Answered step by step
Verified Expert Solution
Question
1 Approved Answer
please calculate the four ratios for 2018 and 2019 and show your work B 16,718 D 18,492 E 15,905 F 14,272 17,504 17,147 17,233 20,435
please calculate the four ratios for 2018 and 2019 and show your work
B 16,718 D 18,492 E 15,905 F 14,272 17,504 17,147 17,233 20,435 22,922 A Cash and cash equivalents Marketable securities Ford Credit finance receivables, net Trade and other receivables, less allowances 20,904 53,651 54,353 52,210 45,137 46,266 11,102 9,237 11,195 10,599 11,042 10,786 11,220 10,277 8,898 8,319 Inventories Assets held for sale 2,383 3,339 3,368 2,913 3,930 114,649 114,047 3,889 115,902 56,182 108,461 102,587 53,703 55,544 49,924 45,554 Other assets Current assets Ford Credit finance receivables, net Net investment in operating leases Net property Equity in net assets of affiliated companies Deferred income taxes 29,230 29,119 28,235 28,829 27,093 36,469 36,178 35,327 32,072 30,163 2,519 2,709 3,085 3,304 3,224 11,863 10,412 10,973 9,705 11,509 Other assets 10,706 7,929 4,795 5,656 129,490 Non-current assets 141,891 8,104 141,906 257,808 144,490 258,537 122,338 Total assets 256,540 237,951 224,925 Balance Sheet Assets Balance Sheet Liabilities Equity Income Statement Comnlncome Cash Flow Statement Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 20,673 21,520 23,282 21,296 20,272 13,113 11,369 10,902 9,542 8,122 Payables Dealer and dealers' customer allowances and claims Deferred revenue Employee benefit plans 2,091 2,095 2,107 3,866 4,675 1,857 1,755 1,661 1,469 1,562 Accrued interest 1,128 988 1,057 974 840 OPEB 332 339 348 349 354 Pension 185 204 229 247 249 367 3,914 3,806 3,393 2,869 3,287 22,987 20,556 19,697 19,316 19,089 Current operating lease liabilities Other Current other liabilities and deferred revenue Automotive debt payable within one year Ford Credit debt payable within one year Other debt payable within one year Liabilities held for sale 1,445 2,314 3,356 2,685 1,779 52,371 51,179 48,265 46,984 41,196 130 526 APA FA |-- Cash FlowStatement Balance Sheet Assets Income Statement = Complncome BalanceSheet Liabilities Equity A B D E F Current liabilities 95,569 94,600 90,281 Pension 98,132 9,878 5,740 9,423 9,932 10,150 82,336 9,543 5,347 OPEB 5,220 5,821 5,516 Dealer and dealers' customer allowances and claims 1,921 2,497 2,471 2,731 Deferred revenue 2,564 3,687 3,985 3,829 3,285 4,191 1,047 Non-current operating lease liabilities Employee benefit plans 1,104 1,080 1,139 1,063 1,041 Other 1,383 1,510 1,443 25,324 13,233 1,519 24,711 1,415 24,395 23,457 23,588 11,233 12,575 13,222 11,060 87,658 88,887 89,492 80,079 78,819 470 600 599 Non-current other liabilities and deferred revenue Automotive long-term debt payable after one year Ford Credit long-term debt payable after one year Other long-term debt payable after one year Deferred income taxes Non-current liabilities Total liabilities Indoomahin Balance Sheet Assets Balance Sheet Liabilities Equity 490 597 815 691 502 124,905 127,175 225,307 128,192 222,792 118,387 208,668 113,838 196,174 220,474 1nn 00 nc Income Statement Complncome Cash FlowStatement Workbook Statistics B D E F 470 600 599 A Other long-term debt payable after one year Deferred income taxes 490 597 815 691 502 Non-current liabilities 127,175 225,307 124,905 220,474 128,192 222,792 118,387 208,668 113,838 196,174 Total liabilities 100 98 96 94 40 40 40 40 40 1 1 1 1 1 22,165 22,006 21,843 21,630 21,421 20,320 22,668 21,218 15,634 14,414 Redeemable noncontrolling interest Common Stock, par value $.01 per share Class B Stock, par value $.01 per share Capital in excess of par value of stock Retained earnings Accumulated other comprehensive loss Treasury stock Equity attributable to Ford Motor Company Equity attributable to noncontrolling interests Total equity Total liabilities and equity 1 (7,728) (1,613) 33,185 (7,366) (1,417) 35,932 (6,959) (1,253) 34,890 (7,013) (1,122) 29,170 (6,257) (977) 28,642 -2 23 45 34 28 17 15 35,966 29,187 33,230 258,537 34,918 257,808 28,657 224,925 45 256,540 237,951 46 Based on:10-K (filing date 2020-02-05), 10-K (filing date: 2019-02-21), 10-K (filing date: 2018-02-08), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-11). E Balance Sheet Assets Balance Sheet Liabilities Equity Income Statement Complncome Cash FlowStatement B D E F (1,020) (1,228) (1,133) (894) (773) Interest expense Net periodic pension and OPEB income (cost), excluding service cost (1,602 786 1,757 (1.625 666 Investment-related interest income 809 667 459 291 309 (29) 33 2 3 3 Interest income (expense) on income taxes Realized and unrealized gains (losses) on cash equivalents, marketable securities, and other investments Gains (losses) on changes in investments in affiliates 144 115 (23) 2 46 1 20 42 14 139 42 2 Gains (losses) on extinguishment of debt (55) - 1 23 Royalty income 381 491 678 714 666 24 Insurance premiums earned 156 133 25 Other 106 113 380 489 360 26 Other income (loss), net (226) 2,247 3,267 169 2,226 -- 44 * E Balance Sheet Assets BalanceSheet Liabilities Equity Income Statement Complncome Cash FlowStatement A 12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Automotive revenues 143,599 148,294 145,653 141,546 140,566 Cost of sales (134,693) (136,269) (131,332 (126,183) (124,446) Gross profit 8,906 12,025 14,321 15,363 16,120 Ford Credit revenues 12,260 12,018 11,113 10,253 8,992 0 41 (11,161) 26 (11,403) 10 (11,527) 1 (10,972) 1 (10,763) Mobility revenues Selling, administrative, and other expenses Ford Credit interest, operating, and other expenses 12 (9,472) (9,463) (9,104) (8,904) (7,368) 13 Operating income 574 3,203 4,813 5,741 6,981 14 Interest expense on Automotive debt (963) (1,171) (1,133) (894) (773) 15 Interest expense on Other debt (57) (57) 16 (1,020) (1,228) (1,133) (894) (773) Interest expense Net periodic pension and OPEB income Icoct) vcluding cervice cost (1 ani 78A 1757 (1 6251 AAA A B D E F affiliates 20 42 14 139 42 Gains (losses) on extinguishment of debt (55) 1 Royalty income 381 491 678 714 666 Insurance premiums earned 156 133 Other 106 113 380 489 360 Other income (loss), net (226) 2,247 3,267 169 2,226 Equity in net income of affiliated companies 32 123 1,201 1,780 1,818 Income (loss) before income taxes (640) 4,345 8,148 6,796 10,252 (Provision for) benefit from income taxes 724 (650) (520) (2,189) (2,881) 0 84 3,695 7,628 4,607 7,371 $1 Net income (Income) loss attributable to noncontrolling interests Net income attributable to Ford Motor Company (37) (18) (26) (11) 2. 32 47 3,677 7,602 4,596 7,373 BalanceSheet Assets BalanceSheet Liabilities Equity Income Statement Complncome Cash FlowStatement 12 months ended: Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Net income 84 3,695 7,628 4,607 7,371 Foreign currency translation 174 (523) 314 (1,024) (1,132) Marketable securities 130 (11) (34) (8) (6) Derivative instruments (689) 183 (265) 219 227 Pension and other postretirement benefits 23 (56) 37 56 (81) Other comprehensive income (loss), net of tax (362) (407) 52 (757) (992) (278) 3,288 7,680 3,850 6,379 Comprehensive income (loss) Comprehensive (income) loss attributable to noncontrolling interests Comprehensive income (loss) attributable to Ford Motor Company (37) (18) (24) (10) 2. (315) 3,270 7,656 3,840 6,381 Balance Sheet Assets BalanceSheet Liabilities Equity Income Statement Complncome Cash FlowStatement A B C D E F 206 (828) (959) (815) (1,155) (Increase) decrease in inventory Increase (decrease) in accounts payable and accrued and other liabilities Cash changes in operating assets and liabilities Other Net cash provided by operating activities Capital spending Acquisitions of finance receivables and operating leases Collections of finance receivables and operating leases Purchases of marketable securities and other investments Sales and maturities of marketable and other investments Settlements of derivatives Other Net cash used in investing activities Cash payments for dividends and dividend equivalents Purchases of common stock Net changes in short-term debt Proceeds from issuance of long-term debt Principal payments on long-term debt 5,260 6,204 41 17,639 (7,632) (55,576) 50,182 (17,472) 16,929 (114) (38) (13,721) (2,389) (237) (1,384) 47,604 (46,497) 6,781 1,306 17 15,022 (7,785) (62,924) 50,880 (17,140) 20,527 358 (177) (16,261) (2,905) (164) (2,819) 50,130 (44,172) 6,089 1,997 65 18,096 (7,049) (59,354) 44,641 (27,567) 29,898 100 (61) (19,392) (2,584) (131) 1,229 45,801 (40,770) 6,595 1,476 (1) 19,792 (6,992) (56,007) 38,834 (31,428) 29,354 825 62 (25,352) (3,376) (145) 3,864 45,961 (38,797) 7,758 (2,050) (700) 16,170 (7,196) (57,217) 38,130 (41,279) 40,766 134 500 (26,162) (2,380) (129) 1,646 48,860 (33,358) 3 0 1 2. 33 34 35 36 Balance Sheet Assets BalanceSheet Liabilities Equity Income Statement Complncome Cash FlowStatement MIL Dec 31, 2019 84 9,689 (1,199) 804 Dec 31, 2018 3,695 9,280 (972) Dec 31, 2017 7,628 9,122 (669) Dec 31, 2016 4,607 9,023 (306) Dec 31, 201 7,371 7,993 (27) 413 609 717 672 418 2,625 400 12 months ended: Net income Depreciation and tooling amortization Other amortization Held-for-sale impairment charges Provision for credit and insurance losses Pension and other postretirement employee benefits (OPEB) expense (income) Equity investment (earnings) losses in excess of dividends received Foreign currency adjustments Net (gain) loss on changes in investments in affiliates Stock compensation Provision for deferred income taxes (Increase) decrease in finance receivables (wholesale and other) (608) 2,667 511 206 240 529 203 (54) (29) 228 (1,370) (42) 191 (197) (403) (7) 246 (232) (178) 283 (139) 210 1,478 (333) 710 (42) 199 2,120 1,554 (2,408) (836) (1,449) (5,090) (Increase) decrease in accounts receivable and other assets (Increase) decrease in inventory ------- (816) 206 (2,239) (828) (2,297) (959) (2,855) (815) (3,563) (1,155) LI --- Balance Sheet Assets BalanceSheet Liabilities Equity Income Statement Complncome Cash FlowStatement F A B vC TITI 20,527 358 Sales and maturities of marketable and other investments Settlements of derivatives Other Net cash used in Investing activities Cash payments for dividends and dividend equivalents Purchases of common stock Net changes in short-term debt Proceeds from issuance of long-term debt Principal payments on long-term debt Other Net cash provided by (used in) financing activities Effect of exchange rate changes on cash, cash equivalents, and restricted cash Net increase (decrease) in cash, cash equivalents, and restricted cash Cash, cash equivalents, and restricted cash at beginning of period 16,929 (114) (38) (13,721) (2,389) (237) (1,384) 47,604 (46,497) (226) (3,129) (177) (16,261) (2,905) (164) (2,819) 50,130 (44,172) (192) (122) D TZTJUTT 29,898 100 (61) (19,392) (2,584) (131) 1,229 45,801 (40,770) (151) 3,394 E IzOTI 29,354 825 62 (25,352) (3,376) (145) 3,864 45,961 (38,797) (49) 7,458 40,766 134 500 (26,162) (2,380) (129) 1,646 48,860 (33,358) (317) 14,322 45 (370) 489 (265) (815) 834 (1,731) 2,587 1,633 3,515 16,907 18,638 15,905 14,272 10,757 Cash, cash equivalents, and restricted cash at end of period 17,741 16,907 18,492 15,905 14,272 Balance Sheet Assets BalanceSheet Liabilities Equity Income Statement Complncome Cash FlowStatement Calculate the following ratios Operating cash flow to current liabilities ratio Liabilities to asset ratio Liabilities to shareholders' equity ratio Long-term debt to long-term capital ratioStep 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