Question
Compute and Interpret Z-score Balance sheets and income statements for Lockheed Martin Corporation follow. Refer to these financial statements to answer the requirements. Income Statement
Compute and Interpret Z-score Balance sheets and income statements for Lockheed Martin Corporation follow. Refer to these financial statements to answer the requirements.
Income Statement | |||
---|---|---|---|
Year Ended December 31 (In millions) | 2005 | 2004 | 2003 |
Net sales | |||
Products | $ 31,518 | $ 30,202 | $ 27,290 |
Service | 5,695 | 5,324 | 4,534 |
37,213 | 35,526 | 31,824 | |
Cost of sales | |||
Products | 27,882 | 27,637 | 25,306 |
Service | 5,073 | 4,765 | 4,099 |
Unallocated coporate costs | 803 | 914 | 443 |
33,758 | 33,316 | 29,848 | |
3,455 | 2,210 | 1,976 | |
Other income (expenses), net | (449) | (121) | 43 |
Operating profit | 3,006 | 2,089 | 2,019 |
Interest expense | 370 | 425 | 487 |
Earnings before taxes | 2,636 | 1,664 | 1,532 |
Income tax expense | 811 | 398 | 479 |
Net earnings | $ 1,825 | $ 1,266 | $ 1,053 |
Balance Sheet | ||
---|---|---|
December 31 (In millions) | 2005 | 2004 |
Assets | ||
Cash and cash equivalents | $ 2,164 | $ 780 |
Short-term investments | 429 | 396 |
Receivables | 4,579 | 4,094 |
Inventories | 1,921 | 1,864 |
Deferred income taxes | 861 | 982 |
Other current assets | 495 | 557 |
Total current assets | 10,449 | 8,673 |
Property, plant and equipment, net | 3,924 | 3,599 |
Investments in equity securities | 196 | 812 |
Goodwill | 8,447 | 7,892 |
Purchased intangibles, net | 560 | 672 |
Prepaid pension asset | 1,360 | 1,030 |
Other assets | 2,728 | 2,596 |
Total assets | $ 27,664 | $ 25,274 |
Liabilities and stockholders' equity | ||
Accounts payable | $ 1,998 | $ 1,726 |
Customer advances and amounts in excess of costs incurred | 4,331 | 4,028 |
Salaries, benefits and payroll taxes | 1,475 | 1,346 |
Current maturities of long-term debt | 202 | 15 |
Other current liabilities | 1,422 | 1,451 |
Total current liabilities | 9,428 | 8,566 |
Long-term debt | 4,664 | 5,264 |
Accrued pension liabilities | 2,097 | 1,300 |
Other postretirement benefit liabilities | 1,277 | 1,236 |
Other liabilities | 2,331 | 1,887 |
Stockholders' equity | ||
Common stock, $1 par value per share | 432 | 438 |
Additional paid-in capital | 1,724 | 2,223 |
Retained earnings | 7,278 | 5,915 |
Accumulated other comprehensive loss | (1,553) | (1,532) |
Other | (14) | (23) |
Total stockholders' equity | 7,867 | 7,021 |
Total liabilities and stockholders' equity | $ 27,664 | $ 25,274 |
Consolidated Statement of Cash Flows | |||
---|---|---|---|
Year Ended December 31 (In millions) | 2005 | 2004 | 2003 |
Operating Activities | |||
Net earnings | $ 1,825 | $ 1,266 | $ 1,053 |
Adjustments to reconcile net earnings to net cash provided by operating activities | |||
Depreciation and amortization | 555 | 511 | 480 |
Amortization of purchased intangibles | 150 | 145 | 129 |
Deferred federal income taxes | 24 | (58) | 467 |
Changes in operating assets and liabilities: | |||
Receivables | (390) | (87) | (258) |
Inventories | (39) | 519 | (94) |
Accounts payable | 239 | 288 | 330 |
Customer advances and amounts in excess of costs incurred | 296 | (228) | (285) |
Other | 534 | 568 | (13) |
Net cash provided by operating activities | 3,194 | 2,924 | 1,809 |
Investing Activities | |||
Expenditures for property, plant and equipment | (865) | (769) | (687) |
Acquisition of business/investments in affiliated companies | (84) | (91) | (821) |
Proceeds from divestiture of businesses/Investments in affiliated companies | 935 | 279 | 234 |
Purchase of short-term investments, net | (33) | (156) | (240) |
Other | 28 | 29 | 53 |
Net cash used for investing activities | (19) | (708) | (1,461) |
Financing Activities | |||
repayment of long-term debt | (413) | (1,369) | (2,202) |
Issuances of long-term debt | -- | -- | 1,000 |
Long-term debt repayment and issuance costs | (12) | (163) | (175) |
Issuances of common stock | 406 | 164 | 44 |
Repurchases of common stock | (1,310) | (673) | (482) |
Common stock dividends | (462) | (405) | (261) |
Net cash used for financing activities | (1,791) | (2,446) | (2,076) |
Net increase (decrease) in cash and cash equivalents | 1,384 | (230) | (1,728) |
Cash and cash equivalents at beginning of year | 780 | 1,010 | 2,738 |
Cash and cash equivalents at end of year | $ 2,164 | $ 780 | $ 1,010 |
As of December 31, there were the approximate shares outstanding: 2005 - 434,264,432 2004 - 440,445,630 As of December 31, the company's stock closed at the following values: 2005 - $63.63 2004 - $55.55 (a) Compute and compare the Altman Z-scores for both years. (Do not round until your final answer; then round your answers to two decimal places.) 2005 z-score = Answer
2004 z-score = Answer
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