FIN-3403 Lecture Notes - Lecture 2: Current Liability, Income Statement, Capital Structure
Document Summary
Get access
Related Documents
Related Questions
What is the return on Invested Capital (ROIC) for the financial data? (PLEASE SHOW WORK SO I CAN UNDERSTAND HOW THIS WAS DONE. Thank you)
GENERAL ELECTRIC CO (GE) CashFlowFlag BALANCE SHEET | ||
Fiscal year ends in December. USD in millions except per share data. | 2014-12 | 2015-12 |
Assets | ||
Current assets | ||
Cash | ||
Cash and cash equivalents | 90208 | 70483 |
Short-term investments | 47907 | 31973 |
Total cash | 138115 | 102456 |
Receivables | 23237 | 27022 |
Inventories | 17689 | 22515 |
Other current assets | 233911 | 18834 |
Total current assets | 412952 | 170827 |
Non-current assets | ||
Property, plant and equipment | ||
Gross property, plant and equipment | 113321 | 90961 |
Accumulated Depreciation | -46934 | -35927 |
Net property, plant and equipment | 66387 | 54095 |
Equity and other investments | 33822 | 12673 |
Goodwill | 76553 | 65526 |
Intangible assets | 14156 | 16745 |
Deferred income taxes | 2541 | 3105 |
Other long-term assets | 41938 | 169721 |
Total non-current assets | 235397 | 321865 |
Total assets | 648349 | 492692 |
Liabilities and stockholders' equity | ||
Liabilities | ||
Current liabilities | ||
Short-term debt | 79231 | 50810 |
Accounts payable | 16338 | 13680 |
Accrued liabilities | 12537 | 15776 |
Other current liabilities | 54990 | 25764 |
Total current liabilities | 163096 | 106030 |
Non-current liabilities | ||
Long-term debt | 222910 | 147466 |
Deferred taxes liabilities | ||
Pensions and other benefits | 40487 | |
Minority interest | 8674 | 1864 |
Other long-term liabilities | 125510 | 98571 |
Total non-current liabilities | 357094 | 288388 |
Total liabilities | 520190 | 394418 |
Stockholders' equity | ||
Preferred stock | 6 | |
Common stock | 702 | 702 |
Additional paid-in capital | 32889 | 37613 |
Retained earnings | 155333 | 140020 |
Treasury stock | -42593 | -63539 |
Accumulated other comprehensive income | -18172 | -16528 |
Total stockholders' equity | 128159 | 98274 |
Total liabilities and stockholders' equity | 648349 | 492692 |
GENERAL ELECTRIC CO (GE) CashFlowFlag INCOME STATEMENT | ||
Fiscal year ends in December. USD in millions except per share data. | 2014-12 | 2015-12 |
Revenue | 148589 | 117386 |
Cost of revenue | 81311 | 82693 |
Gross profit | 67278 | 34693 |
Operating expenses | ||
Sales, General and administrative | 30572 | 17831 |
Other operating expenses | 9995 | |
Total operating expenses | 40567 | 17831 |
Operating income | 26711 | 16862 |
Interest Expense | 9482 | 3463 |
Other income (expense) | -5213 | |
Income before taxes | 17229 | 8186 |
Provision for income taxes | 1772 | 6486 |
Net income from continuing operations | 15457 | 1700 |
Net income from discontinuing ops | -112 | -7495 |
Other | -112 | -331 |
Net income | 15233 | -6126 |
Preferred dividend | 18 | |
Net income available to common shareholders | 15233 | -6144 |
Earnings per share | ||
Basic | 1.51 | -0.62 |
Diluted | 1.5 | -0.61 |
Weighted average shares outstanding | ||
Basic | 10045 | 9944 |
Diluted | 10123 | 10016 |
EBITDA | 35994 | 16496 |
GENERAL ELECTRIC CO (GE) Statement of CASH FLOW | ||
Fiscal year ends in December. USD in millions except per share data. | 2014-12 | 2015-12 |
Cash Flows From Operating Activities | ||
Net income | 15345 | -6126 |
Depreciation & amortization | 9283 | 4847 |
Deferred income taxes | -1186 | 383 |
(Gain) Loss from discontinued operations | 112 | 7495 |
Accounts receivable | ||
Inventory | -872 | -314 |
Accounts payable | 305 | -541 |
Other working capital | -2428 | -1048 |
Other non-cash items | 7151 | 15195 |
Net cash provided by operating activities | 27710 | 19891 |
Cash Flows From Investing Activities | ||
Investments in property, plant, and equipment | -13727 | -7309 |
Property, plant, and equipment reductions | 6262 | 3020 |
Acquisitions, net | 311 | -9744 |
Sales/Maturities of investments | ||
Other investing activities | 2124 | 73521 |
Net cash used for investing activities | -5030 | 59488 |
Cash Flows From Financing Activities | ||
Debt issued | 37548 | 13951 |
Debt repayment | -47038 | |
Preferred stock issued | ||
Common stock issued | 2842 | |
Dividend paid | -8851 | -9295 |
Other financing activities | -48497 | -33672 |
Net cash provided by (used for) financing activities | -16958 | -76054 |
Effect of exchange rate changes | -3492 | -3464 |
Net change in cash | 2230 | -139 |
Cash at beginning of period | 88787 | 91017 |
Cash at end of period | 91017 | 90878 |
Free Cash Flow | ||
Operating cash flow | 27710 | 19891 |
Capital expenditure | -13727 | -7309 |
Free cash flow | 13983 | 12582 |
Narratives on the following: Based on the information in the attached pictures.
at least one ratio from each category (liquidity, asset management, debt management, profitability, and market value)
a comparison of the results of the two fiscal years for the ratios chosen (i.e., increase, decrease, ideas as to why this might have occurred)
a comparison to the industry average for the ratios chosen (i.e., how the company compares to the industry and what this means for the company)
What risk is the company facing? Is this true for the entire industry? How can the company mitigate this risk? What is the industry Beta and the company's Beta?
recommendations for individuals who may be considering investing in the chosen company
Given the model of valuation is the company priced fairly? What recommendations would you make to increase the value of the company (be thorough make specific recommendations tied back to the company's stated financial goals).
Assume that you were given an early inheritance of $50,000 and on January 2, 2015, you used the money to invest in your chosen company's stock. You held the company's stock during 2015, selling all of your shares on December 31, 2015. Answer the following:
How many shares did you purchase on January 2, 2015?
What was the initial purchase price per share of stock?
Did you earn any dividends during 2015? Cash or stock? What was the value of your dividends? Would you have received a stock-split or been part of a repurchase program?
At what price per share did you sell your stock at on December 31, 2015?
Did you make any money on your investment? If so, how much? If not, how much did you lose?
Answer based on this info:
All Figures in 000's | |||
Particulars | 2014 | 2015 | 2016 |
Current Asset | 2764538 | 3133214 | |
Current Liability | 1049014 | 1187659 | |
Cash & Cash Equivalents | 441850 | 600646 | |
Investment others | 268720 | 310072 | |
Investments fixed maturity | 1304962 | 1510538 | |
Receivables | 189869 | 175210 | |
Total Assets | 5998978 | 6872175 | 8150175 |
Shareholders Equity | 1527368 | 1884359 | 2251406 |
Total debt | 2190869 | 2688758 | |
Sales | 3074531 | 3275656 | |
Operating profit | 663024 | 866814 | |
Net profit | 356741 | 489001 | |
Price on the last day ($) | 330.62 | 345.05 | |
EPS ($ per share) | 18.21 | 24.95 |
Particulars | Formula | 2015 | 2016 |
Current Ratio | current assets/current liabilities | 2.64 | 2.64 |
Quick Ratio | (cash + investments + receivables)/curretn liabilities | 2.10 | 2.19 |
Operating Margin | (Operating Profit/Sales)*100 | 21.57% | 26.46% |
Net Profit Margin | (Net Profit/Sales)*100 | 11.60% | 14.93% |
Return on Total assets | (Net profit/Average assets)*100 | 5.54% | 6.51% |
Return on common equity | (Net profit/Average shareholders equity)*100 | 20.91% | 23.65% |
Return on invested capital | (Net income -dividends)/(Debt+quity) | 8.27% | 7.92% |
Price/Earnings | Price/EPS | 18.16 | 13.83 |
Market Capitalisation | Price * Bumber of shares outstanding | 6475732602 | 6761637756 |
Share outstanding | NA | 19586633 | 19596110 |
Dividend per share ($) | NA | 1 | 5 |
Dividend Yield | (Dividend/Price)*100 | 0.30% | 1.45% |