Question
Whether a company has a future external financing need depends on 1.) its future sales growth, 2.) the length of its cash cycle, and 3.)
Whether a company has a future external financing need depends on 1.) its future sales growth, 2.) the length of its cash cycle, and 3.) the future level of profitability and profit retention. Rapid sales growth by a company with a long cash cycle (a long collection period + high inventories + high plan & equipment relative to sales) and low profitability/low profit retention is a recipe for an ever-increasing appetite for external finance, raised in the form of loans, debt issues, and/or sale of shares.
Textron Inc. | |||||||||||||
Condensed Consolidated Balance Sheets | |||||||||||||
(In millions) | |||||||||||||
(Unaudited) | |||||||||||||
April 1, 2017 | December 31, 2016 | ||||||||||||
Assets | |||||||||||||
Cash and equivalents | $ | 858 | $ | 1,137 | |||||||||
Accounts receivable, net | 1,198 | 1,064 | |||||||||||
Inventories | 4,709 | 4,464 | |||||||||||
Other current assets | 361 | 388 | |||||||||||
Net property, plant and equipment | 2,637 | 2,581 | |||||||||||
Goodwill | 2,332 | 2,113 | |||||||||||
Other assets | 2,398 | 2,331 | |||||||||||
Finance group assets | 1,210 | 1,280 | |||||||||||
Total Assets | $ | 15,703 | $ | 15,358 | |||||||||
Liabilities and Shareholders' Equity | |||||||||||||
Short-term debt and current portion of long-term debt | $ | 462 | $ | 363 | |||||||||
Other current liabilities | 3,561 | 3,530 | |||||||||||
Other liabilities | 2,283 | 2,354 | |||||||||||
Long-term debt | 2,768 | 2,414 | |||||||||||
Finance group liabilities | 1,047 | 1,123 | |||||||||||
Total Liabilities | 10,121 | 9,784 | |||||||||||
Total Shareholders' Equity | 5,582 | 5,574 | |||||||||||
Total Liabilities and Shareholders' Equity | $ | 15,703 | $ | 15,358 | |||||||||
TEXTRON INC. | ||||||||||||||||
MANUFACTURING GROUP | ||||||||||||||||
Condensed Schedule of Cash Flows | ||||||||||||||||
(In millions) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
April 1, | April 2, | |||||||||||||||
2017 | 2016 | |||||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Income from continuing operations | $ | 94 | $ | 148 | ||||||||||||
Depreciation and amortization | 103 | 106 | ||||||||||||||
Changes in working capital | (313 | ) | (390 | ) | ||||||||||||
Changes in other assets and liabilities and non-cash items | (27 | ) | (12 | ) | ||||||||||||
Net cash from operating activities of continuing operations | (143 | ) | (148 | ) | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Net cash used in acquisitions | (318 | ) | (164 | ) | ||||||||||||
Capital expenditures | (76 | ) | (88 | ) | ||||||||||||
Proceeds from the sale of property, plant and equipment | - | 2 | ||||||||||||||
Other investing activities, net | 1 | (2 | ) | |||||||||||||
Net cash from investing activities | (393 | ) | (252 | ) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from long-term debt | 347 | 345 | ||||||||||||||
Increase in short-term debt | 100 | 42 | ||||||||||||||
Purchases of Textron common stock | (186 | ) | (215 | ) | ||||||||||||
Other financing activities, net | 13 | 1 | ||||||||||||||
Net cash from financing activities | 274 | 173 | ||||||||||||||
Total cash flows from continuing operations | (262 | ) | (227 | ) | ||||||||||||
Total cash flows from discontinued operations | (25 | ) | - | |||||||||||||
Effect of exchange rate changes on cash and equivalents | 8 | 4 | ||||||||||||||
Net change in cash and equivalents | (279 | ) | (223 | ) | ||||||||||||
Cash and equivalents at beginning of period | 1,137 | 946 | ||||||||||||||
Cash and equivalents at end of period | $ | 858 | $ | 723 | ||||||||||||
Manufacturing Cash Flow GAAP to Non-GAAP Reconciliation: | ||||||||||||||||
Net cash from operating activities of continuing operations - GAAP | $ | (143 | ) | $ | (148 | ) | ||||||||||
Less: Capital expenditures | (76 | ) | (88 | ) | ||||||||||||
Plus: Total pension contributions | 14 | 12 | ||||||||||||||
Proceeds from the sale of property, plant and equipment | - | 2 | ||||||||||||||
Manufacturing cash flow before pension contributions- Non-GAAP (a) | $ | (205 | ) | $ | (222 | ) | ||||||||||
(a) Manufacturing cash flow before pension contributions is a non-GAAP financial measure as defined in "Non-GAAP Financial Measures" attached to this release.
TEXTRON INC. | |||||||||||||||
Condensed Consolidated Schedule of Cash Flows | |||||||||||||||
(In millions) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | |||||||||||||||
April 1, | April 2, | ||||||||||||||
2017 | 2016 | ||||||||||||||
Cash flows from operating activities: | |||||||||||||||
Income from continuing operations | $ | 100 | $ | 151 | |||||||||||
Depreciation and amortization | 106 | 109 | |||||||||||||
Changes in working capital | (347 | ) | (400 | ) | |||||||||||
Changes in other assets and liabilities and non-cash items | (28 | ) | (10 | ) | |||||||||||
Net cash from operating activities of continuing operations | (169 | ) | (150 | ) | |||||||||||
Cash flows from investing activities: | |||||||||||||||
Net cash used in acquisitions | (318 | ) | (164 | ) | |||||||||||
Capital expenditures | (76 | ) | (88 | ) | |||||||||||
Finance receivables repaid | 15 | 17 | |||||||||||||
Other investing activities, net | 13 | 10 | |||||||||||||
Net cash from investing activities | (366 | ) | (225 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||
Proceeds from long-term debt | 362 | 362 | |||||||||||||
Increase in short-term debt | 100 | 42 | |||||||||||||
Principal payments on long-term debt and nonrecourse debt | (38 | ) | (46 | ) | |||||||||||
Purchases of Textron common stock | (186 | ) | (215 | ) | |||||||||||
Other financing activities, net | 13 | 1 | |||||||||||||
Net cash from financing activities | 251 | 144 | |||||||||||||
Total cash flows from continuing operations | (284 | ) | (231 | ) | |||||||||||
Total cash flows from discontinued operations | (25 | ) | - | ||||||||||||
Effect of exchange rate changes on cash and equivalents | 8 | 4 | |||||||||||||
Net change in cash and equivalents | (301 | ) | (227 | ) | |||||||||||
Cash and equivalents at beginning of period | 1,298 | 1,005 | |||||||||||||
Cash and equivalents at end of period | $ | 997 | $ | 778 | |||||||||||
Given that information, what are the future external financing needs of Textron over the next 3-5 years, assuming a 5% increase in sales year over year?
Step 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