Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Hello, I need help on getting analyze on each of these slides with the Bloomberg screenshot I took for the company SPOTIFY. SPOT US 131.815
Hello, I need help on getting analyze on each of these slides with the Bloomberg screenshot I took for the company SPOTIFY.
SPOT US 131.815 F131.81/132.29F At 11:44 d Vol 456,206 0 134.20N H 136.84 130.46D Val 60.894M Equity 9e Actions . Export-Settings Financial Analysis Spotify Technology SA 10 Balance Sheet In Millions of USD except Per Share 12 Months Ending As Reported 2017 Y 2018 Y Est 2019 Y Est 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 2015 Y 2016 Y 648.7 0.0 573.4 875.4 1,240.7 327.0 0.0 140.7 Cash & Near Cash Items Short-Term Investments L Accounts & Notes Receivable 235.2 0.0 06.5 946.4 2,0134 0.0 297.7 Inventories L Total Current Assets LI Net Fixed Assets Other Current Assets Balance Sheet LT Investments < Receivables 0.0 0.0 ,094,0 89.6 4.2 Gross Fixed Assets 170. 214 107.6 95.6 271.7 453.5 +Other Long-Term Assets Total Assets Liabilities & Shareholders' Equity ul Total Long-Term Assets 2014 1,142.02.214.9 Accounts Payable Short-Term Borrowings Other Short-Term Liabilities 290.9 0.0 867.1 1,140. ,945.2 67.1 1,286.7 2,236.1 0.0 0.0 ul Total Current Liabilities OSpotify Technology S 01-vr Default Risk s of 12/07/2013 31-vr Default ProbdOHistory . TermStru tre dH.nl IG1 0.00073 S-Yr Model cos 5-Yr Market CDS Market/Model CDS Ratio e le 65 bps Model Inouts CEUR) (P) 201802 Share Price (USD) Market Cap Price Vol (1.Yr) Credit Rating Short-Term Debt Long-Term Debt ID Total Debt 13 Interest Expn (TS2M)44. M Adj CFO (T12M) Sector Comparison I DRAM Defaut Risk Distribution SPOT 10 Pct 296.6 0.0.. 90 Pct 222.2 12.1 Debt/Equty (1) Int Coverage ROA (3) Liab/EBITOA EBIT/Int Exp 47.4 -519.2 221.4-1338 Earnings & Estimates Spotify Technology SA Source StandardCu ER D Earnings History I ERN Next Announcement 2 Consensus Overview I EEO Forward 12M P/E Est. LTG (EPS) () 02/15/19Trailing 12M P/E N.A. N.A 11/01/18 NA. /8.18 Current Price (uso) 13222 25.00 Target Price (USD) 14.93 Avg/Implied 1 Day Move Consensus overview1EEO 4wk Ohg 13 1.74% Measure Est YoY Gr Growth vs Comps Past Surprise Earnings History 13 EPS, GAAP 13 Revenue 14 Net Income, Adi 15 Operating Profi 1 EBITDA 2.787 5.266B 0.19 2.48% 7.941 157 333 9 Earnings Trends l @Bloomberg Intelligence Renew 1 Bl Spotify Subscriber, Expense View Worries 2019: Earnings Ouflook Post-3Q Earnings Outlook: Spotify's subocriber and sponding outlook raise competitive concerns, given the company trimmed the high end of 40 subecriber guidance and suegested it will target a break-even 2019. Plans to spend more increases the potential for Earnings tstnat Graph 1 EEG SPOTUSEem 190 Actions. 9) Export. Settings Financial Analysis Millions of EUR except Per Share 12/31/2015 12/31/2016 12/31/2017 09/30/2018 ul Total Revenues Net Income to Common d Basic EPS, GAAP d Diluted EPS, GAAP d Basic Weighted Avg Shares Ld Diluted Weighted Avg Shares Financial Analysis Summary d Total Ourrent Liabilities 594.0 Ld Shares Out on Balance Shoet d Cash From Operations Ld Cash From Investing d Cash From Financing 18 49 40 SPOT US 132.13 10 At 11:37 d Vol 443,160 131.94/132. 35N H 136.84 T 0 134.20N L 130 460 Val S9.174M Revenue SPOT Low Comp RangeHigh o Internet Hedia 100 Est P/E Current- Est P/E Next Year NA. 1367286.5 Sales Growth Yo- 38.55-$63-++ 103.9 EBITDA Hargin7.92-415.0 BITDA Growth Y41597.03 NA. 1669 Mkt Cap Last PXdg pct dng Pct 1M Rev . 1 YrEPS . 1 Vr P/E ROE Dvd 12M Key Competitors (BICS Best Fit) 9. 11B 32. 14 -ose -Q46h 23.88\ 51.45% 32.55 12.73% 1.83 OSPOTIFY TECHNOLOGY-| 23.91B 132.00-235l .4.30% 3 SSS-124.24% "" AHOO JAPAN CORP 231 0.00% -4.52% 5.0n -17.00% 15.11 12.50% 2.7 lawEIB0 CORD-SPON ADR 13.72B 61.50 .0.05% 7.50% 75.37% 159.29% 25.76 41.37b AUTOHOME INC-ADR YANDEX NV-A LINE CORP 12.83B 17.73-4.21% -11.35% 54.66% 95.03% " 10.34B 88.06 1.7m 28.25\ 4.178 60.38% 2806 29,01% 0.0s 9.11B 28.08 -L7BIj -Q46N 23.88\ 39.60% 37.04 12.96% 7.738 32. 14-7.29% 6.921 18.79\ 51.45% --oAn S.76 .0.00% '15, 17', 103.95% -360.94% 40.15 4.07B 37.29.1.50% ,15.12N 2863 74.22% 928 YELP INC Accounting Adjustments: 5.12 9.994 18.764 155 18 1.99 Adjusted for Abnormal ttems When Applicable SPOT US S 131.80/132.210 2x1 At 11:40 d Vol 450,967 0 134.20N H 136. 30.460 Val 60.204M Compare 9 Actions.Edit Line Chart Chart Content Stock Price History POT USST132.0716 3.238t 131.76/132.39F 3 x3 At 11:43d Vol 455,991 134.20N H 136.84 L 130.46D Val 60.866 Income Statement Financial Analysis in Millions of EUR except Per Share 12 Months Ending 2016 Y 2017 Y Revenue e- Cost of Revenue 94002,952. 4090.0 4,9 1,714.0255L0 3,2410 3,677.0 913.0 5,.36,708 dGross Profi 401.0 0.0 13343 1,781.0 49.01,236.0 Other Operating Income 0.0 61050122701 Operating Expenses Operating Income or Losses 1573 142A dForeign Exchange Losses (Gains) Net Non-Operating Losses (Gains) Pretax Income 55.0 186.0 225.05350 Income Tax Expense (Benefit) Extraordinary Loss Net of Tax Total Cash Preferred Dividends ld Income Before XD Ttems 539.0 1.235.0 1,116.0 195.5 O.0 Net Income/Net Profit (Losses) 0.0 0.0 Other Adjpustments 0.0 0.0 d Net Inc Avail to Common Sharehold 1,11 -195.5 O.0 0.0 Tax Effect on Abnormal Items o.0 1,117.0 SPOT US 131.815 F131.81/132.29F At 11:44 d Vol 456,206 0 134.20N H 136.84 130.46D Val 60.894M Equity 9e Actions . Export-Settings Financial Analysis Spotify Technology SA 10 Balance Sheet In Millions of USD except Per Share 12 Months Ending As Reported 2017 Y 2018 Y Est 2019 Y Est 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 2015 Y 2016 Y 648.7 0.0 573.4 875.4 1,240.7 327.0 0.0 140.7 Cash & Near Cash Items Short-Term Investments L Accounts & Notes Receivable 235.2 0.0 06.5 946.4 2,0134 0.0 297.7 Inventories L Total Current Assets LI Net Fixed Assets Other Current Assets Balance Sheet LT Investments < Receivables 0.0 0.0 ,094,0 89.6 4.2 Gross Fixed Assets 170. 214 107.6 95.6 271.7 453.5 +Other Long-Term Assets Total Assets Liabilities & Shareholders' Equity ul Total Long-Term Assets 2014 1,142.02.214.9 Accounts Payable Short-Term Borrowings Other Short-Term Liabilities 290.9 0.0 867.1 1,140. ,945.2 67.1 1,286.7 2,236.1 0.0 0.0 ul Total Current Liabilities OSpotify Technology S 01-vr Default Risk s of 12/07/2013 31-vr Default ProbdOHistory . TermStru tre dH.nl IG1 0.00073 S-Yr Model cos 5-Yr Market CDS Market/Model CDS Ratio e le 65 bps Model Inouts CEUR) (P) 201802 Share Price (USD) Market Cap Price Vol (1.Yr) Credit Rating Short-Term Debt Long-Term Debt ID Total Debt 13 Interest Expn (TS2M)44. M Adj CFO (T12M) Sector Comparison I DRAM Defaut Risk Distribution SPOT 10 Pct 296.6 0.0.. 90 Pct 222.2 12.1 Debt/Equty (1) Int Coverage ROA (3) Liab/EBITOA EBIT/Int Exp 47.4 -519.2 221.4-1338 Earnings & Estimates Spotify Technology SA Source StandardCu ER D Earnings History I ERN Next Announcement 2 Consensus Overview I EEO Forward 12M P/E Est. LTG (EPS) () 02/15/19Trailing 12M P/E N.A. N.A 11/01/18 NA. /8.18 Current Price (uso) 13222 25.00 Target Price (USD) 14.93 Avg/Implied 1 Day Move Consensus overview1EEO 4wk Ohg 13 1.74% Measure Est YoY Gr Growth vs Comps Past Surprise Earnings History 13 EPS, GAAP 13 Revenue 14 Net Income, Adi 15 Operating Profi 1 EBITDA 2.787 5.266B 0.19 2.48% 7.941 157 333 9 Earnings Trends l @Bloomberg Intelligence Renew 1 Bl Spotify Subscriber, Expense View Worries 2019: Earnings Ouflook Post-3Q Earnings Outlook: Spotify's subocriber and sponding outlook raise competitive concerns, given the company trimmed the high end of 40 subecriber guidance and suegested it will target a break-even 2019. Plans to spend more increases the potential for Earnings tstnat Graph 1 EEG SPOTUSEem 190 Actions. 9) Export. Settings Financial Analysis Millions of EUR except Per Share 12/31/2015 12/31/2016 12/31/2017 09/30/2018 ul Total Revenues Net Income to Common d Basic EPS, GAAP d Diluted EPS, GAAP d Basic Weighted Avg Shares Ld Diluted Weighted Avg Shares Financial Analysis Summary d Total Ourrent Liabilities 594.0 Ld Shares Out on Balance Shoet d Cash From Operations Ld Cash From Investing d Cash From Financing 18 49 40 SPOT US 132.13 10 At 11:37 d Vol 443,160 131.94/132. 35N H 136.84 T 0 134.20N L 130 460 Val S9.174M Revenue SPOT Low Comp RangeHigh o Internet Hedia 100 Est P/E Current- Est P/E Next Year NA. 1367286.5 Sales Growth Yo- 38.55-$63-++ 103.9 EBITDA Hargin7.92-415.0 BITDA Growth Y41597.03 NA. 1669 Mkt Cap Last PXdg pct dng Pct 1M Rev . 1 YrEPS . 1 Vr P/E ROE Dvd 12M Key Competitors (BICS Best Fit) 9. 11B 32. 14 -ose -Q46h 23.88\ 51.45% 32.55 12.73% 1.83 OSPOTIFY TECHNOLOGY-| 23.91B 132.00-235l .4.30% 3 SSS-124.24% "" AHOO JAPAN CORP 231 0.00% -4.52% 5.0n -17.00% 15.11 12.50% 2.7 lawEIB0 CORD-SPON ADR 13.72B 61.50 .0.05% 7.50% 75.37% 159.29% 25.76 41.37b AUTOHOME INC-ADR YANDEX NV-A LINE CORP 12.83B 17.73-4.21% -11.35% 54.66% 95.03% " 10.34B 88.06 1.7m 28.25\ 4.178 60.38% 2806 29,01% 0.0s 9.11B 28.08 -L7BIj -Q46N 23.88\ 39.60% 37.04 12.96% 7.738 32. 14-7.29% 6.921 18.79\ 51.45% --oAn S.76 .0.00% '15, 17', 103.95% -360.94% 40.15 4.07B 37.29.1.50% ,15.12N 2863 74.22% 928 YELP INC Accounting Adjustments: 5.12 9.994 18.764 155 18 1.99 Adjusted for Abnormal ttems When Applicable SPOT US S 131.80/132.210 2x1 At 11:40 d Vol 450,967 0 134.20N H 136. 30.460 Val 60.204M Compare 9 Actions.Edit Line Chart Chart Content Stock Price History POT USST132.0716 3.238t 131.76/132.39F 3 x3 At 11:43d Vol 455,991 134.20N H 136.84 L 130.46D Val 60.866 Income Statement Financial Analysis in Millions of EUR except Per Share 12 Months Ending 2016 Y 2017 Y Revenue e- Cost of Revenue 94002,952. 4090.0 4,9 1,714.0255L0 3,2410 3,677.0 913.0 5,.36,708 dGross Profi 401.0 0.0 13343 1,781.0 49.01,236.0 Other Operating Income 0.0 61050122701 Operating Expenses Operating Income or Losses 1573 142A dForeign Exchange Losses (Gains) Net Non-Operating Losses (Gains) Pretax Income 55.0 186.0 225.05350 Income Tax Expense (Benefit) Extraordinary Loss Net of Tax Total Cash Preferred Dividends ld Income Before XD Ttems 539.0 1.235.0 1,116.0 195.5 O.0 Net Income/Net Profit (Losses) 0.0 0.0 Other Adjpustments 0.0 0.0 d Net Inc Avail to Common Sharehold 1,11 -195.5 O.0 0.0 Tax Effect on Abnormal Items o.0 1,117.0 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