Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

There are NO percentage answers. Compute and Interpret Liquidity, Solvency and Coverage Ratios Information from the balance sheet, income statement, and statement of cash flows

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

There are NO percentage answers.

Compute and Interpret Liquidity, Solvency and Coverage Ratios Information from the balance sheet, income statement, and statement of cash flows for Nike follows. Refer to these financial statements to answer the requirements. NIKE, INC. Consolidated Statements of Income Year Ended December 31 (In millions) 2019 2018 Revenues $39,117 $36,397 Cost of sales 21,643 20,441 Gross profit 17,474 15,956 Demand creation expense 3,753 3,577 Operating overhead expense 8,949 7,934 Total selling and administrative expense 12,702 11,511 Interest expense (income), net 49 54 Other (income) expense, net (78) 66 Income before income taxes 4,801 Income tax expense 772 2,392 Net income $ 4,029 $1,933 4,325 Consolidated Balance Sheets May 31 (in millions) 2019 2018 Current Assets Cash and cash equivalents $ 4,466 $ 4,249 Short-term investments 197 996 Accounts receivable, net. 4,272 3,498 Inventories 5,622 5,261 Prepaid expenses and other current assets 1,968 1,130 Total current assets 16,525 15,134 Property, plant and equipment, net 4,744 4,454 Identifiable intangible assets, net 283 285 Goodwill 154 154 Deferred income taxes 2,011 2,509 Total assets $23,717 $22,536 Liabilities and stockholders' equity Current Liabilities Current portion of long-term debt $6 $6 Notes payable 9 336 Accounts payable 2,612 2,279 Accrued pension liabilities 5,010 3,269 Income taxes payable 229 150 Total current liabilities 7,866 6,040 Long-term debt 3,464 3,468 Deferred income taxes and other liabilities 3,347 3,216 Shareholders' equity Class A convertible-315 and 329 shares outstanding Class B,1,253 and 1,272 shares outstanding 3 3 Capital in excess of stated value 7,163 6,384 Accumulated other comprehensive income (loss) 231 (92) Retained earnings 1,643 3,517 Total shareholders' equity 9,040 9,812 Total liabilities and stockholders' equity $23,717 $22,536 2019 2018 $4,029 $1,933 705 747 34 647 325 218 15 27 233 (99) 187 (270) (490) (203) 1,525 5,903 (255) 35 1,515 4,955 Consolidated Statement of Cash Flows Year Ended May 31 (in millions) Cash provided by operations: Net income Adjustments to reconcile net income to net cash provided by operations: Depreciation Deferred income taxes Stock-based compensation Amortization and other Net foreign currency adjustments Changes in certain working capital components and other assets and liabilities: (Increase) decrease in accounts receivable (Increase) decrease in inventories (Increase) decrease in prepaid expenses and other current and non-current assets Increase (decrease) in accounts payable, accrued liabilities and other current and non-current liabilities Cash provided by operations Cash provided (used) by investing activities: Purchases of short-term investments Maturities of short-term investments Sales of short-term investments Additions to property, plant and equipment Disposals of property, plant and equipment Other investing activities. Cash provided (used) by investing activities Cash used by financing activities: Long-term debt payments, including current portion Increase (decrease) in notes payable Payments on capital lease and other financing obligations Proceeds from exercise of stock options and other stock issuances Repurchase of common stock Dividends-common and preferred Tax payments for net share settlement of equity awards Cash used by financing activities Effect of exchange rate changes on cash and equivalents Net increase (decrease) in cash and equivalents Cash and equivalents, beginning of year Cash and equivalents, end of year (2,937) (4,783) 1,715 3,613 2,072 2,496 (1,119) (1,028) 5 3 (25) 276 (264) (6) (6) (325) 13 (27) (23) 700 733 (4,286) (4,254) (1,332) (1,243) (17) (55) (5,293) (4,835) (129) 45 217 441 4,249 3,808 $4,466 $4,249 (a) Compute the current ratio and quick ratio for 2018 and 2019. Note: Round answers to two decimal places. 2019 current ratio = 2.1 2018 current ratio = 2.5 x 2019 quick ratio = 1.13 X 2018 quick ratio = 1.44 X (b) Compute total liabilities-to-equity ratio and total debt-to-equity ratio for 2018 and 2019. Note: Round answers to two decimal places. 2019 total liabilities-to-stockholders' equity = 1.62 2018 total liabilities-to-stockholders' equity = 1.29 X 2019 total debt-to-equity = 1.62 X 2018 total debt-to-equity = 1.29 (c) Compute times interest earned ratio, cash from operations to total debt ratio, and free operating cash flow to total debt ratios. Financial statements included the following footnote: "Included in Interest expense (income), net was interest income related to the Company's investment portfolio of $82 million and $70 million for the years ended May 31, 2019 and 2018, respectively." Note: Round answers to two decimal places. 2019 times interest earned = 98.9 X 2018 times interest earned = 81 X 2019 cash from operations to total debt = 0.4 X 2018 cash from operations to total debt = 38.94 X 2019 free operating cash flow to total debt = 0.33 x 2018 free operating cash flow to total debt = 1 x

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_2

Step: 3

blur-text-image_3

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

Sound Investing, Chapter 21 - Cash From Operations Cons

Authors: Kate Mooney

1st Edition

0071719431, 9780071719438

More Books

Students also viewed these Accounting questions