Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Compute and Interpret Liquidity, Solvency and Coverage Ratios Balance sheets and income statements for Lockheed Martin Corporation follow. Refer to these financial statements to answer
Compute and Interpret Liquidity, Solvency and Coverage Ratios Balance sheets and income statements for Lockheed Martin Corporation follow. Refer to these financial statements to answer the requirements.
Net sales | |||
Products | $ 37,817 | $ 36,925 | $ 36,380 |
Services | 9,365 | 9,574 | 9,291 |
Total net sales | 47,182 | 46,499 | 45,671 |
Cost of sales | |||
Products | (33,495) | (32,968) | (32,539) |
Services | (8,383) | (8,514) | (8,382) |
Severance and other charges | (48) | (136) | (220) |
Other unallocated costs | (1,060) | (1,137) | (686) |
Total cost of sales | (42,986) | (42,755) | (41,827) |
Gross Profit | 4,196 | 3,744 | 3,844 |
Other income, net | 238 | 276 | 261 |
Operating profit | 4,434 | 4,020 | 4,105 |
Interest expense | (383) | (354) | (345) |
Other non-operating income (expense), net | 21 | (35) | 18 |
Earnings before taxes | 4,072 | 3,631 | 3,778 |
Income tax expense | (1,327) | (964) | (1,164) |
Net earnings from continuing operations | 2,745 | 2,667 | 2,614 |
Net (loss) earnings from discontinued operations | -- | (12) | 264 |
Net earnings | $ 2,745 | $ 2,655 | $ 2,878 |
Assets | ||
Current Assets | ||
Cash and cash equivalents | $ 1,898 | $ 3,582 |
Receivables, net | 6,563 | 6,064 |
Inventories, net | 2,937 | 2,481 |
Deferred income taxes | 1,269 | 1,339 |
Other current assets | 1,188 | 628 |
Total current assets | 13,855 | 14,094 |
Property, plant and equipment, net | 4,675 | 4,611 |
Goodwill | 10,370 | 10,148 |
Deferred income taxes | 4,809 | 4,388 |
Other noncurrent assets | 4,948 | 4,667 |
Total assets | $ 38,657 | $ 37,908 |
Liabilities and stockholders' equity | ||
Current Liabilities | ||
Accounts payable | $ 2,038 | $ 2,269 |
Customer advances and amounts in excess of costs incurred | 6,503 | 6,399 |
Salaries, benefits and payroll taxes | 1,649 | 1,664 |
Current maturities of long-term debt | 150 | -- |
Other current liabilities | 1,815 | 1,798 |
Total current liabilities | 12,155 | 12,130 |
Long-term debt | 6,158 | 6,460 |
Accrued pension liabilities | 15,278 | 13,502 |
Other post-retirement benefit liabilities | 1,220 | 1,274 |
Other noncurrent liabilities | 3,807 | 3,541 |
Total Liabilities | 38,618 | 36,907 |
Stockholders' equity | ||
Common stock, $1 par value per share | 321 | 321 |
Additional paid-in capital | -- | -- |
Retained earnings | 13,211 | 11,937 |
Accumulated other comprehensive loss | (13,493) | (11,257) |
Total stockholders' equity | 39 | 1,001 |
Total liabilities and stockholders' equity | $ 38,657 | $ 37,908 |
Operating Activities | |||
Net earnings | $ 2,745 | $ 2,655 | $ 2,878 |
Adjustments to reconcile net earnings to net cash provided by operating activities: | |||
Depreciation and amortization | 988 | 1,008 | 480 |
Stock-based compensation | 167 | 157 | 129 |
Deferred income taxes | 930 | (2) | 467 |
Severance and other charges | 48 | 136 | |
Reduction in tax expense from resolution of certain tax matter | -- | (89) | (258) |
Tax expense related to Medicare Part D reimbursement | -- | -- | (94) |
Net adjustments related to discontinued operations | -- | (16) | 330 |
Changes in operating assets and liabilities: | |||
Receivables, net | (460) | (363) | 3 |
Inventories, net | (422) | (74) | (207) |
Accounts payable | (236) | 609 | (364) |
Customer advances and amounts in excess of costs incurred | 57 | 502 | 706 |
Post-retirement benefit plans | (1,883) | (393) | (1,027) |
Income taxes | (535) | 304 | 70 |
Other, net | 162 | (181) | 21 |
Net cash provided by operating activities | 1,561 | 4,253 | 3,801 |
Investing Activities | |||
Capital expenditures | (942) | (987) | (1,074) |
Acquisition of business/investments in affiliated | (304) | (649) | (148) |
Net proceeds from sale of EIG | -- | -- | 798 |
Net cash provided by (used for) short-term investment transactions | -- | 510 | (171) |
Other,net | 24 | 313 | 22 |
Net cash used for investing activities | (1,222) | (813) | (573) |
Financing Activities | |||
Repurchases of common stock | (990) | (2,465) | (2,420) |
Proceeds from stock option exercises | 440 | 116 | 59 |
Dividends paid | (1,352) | (1,095) | (969) |
Premium paid on debt exchange | (225) | -- | -- |
Issuance of long-term debt, net of related costs | -- | 1,980 | -- |
Repayments of long-term debt | -- | (632) | -- |
Other, net | (104) | (23) | (28) |
Net cash used for financing activities | (2,023) | (2,119) | (3,358) |
Net change in cash and cash equivalents | (1,684) | 1,321 | (130) |
Cash and cash equivalents at beginning of year | 3,582 | 2,261 | 2,391 |
Cash and cash equivalents at end of year | $ 1,898 | $ 3,582 | $ 2,261 |
2012 cash from operations to total debt = 2011 cash from operations to total debt = 2012 free operating cash flow to total debt = 2011 free operating cash flow to total debt =
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started