Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hello! I am looking to check my calculations for the following formulas using the financial statement provided below: Other information given: The weighted average number

Hello! I am looking to check my calculations for the following formulas using the financial statement provided below:

Other information given:

The weighted average number of shares outstanding, in mil. 356
12-31-2018 stock price 120.66
Book value of equity
BVPS
P/B
Market cap
PS, preferred stock
Debt, total liabilities
Minority interest
Cash and investments
Enterprise value, EV
EV/Net sales
EV/EBITDA
(FCFF) Free cash flow to Firm
(FFEF) Free cash flow to Equity
Interest Coverage
Payout ratio
Retention Ratio

Here are the three financial statements:

Consolidated Income Statement - USD ($) $ in Millions Dec. 31, 2018
Income Statement [Abstract]
Net Sales $ 18,259
Cost of products sold 11,706
Gross Profit 6,553
Marketing, research and general expenses 3,227
Other (income) and expense, net 27
Operating Profit 3,299
Interest income 10
Interest expense (318)
(EBIT) Income Before Income Taxes and Equity Interests 2,991
Provision for income taxes (776)
Income Before Equity Interests 2,215
Share of net income of equity companies 104
Net income 2,319
Net income attributable to noncontrolling interests -41
Net Income Attributable to common shareholders 2278
Diluted EPS 6.4
Cash Dividends Declared $ 3.88
Consolidated Balance Sheet - USD ($) $ in Millions Dec. 31, 2018
Current Assets
Cash and cash equivalents $ 616
Accounts receivable, net 2,315
Inventories 1,790
Other current assets 490
Total Current Assets 5,211
Property, Plant and Equipment, Net 7,436
Investments in Equity Companies 233
Goodwill 1,576
Other Assets 695
TOTAL ASSETS 15,151
Current Liabilities
Debt payable within one year 953
Trade accounts payable 2,834
Accrued expenses 1,730
Dividends payable 341
Total Current Liabilities 5,858
Long-Term Debt 6,472
Noncurrent Employee Benefits 1,184
Deferred Income Taxes 395
Other Liabilities 299
Redeemable Preferred Securities of Subsidiaries 61
Stockholders' Equity
Preferred stock - no par value - authorized 20.0 million shares, none issued 0
Common stock - $1.25 par value - authorized 1.2 billion shares; issued 378.6 million shares at December 31, 2017 and 2016 473
Additional paid-in capital 776
Common stock held in treasury, at cost - 27.5 and 22.0 million shares at December 31, 2017 and 2016, respectively (4,431)
Retained earnings 6,730
Accumulated other comprehensive income (loss) (2,919)
Total Corporation Stockholders' Equity (Deficit) 629
Noncontrolling Interests 253
Total Stockholders' Equity 882
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 15,151
Consolidated Cash Flow Statement - USD ($) $ in Millions Dec. 31, 2018
Operating Activities
Net income $ 2,319
Depreciation and amortization 724
Stock-based compensation 76
Deferred income taxes (69)
Equity companies' earnings (in excess of) less than dividends paid 26
Operating working capital (148)
Postretirement benefits 2
Adjustments related to Venezuelan operations 0
Other (1)
Cash Provided by Operations 2,929
Investing Activities
Capital spending (785)
Investments in time deposits (214)
Maturities of time deposits 183
Other (35)
Cash Used for Investing (851)
Financing Activities
Cash dividends paid (1,359)
Change in short-term debt 360
Debt proceeds 937
Debt repayments (1,481)
Proceeds from exercise of stock options 121
Acquisitions of common stock for the treasury (911)
Shares purchased from noncontrolling interest 0
Other (88)
Cash Used for Financing (2,421)
Effect of Exchange Rate Changes on Cash and Cash Equivalents 36
Change in Cash and Cash Equivalents (307)
Cash and Cash Equivalents - Beginning of Year 923
Cash and Cash Equivalents - End of Year $ 616

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

Students also viewed these Accounting questions