net $7,933 $8,280 $6,516
Inventories $56,576 $56,511 $44,949
Prepaid expenses and other $2,521 $1,519 $20,861
Total current assets $75,655 $81,070 $90,067
Property and equipment, net $100,760 $94,515 $92,201
Operating lease right-of-use assets $13,555 $13,758 $13,642
Finance lease right-of-use assets, net $4,919 $4,351 $4,005
Goodwill $28,174 $29,014 $28,983
Other long-term assets $20,134 $22,152 $23,598
Total assets $243,197 $244,860 $252,496
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND EQUITY
Current liabilities:
Short-term borrowings $372 $410 $224
Accounts payable $53,742 $55,261 $49,141
Accrued liabilities $31,126 $26,060 $37,966
Accrued income taxes $727 $851 $242
Long-term debt due within one year $4,191 $2,803 $3,115
Operating lease obligations due within one year $1,473 $1,483 $1,466
Finance lease obligations due within one year $567 $511 $491
Total current liabilities $92,198 $87,379 $92,645
Long-term debt $34,649 $34,864 $41,194
Long-term operating lease obligations $12,828 $13,009 $12,909
Long-term finance lease obligations $4,843 $4,243 $3,847
Deferred income taxes and other $14,688 $13,474 $14,370
Commitments and contingencies
Redeemable noncontrolling interest $23700
Equity:
Common stock $269 $276 $282
Capital in excess of par value $4,969 $4,839 $3,646
Retained earnings $83,135 $86,904 $88,763
Accumulated other comprehensive loss -$11,680-$8,766-$11,766
Total Walmart shareholders' equity $76,693 $83,253 $80,925
Noncontrolling interest $7,061 $8,638 $6,606
Total equity $83,754 $91,891 $87,531
Total liabilities, redeemable noncontrolling interest, and equity $243,197 $244,860 $252,496
Walmart Inc. (WMT)(market information)
Price Share 155.35
Market Cap 417.999B
Beta (5Y Monthly)0.53
AVE. DAILY RETURN 0.0564%
AVE. ANNUAL RETURN 14.1102%
Consolidated Statements of Income
(Amounts in millions, except per share data)202320222021
Revenues:
Net sales $605,881 $567,762 $555,233
Membership and other income $5,408 $4,992 $3,918
Total revenues $611,289 $572,754 $559,151
Costs and expenses:
Cost of sales $463,721 $429,000 $420,315
Operating, selling, general and administrative expenses $127,140 $117,812 $116,288
Operating income $20,428 $25,942 $22,548
Interest:
Debt $1,787 $1,674 $1,976
Finance lease $341 $320 $339
Interest income -$254-$158-$121
Interest, net $1,874 $1,836 $2,194
Loss on extinguishment of debt $- $2,410 $-
Other (gains) and losses $1,538 $3,000-$210
Income before income taxes $17,016 $18,696 $20,564
Provision for income taxes $5,724 $4,756 $6,858
Consolidated net income $11,292 $13,940 $13,706
Consolidated net (income) loss attributable to noncontrolling interest $388-$267-$196
Consolidated net income attributable to Walmart $11,680 $13,673 $13,510
Net income per common share:
Basic net income per common share attributable to Walmart $4.29 $4.90 $4.77
Diluted net income per common share attributable to Walmart $4.27 $4.87 $4.75
Weighted-average common shares outstanding:
Basic $2,724 $2,792 $2,831
Diluted $2,734 $2,805 $2,847
Dividends declared per common share $2.24 $2.20 $2.16

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

Step: 3

blur-text-image

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

Project Financing Financial Instruments And Risk Management

Authors: Frank J Fabozzi, Carmel De Nahlik

1st Edition

9811231494, 9789811231490

More Books

Students also viewed these Finance questions

Question

1. What would you do if you were Jennifer, and why?

Answered: 1 week ago