Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

What is the return on Invested Capital (ROIC) for the financial data? MICROSOFT CORP BALANCE SHEET 2014 2015 Assets Cash Cash and cash equivalents $8,669

What is the return on Invested Capital (ROIC) for the financial data?

MICROSOFT CORP BALANCE SHEET
2014 2015
Assets
Cash
Cash and cash equivalents $8,669 $5,595
Short-term investments $77,040 $90,931
Total cash $85,709 $96,526
Receivables $19,544 $17,908
Inventories $2,660 $2,902
Deferred income taxes $1,941 $1,915
Other current assets $4,392 $5,461
Total current assets $114,246 $124,712
Non-current assets
Gross property, plant and equipment $27,804 $32,337
Accumulated Depreciation -$14,793 -$17,606
Net property, plant and equipment $13,011 $14,731
Equity and other investments $14,597 $12,053
Goodwill $20,127 $16,939
Intangible assets $6,981 $4,835
Other long-term assets $3,422 $2,953
Total non-current assets $58,138 $51,511
Total assets $172,384 $176,223
Liabilities and stockholders' equity
Liabilities
Current liabilities
Short-term debt $2,000 $7,484
Accounts payable $7,432 $6,591
Taxes payable $782 $606
Accrued liabilities $4,797 $5,096
Deferred revenues $23,150 $23,223
Other current liabilities $7,464 $6,858
Total current liabilities $45,625 $49,858
Non-current liabilities
Long-term debt $20,645 $27,808
Deferred taxes liabilities $2,728 $2,835
Deferred revenues $2,008 $2,095
Other long-term liabilities $11,594 $13,544
Total non-current liabilities $36,975 $46,282
Total liabilities $82,600 $96,140
Stockholders' equity
Common stock $68,366 $68,465
Retained earnings $17,710 $9,096
Accumulated other comprehensive income $3,708 $2,522
Total stockholders' equity $89,784 $80,083
Total liabilities and stockholders' equity $172,384 $176,223
MICROSOFT CORP INCOME STATEMENT
(USD in millions except per share data) 2014 2015
Revenue $86,833 $93,580
Cost of revenue $26,934 $33,038
Gross profit $59,899 $60,542
Operating expenses
Research and development $11,381 $12,046
Sales, General and administrative $20,632 $20,324
Restructuring, merger and acquisition $127 $0
Other operating expenses $0 $10,011
Total operating expenses $32,140 $42,381
Operating income $27,759 $18,161
Interest Expense $597 $781
Other income (expense) $658 $1,127
Income before taxes $27,820 $18,507
Provision for income taxes $5,746 $6,314
Net income from continuing operations $22,074 $12,193
Net income $22,074 $12,193
Net income available to common shareholders $22,074 $12,193
Earnings per share
Basic $2.66 $1.49
Diluted $2.63 $1.48
Weighted average shares outstanding
Basic $8,299 $8,177
Diluted $8,399 $8,254
EBITDA $33,629 $25,245
MICROSOFT CORP CASH FLOW STATEMENT
(USD in millions except per share data) 2014 2015
Cash Flows From Operating Activities
Net income $22,074 $12,193
Depreciation & amortization $5,212 $5,957
Investment/asset impairment charges $0 $7,498
Investments losses (gains) -$109 -$443
Deferred income taxes -$331 $224
Stock based compensation $2,446 $2,574
Accounts receivable -$1,120 $1,456
Inventory -$161 -$272
Accounts payable $473 -$1,054
Other working capital $1,432 $1,383
Other non-cash items $2,315 -$436
Net cash provided by operating activities $32,231 $29,080
Cash Flows From Investing Activities
Investments in property, plant, and equipment -$5,485 -$5,944
Acquisitions, net -$5,937 -$3,723
Purchases of investments -$72,690 -$98,729
Sales/Maturities of investments $65,366 $85,861
Other investing activities -$87 -$466
Net cash used for investing activities -$18,833 -$23,001
Cash Flows From Financing Activities
Debt issued $10,350 $10,680
Debt repayment -$3,888 -$1,500
Common stock issued $607 $634
Common stock repurchased -$7,316 -$14,443
Excess tax benefit from stock based compensation $271 $588
Dividend paid -$8,879 -$9,882
Other financing activities $461 $4,843
Net cash provided by (used for) financing activities -$8,394 -$9,080
Effect of exchange rate changes -$139 -$73
Net change in cash $4,865 -$3,074
Cash at beginning of period $3,804 $8,669
Cash at end of period $8,669 $5,595
Free Cash Flow
Operating cash flow $32,231 $29,080
Capital expenditure -$5,485 -$5,944
Free cash flow $26,746 $23,136

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

Fundamentals Of Futures And Options Market

Authors: John C. Hull

6th Edition

0132242265, 9780132242264

More Books

Students also viewed these Finance questions

Question

In Problems 1968, solve each equation, if possible. X x + 2 3 2

Answered: 1 week ago

Question

How organized or ready for action on this issue is this public?

Answered: 1 week ago

Question

What does this public know about your organization?

Answered: 1 week ago

Question

What does this public expect from your organization?

Answered: 1 week ago