Question

1 Approved Answer

Posted on Jul 25, 2024

Dividends, Payout Ratio and Stock Repurchases a.) What was Campbell's dividend payout ratio and retention ratio for each of the last five years (2017-2021) b.)

Dividends, Payout Ratio and Stock Repurchases a.) What was Campbell's dividend payout ratio and retention ratio for each of the last five years (2017-2021) b.) What is the total cumulative common stock repurchases over the last five years (2017- 2021)? c.) Assume that at the end of 2021 Campbell's stock was trading at $41.73, and it declares a 3-for-1 stock split. What is the projected new stock price and the projected new shares outstanding uncommon Reclassified 12 months Jul 30 2017 USD Reclassified 12 months Jul-29-2018 USD 12 months Jul 28 2019 USO 12 months Aug 02-2020 USD 12 months Aug 01.2021 USD 5.8370 6,615.0 3.1070 8.6910 8.4760 5,837,0 6,615.0 8,107,0 8,691.0 8.476,0 33910 2.446,0 4,1540 2.461.0 5,396 0 2,711,0 5.6830 3,008.0 5 6620 2.814,0 1,090 0 930 1.1770 910 1.3830 80 1,5190 920 1.3860 840 (2000) (211.0) 1230 1060 (2660) 1.200.00 943.0 1,057.0 1,594.0 1,717.0 1,503.0 1,404.0 1.117.0 1,291.0 1.610.0 For the Fiscal Period Ending 14 15 Currency 18 17 Revenue 18 Other Revenue 19 Total Revenge 20 21 Cost Of Goods Sold 22. Gross Profit 23 24 Selling General Admin Exp 25 R&D EXP 26 Depreciation & Amart 27 Other Operating Expos/income) 28 29 Other Operating Exp. Total 30 31 Operating Income 32 33 Interest Expense 34 Interest and Invest Income 35 Net Interest Exp. 38 37 Currency Exchange Gans (Loss) 38. Other Non Operating Inc (Exp) 39 EBT EXCL Unusual Items 40 41 Restructung Charges 42 Marger & Related Restruct Charges 43 Impairment of Goodwill 44 Gain (Less) On Sale Of invest 45 Gain (Loss) On Sale Of Assets 46 Asset Wintedown 47 Legal Settlements 48 Other Unusual item 49 EBT Incl. Unusual Items 50 Income Statement (1150) (183.0) 30 (180,0) 03560) 20 354.0) (3450) 40 (341.0) (2100) 10 (209.0) (115,0) (150) 1.0 (2.0) (1.0) 1,373.0 1,225.0 763.0 948.0 1.400.0 (480) (1210) 169.0) (2020) (1070) (530) (9.0) (10,0) (10) (490) (64.0) (110) (150) 154.0) (220) 1.316.0 830.0 625.0 766.0 1.336.0 Balance Sheet Cash Flow B D E m F (150) 10 (20) 6 (10) 1,373.0 1.225.0 763.0 948.0 1.400.0 (480) (2020) (1070) (1210) 159.0) (530) 19.0) (100) (10) (490) (640) (110) (540) (160) A 38 37 Currency Exchange Gains (Loss) 38 Other Non Operating Inc (Exp) 39 EBT Excl. Unusual Items 40 41 Restructuring Changes 42 Merger & Related Restruct Charges 43 Impairment of Goodwill 44 Gan (Loss) On Sale Of Invest 45 Gan floss) On Sale Of Assets 40 Asset Whitedown 47 Legal Settlements 48 Other Unusual items 49 EBT Incl. Unusual Items 50 51 Income Tax Expense 52 Earnings from Cont. Ops. 53 54 Eamings of Discontinued Ops 55 Extraord Item & Account Change 56 Net Income to Company 57 58 Monty Int in Earings 59 Net Income BO 61 (220) 1.316.0 830.0 625.0 766.0 1.336.0 392.0 924.0 1060 724.0 1510 4740 1740 592.0 328.0 1,008.0 (370) (463.0 (263.0) 1,0360 6.0) 8870 261.0 211.0 1.628.0 1.002.0 887.0 251.0 211.0 1.528.0 1.002.0 Jul 30 2017 USD Reclassified Jul 29 2018 USD Jul 28 2019 USO Aug 02.2020 USD Aug 01 2021 USO 3190 319.0 490 090 310 31.0 8590 899.0 690 59.0 550.0 550 5100 53.0 563,0 5250 490 5740 5300 450 575.0 5440 510 595,0 5050 9020 740 1,100.0 3870 7970 2,296.0 8630 499.0 1,467.0 3710 800 2,1850 9330 989 1,695.0 60430 0.509) 2,454.0 5.2390 2.7720) 2.466.0 52150 (2 7600 2455.0 5,5390 (2.9170) 2,622.0 5.7240 1190) 2,605,0 Balance Sheet as of 14 15 Currency 18 ASSETS 17 Cash And Equivalente 18 Total Cash & ST Investments 19 20 Accounts Receivable 21 Other Recanaties 22 Total Receivables 23 24 Inventory 25 Other Current Assets 20 Total Current Assets 27 28 Gross Property Plant & Equipment 29 Accurated Depreciation 30 Net Property, Plant & Equipment 31 32 Long term investments 33 Goodwill 34 Other intangibles 35 Deferred Tax Assets LT 36 Other Long Term Assets 37 Total Assets 38 39 LIABILITIES 40 Accounts Payable 41 Accrued Exp 42 Short-term Borowings 43 Cum Port of LT Dobil 44 Car Port of Leases 45 Cur income Taxes Payable 46 Other Current Labilities 47 Total Current Liabilities 48 49 Long-Term Dobi 50 Long Term Leases 51 Pension & Other Post Retire Benefits 52 Det Tax Liability. Non-Cure Income Statement 170 4,0170 34150 3,986 0 3,3600 3.5810 3.2390 690 2.1150 1.1180 360 340 74126.0 52.0 3,864 0 3,6640 20 21450 14.279.0 1.2170 13.148.0 290 12.372.0 2140 11.744.0 7050 4440 1.135 0 3900 1,0700 5130 370 6660 49MO 10360 220 10 200 1560 2.395.0 8140 5720 850 0 5000 210 15.0 613.0 3.385.0 10490 6030 2780 9210 700 24.0 1300 3,075.0 100 8600 3,5940 650 5.0 124.0 1,814.0 7.991 0 4.990.0 24920 70 5080 4900 7.1016 20 3890 9240 1830 5.0020 1880 3410 1.051.0 3470 9600 4620 9140 Balance Sheet Cash Flow B C D E F 6660 4940 10360 220 1.0 200 1560 2,395.0 7050 440 1.135.0 390 0 1.070.0 5130 370 8140 5720 B500 5000 210 15 0 6130 3,385.0 1.0490 603.0 2780 9210 70.0 240 1300 3,075.0 10.0 8600 3,594.0 650 50 124.0 1,814.0 7.9910 2 4920 70 5080 4900 1890 6,081.0 3470 9600 2640 13,156.0 7.1010 2.0 3890 9240 235.0 12.036,0 4.9900 1880 4620 9140 174,0 9,803.0 50020 1880 3410 1.051.0 184.0 8,580.0 120 349.0 38 39 LIABILITIES 40 Accounts Payable 41 Accrued Exp 42 Short term Borrowings 43 Car Port of LT Dett 14 Cun Port of Leases 15 Cure Income Taxes Payable 46 Other Current Liabilities 47 Total Current Liabilities 48 49 Long Term Debt 50 Long-Term Lenses 51 Pension & Other Post Retire Benefits 52 Del Tax Liability, Non-Curr 53 Other Non Current Liabilities 54 Total Liabilities 55 56 Common Stock 57 Additional Paid in Capital 58 Retained Eamings 59 Treasury Stock 60 Comprehensive Inc and Other 61 Total Common Equity 62 63 Minanty Interest 64 65 Total Equity 66 67 Total Liabilities And Equity 68 69 Supplemental Items 70 Total Shares Out on Balance Sheet Date 71 72 Market Price of Stock 73 74 75 76 77 78 Income Statement 120 3590 2.3850 (1.066 0) (530) 1,637.0 2 2240 (1 103) (1180) 1,364.0 120 3720 1993 0 (1.0760) (1980) 1,103.0 120 3940 3, 190 0 (1.023.0) (100) 2,563.0 120 4140 3.7420 (1.0210) 50 3.152.0 80 90 9.0 60 20 1.645,0 1,373.0 1.1120 2.569.0 3.151.0 7.725.0 14.529.0 13.148.0 12.12.0 11.734.0 3010 301.0 3010 3020 3020 $46.20 $39 45 $45.00 $5261 541.73 Balance Sheet Cash Flow B D 13 Cash Flow Restated 12 months Jul 30 2017 USD Restated 12 months Jul 29 2018 USD Restated 12 months Jul 28-2019 USD Restated 12 months Aug-02-2020 USO 12 months Aug 01 2021 USD 8870 1920 10 193.0 261,0 259.0 20.0 279.0 211.0 3150 480 363.0 1,6280 2850 43.0 328.0 1.002.0 275.0 420 317,0 110 (975) 490 9.0 610 210 540 For the Fiscal Period Ending 14 15 Currency 16 17 Net Income 18 Depreciation & Amort 19 Amort of Goodwill and intangibles 20 Depreciation & Amort, Total 21 22 Gan) Loss From Sale Of Assets 23 Ian) Loss On Sale Of Invest 24 Ass Witedown & Restructuring Couts 25. Stock-Based Compensation 26 Net Cash From Discontinued Ops 27 Other Operating Acties 28 Change in Ace Receivable 29. Change in betones 30 Change in Ace Payati 31 Change in the fort Operating Assets 32 Cash from Ops 33 34 Capital Exposure 35 Cash Acquisitions 36 Distures 37 Invest in Marketate & Equity Secuit 38 Net (Inc. Dec. in Loans Ongmated Sold 39 Other Investing Activities 40 Cash from Investing 41 42 Short Term Detit sed 43 Long Term Delitud 44 Total Debt Issued 45 Short Term Debt Repaid 46 Long Term Debt Repaid 47 Total Debt Repaid 48 49 sevance of Common Stock 50 Repurchase of Common Stock 51 Income Statement 100 1160 610 9140 080) 560 (340) 780 270 14100 180 600 2150 (2060) 280 460 (480) (220) 1,7360 (910) 320 10 470 580 3120 770 (110) 360 1250 (10) 1.250.0 (200) 2040 0001 (200) 1450 20 1,3960 (70) (1640) (280) 1,035.0 3.380) (4070) 15.7810) 100 (3840) (470) 310 (299) (110) 25489 300 (2750 (20) 1110 (200) (368.0) (13.0) (1.1970) 530 153.0 40 2.2720 80 (1580) 58390 3200 8,247 0 2110 3,458.0 (8.002.0 (490) (3,492.0) 10 2220 6.22440 16,446,0 (9.5440) 5,839,0 (6 2960) (020 16.990) 55170 1.000 6,6170 16.9090 22680 p.177.0) 320.0 (5300) 19210 (1.501,0) 110,007.0) 20 (459.0 (1090) (80) 230 (120) 20 (510) Balance Sheet Cash Flow B D E F (368.0) 17,197.0) 153.0 2.272.0 (158.0) 5.839.0 3200 8,2470 2110 8,458.0 (8.0020) (490) (8,492.0) 10 2220 6.2240 16.446.0 (9.9440) (630) (10,007.0) 5,839.0 (6.296.0) 7020 16.998,0) 5,6170 1,000.0 6,617.0 16,909,0) 2268 0 (9.177.0) 320.0 (580) (9210) (1.501,0) 20 (4590) (1090) (80) 23.0 (120) 20 (510) (4200) (42000) (4260 (426.0) (423.0) (423.0) (4260) (426.0) (4390) (439.0) 30 1908.0) 1970 5.807.0 (10) (1,591.0) 120 (2.987.0) (1.669.0) A 40 Cash from Investing 41 42 Short Term Debt issued 43 Long Term Debt issued 44 Total Debt Issued 45 Short Term Debt Repaid 46 Long-Term Debt Repaid 47 Total Debt Repaid 48 49 Issuance of Common Stock 50 Repurchase of Common Stock 51 52 Common Dividends Paid 53 Total Dividends Paid 54 55 Special Dividend Paid 56 Other Financing Acties 57 Cash from Financing 58 59 Foreign Exchange Rate Adi 60 Net Change in Cash 61 62 63 64 65 66 67 68 09 70 71 72 73 74 75 76 77 78 79 80 Income Statement 11.0 129.0) 18.0) 12.0 170) 1195,01 (10) 580.0 20 7790.00 Balance Sheet Cash Flow