Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following table contains financial information for Intel Corp. Intel Corporation Balance Sheet ($ millions) Dec-16 Dec-15 Dec-14 Dec-13 Dec-12 Assets Cash & Short-Term Investments

  1. The following table contains financial information for Intel Corp.

Intel Corporation

Balance Sheet ($ millions)

Dec-16

Dec-15

Dec-14

Dec-13

Dec-12

Assets

Cash & Short-Term Investments

17099

25313

14054

20087

18162

Short-Term Receivables

5074

5530

4427

3647

4699

Inventories

5553

5167

4273

4172

4734

Other Current Assets

7782

4346

4976

4178

3763

Total Current Assets

?

?

?

?

?

Net Fixed Assets

77819

62709

64226

60274

52993

Total Assets

?

?

?

?

?

Liabilities & Shareholders' Equity

ST Debt & Curr. Portion LT Debt

4634

2634

1604

281

312

Accounts Payable

2475

2063

2748

2969

3023

Income Tax Payable

329

272

443

542

711

Other Current Liabilities

12864

10698

11224

9776

8852

Total Current Liabilities

?

?

?

?

?

Long-Term Debt

20649

20036

12107

13165

13136

Deferred Tax Liabilities

1730

2539

3775

4397

3412

Other Liabilities

3538

2841

3278

2972

3702

Total Liabilities

?

?

?

?

?

Preferred Stock (Carrying Value)

882

897

912

0

0

Common Equity

66226

61085

55865

58256

51203

Total Shareholders' Equity

67108

61982

56777

58256

51203

Total Liabilities & Shareholders' Equity

?

?

?

?

?

  1. Enter the data into a worksheet and format the table as shown. Format the cells as accounting numbers with no decimal places.
  2. Create a formula to calculate the missing values in the table denoted by a question mark using the SUM function, and format the results to match the other numbers.
  3. Use a formula to calculate total debt as a percentage of total assets, and a similar formula showing total shareholders equity as a percentage of total assets as of the end of 2016.
  4. Create a pie chart showing the proportion of total debt and total equity that Intel used to finance its assets at the end of 2016. Make sure to title the chart and add data labels.
  5. Create a chart showing how debt and equity as a percentage of total assets have changed over time. Be sure to title the chart, label the axes, and reverse the x-axis so that time flows from left to right.
  6. Copy the balance sheet and express each item as a percentage of total assets.
  7. Create a chart showing current assets, fixed assets, current liabilities, and long term liabilities for 20122016. Be sure to add a title and axis labels, and reverse the x-axis so that time flows from left to right.

2. Using the data from the previous problem:

  1. Calculate the growth rate of each balance sheet item for Intel for each year from 2012 to 2016.
  2. Calculate the compound annual growth rate during 20122016 and the average annual growth rate during the same period using the AVERAGE function of each item using the results you calculated in part a.
  3. Calculate the ratio of each years data to the previous year for each of the above items. Also, calculate the average annual growth rate using the GEOMEAN and the standard deviation using the STDEV.S function for each item.

NOTE: I NEED HELP WITH QUESTION #2 BUT EXERCISE #1 I POSTED JUST TO SHOW THE PREVIOUS PROBLEM THAT IS MENTIONED IN QUESTION 2.

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

Recommended Textbook for

Supply Chain Finance And Blockchain Technology The Case Of Reverse Securitisation

Authors: Erik Hofman, Urs Magnus Strewe, Nicola Bosia

1st Edition

3319623702, 978-3319623702

More Books

Students also viewed these Finance questions

Question

How can evaluation of LMD become more than an act of faith?

Answered: 1 week ago