Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Walmart Income Statement For the year ended January 31, 2018 Walmart Income Statement For the year ended January 31, 2017 Details 2018 Details 2017 $

Walmart

Income Statement

For the year ended January 31, 2018

Walmart

Income Statement

For the year ended January 31, 2017

Details

2018

Details

2017

$

$

Total Revenue

$500,343,000

Total Revenue

$485,873,000

Cost of Revenue

$373,396,000

Cost of Revenue

$361,256,000

Gross Profit

$126,947,000

Gross Profit

$124,617,000

Sales, General and Admin.

$106,510,000

Sales, General and Admin.

$101,853,000

Operating Income

$20,437,000

Operating Income

$22,764,000

Addl income/expense items

($2,984,000)

Addl income/expense items

$100,000

Earnings Before Interest and Tax

$17,453,000

Earnings Before Interest and Tax

$22,864,000

Interest Expense

$2,330,000

Interest Expense

$2,367,000

Earnings Before Tax

$15,123,000

Earnings Before Tax

$20,497,000

Income Tax

$4,600,000

Income Tax

$6,204,000

Minority Interest

($661,000)

Minority Interest

($650,000)

Net Income-Cont. Operations

$9,862,000

Net Income-Cont. Operations

$13,643,000

Net Income-

$9,862,000

Net Income-

$13,643,000

Net Income-Applicable to Common Shareholders

$9,862,000

Net Income-Applicable to Common Shareholders

$13,643,000

Target

Income Statement

For the year ended February 23, 2018

Target

Income Statement

For the year ended January 28, 2017

Details

2018

Details

2017

$

$

Total Revenue

$71,879,000

Total Revenue

$69,495,000

Cost of Revenue

$51,125,000

Cost of Revenue

$49,145,000

Gross Profit

$20,754,000

Gross Profit

$20,350,000

Sales, General and Admin.

$14,248,000

Sales, General and Admin.

$13,356,000

Other Operating Items

$2,194,000

Other Operating Items

$2,025,000

Operating Income

$4,312,000

Operating Income

$4,969,000

Addl income/expense items

0

Addl income/expense items

0

Earnings Before Interest and Tax

$4,312,000

Earnings Before Interest and Tax

$4,969,000

Interest Expense

$666,000

Interest Expense

$1,004,000

Earnings Before Tax

$3,646,000

Earnings Before Tax

$3,965,000

Income Tax

$718,000

Income Tax

$1,296,000

Minority Interest

0

Minority Interest

0

Net Income-Cont. Operations

$2,928,000

Net Income-Cont. Operations

$2,669,000

Net Income

$2,934,000

Net Income

$2,737,000

Net Income-Applicable to Common Shareholders

$2,934,000

Net Income-

$2,737,000

Target

Balance Sheet

For the year ended February 3, 2018

Target

Balance Sheet

For the year ended

January 28, 2017

Target

Balance Sheet

For the year ended

January 30, 2016

Details

2018

Details

2017

Details

2016

$

$

$

Cash and Cash Equivalents

$2,643,000

Cash and Cash Equivalents

$2,512,000

Cash and Cash Equivalents

$4,046,000

Short-Term Investments

0

Short-Term Investments

0

Short-Term Investments

0

Net Receivables

0

Net Receivables

0

Net Receivables

0

Inventory

$8,657,000

Inventory

$8,309,000

Inventory

$8,601,000

Other Current Assets

$1,264,000

Other Current Assets

$1,169,000

Other Current Assets

$1,483,000

Total Current Assets

$12,564,000

Total Current Assets

$11,990,000

Total Current Assets

$14,130,000

Long-Term Investments

0

Long-Term Investments

0

Long-Term Investments

0

Fixed Assets

$25,018,000

Fixed Assets

$24,658,000

Fixed Assets

$25,217,000

Goodwill

0

Goodwill

0

Goodwill

0

Intangible Assets

0

Intangible Assets

0

Intangible Assets

0

Other Assets

$1,417,000

Other Assets

$783,000

Other Assets

$915,000

Deferred Asset Charges

0

Deferred Asset Charges

0

Deferred Asset Charges

0

Total Assets

$38,999,000

Total Assets

$37,431,000

Total Assets

$40,262,000

Current Liabilities

Current Liabilities

Current Liabilities

Accounts Payable

$12,931,000

Accounts Payable

$10,989,000

Accounts Payable

$11,654,000

Short-Term Debt / Current Portion of Long-Term Debt

$270,000

Short-Term Debt / Current Portion of Long-Term Debt

$1,718,000

Short-Term Debt / Current Portion of Long-Term Debt

$815,000

Other Current Liabilities

0

Other Current Liabilities

0

Other Current Liabilities

$153,000

Total Current Liabilities

$13,201,000

Total Current Liabilities

$12,707,000

Total Current Liabilities

$12,622,000

Long-Term Debt

$11,317,000

Long-Term Debt

$11,031,000

Long-Term Debt

$11,945,000

Other Liabilities

$2,059,000

Other Liabilities

$1,879,000

Other liabilities

$1,915,000

Deferred Liability Charges

$713,000

Deferred Liability Charges

$861,000

Deferred Liability Charges

$823,000

Minority Interest

0

Minority Interest

0

Minority Interest

0

Total Liabilities

$27,290,000

Total Liabilities

$26,478,000

Total Liabilities

$27,305,000

Stock Holders Equity

Stock Holders Equity

Stock Holders Equity

Common Stocks

$45,000

Common Stocks

$46,000

Common Stocks

$50,000

Capital Surplus

$5,858,000

Capital Surplus

$5,661,000

Capital Surplus

$5,348,000

Retained Earnings

$6,553,000

Retained Earnings

$5,884,000

Retained Earnings

$8,188,000

Other Equity

($747,000)

Other Equity

($638,000)

Other Equity

($629,000)

Total Equity

$11,709,000

Total Equity

$10,953,000

Total Equity

$12,957,000

Total Liabilities & Equity

$38,999,000

Total Liabilities & Equity

$37,431,000

Total Liabilities & Equity

$40,262,000

1. Inventory- Compute inventory turnover and average inventory days for only the two most recent years.

What is inventory for the company? Does the company manufacture inventory? What portion of total inventory is raw materials? Work in process? Finished goods?

Compare the two companies inventory cost method. Adjust LIFO inventory and cost of goods sold if necessary. Is the LIFO reserve significant?

What is the relative size of inventory? How has this changed over the last two years?

Compute inventory turnover and average inventory days for two years reported on the income statement.

Compute gross margin in percentage terms. Can we explain any changes in gross profit levels? Have costs for raw material and labor increased during the year? Have sales volume softened? What has happened to the unit price? Read the MD&A to determine senior managements take.

Does the company face any inventory related risk? What has been done to mitigate this risk? Read MD&A

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

Crypto Finance Law And Regulation

Authors: Joseph Lee

1st Edition

0367086611, 978-0367086619

More Books

Students also viewed these Finance questions