ADM 1340 Chapter Notes - Chapter 13: Cash Flow, Current Asset, Current Liability
ADM 1340 Full Course Notes
Document Summary
Get access
Related Documents
Related Questions
FILL IN THE CORRECT TERMINOLOGIES IN THE BLANK SPACES | ||
_____ 1. | a. A method of internal (managerial accounting) reporting that emphasizes the distinction between variable and fixed costs. | |
_____ 2. | b. A discounted cash flow approach to capital budgeting that computes the present value of all future cash flows. | |
_____ 3. | c. Determination of the maximum cost a company can spend to make a product given a set volume, selling price and desired operating profit. | |
_____ 4. | d. An analysis of the additional costs and benefits of a proposed alternative compared with the current situation. | |
_____ 5. | e. A historical cost that the company has already incurred which is irrelevant to the decision making process. | |
_____ 6. | f. Costs that will not continue if an ongoing operation is changed or deleted. | |
_____ 7. | g. An already owned production site that is not currently in use. | |
_____ 8. | h. The maximum available benefit foregone by using a resource for a particular purpose. | |
_____ 9. | i. The predicted future costs and revenues that will differ among alternative courses of action. | |
_____ 10. | J. The time it will take to recoup, in the form of cash inflows from operations, the initial dollars invested in a project | |
_____ 11. | k. Those costs of facilities and services that are shared by users | |
_____ 12. | l. The juncture of manufacturing where separate products developed in the same process become individually identifiable. | |
_____ 13. | m. A costing approach that considers all indirect manufacturing costs (both variable and fixed) to be product (inventoriable) costs. | |
_____ 14. | n. Purchasing products or services from a supplier outside the company. | |
_____ 15. | o. Capital budgeting models that focus on cash inflows and ouflows while taking into account the time value of money | |
_____ 16. | p. Calculation of a selling price sufficient to cover the cost of producing a product as well as desired operating income | |
_____ 17 | q. The long-term planning for investment commitments with returns spread over multiple years | |
_____ 18. | r. A decision process that compares the differential revenues and costs of alternatives. | |
_____ 19. | s. Costs that will continue even if a company discontinues one of its current operations | |
_____ 20. | t. The increase in expected average annual operating income divided by the original required investment |
Compare Companies --- Netflix (NFLX) vs. GEO Holdings (TOK) Compute financial ratios, time value, variables, and returns using industry standard tools for optimizing financial success. Analyze corporate financial data in evaluating past and future financial performances.
Use formulas to calculate the following financial indicators for each year of data: Three fiscal years for Netflix and GEO Holdings for:
o Price to earnings ratio
o Debt to equity ratio
o Free cash flow
o Earnings per share
o Return on equity
o Net profit margin
V. Performance Over Time
A. Analyze the performance of the Netflix over time. What financial strengths and weaknesses does this company have? Consider addressing the free cash flows and ratios you calculated earlier.
B. Analyze the performance of your GEO Holdings over time. What financial strengths and weaknesses does this company have? Consider addressing the free cash flows and ratios you calculated earlier.
C. Analyze how the data differ between these two companies. Why do you think this is? Consider addressing the free cash flows and ratios you calculated earlier.
VI. Investment
A. Are the companies considered growth or value companies? Why?
B. Which companyâs stock is the better investment?
Netflix Inc. (NMS: NFLX) | |||||
Exchange rate used is that of the Year End reported date | |||||
As Reported Annual Balance Sheet | |||||
Report Date | 12/31/2016 | 12/31/2015 | 12/31/2014 | ||
Currency | USD | USD | USD | ||
Audit Status | Not Qualified | Not Qualified | Not Qualified | ||
Consolidated | Yes | Yes | Yes | ||
Scale | Thousands | Thousands | Thousands | ||
Cash & cash equivalents | 1467576 | 1809330 | 1113608 | ||
Short-term investments | 266206 | 501385 | 494888 | ||
Current content library, net | - | - | 2125702 | ||
Current content assets, net | 3726307 | 2905998 | - | ||
Other current assets | 260202 | 215127 | 206271 | ||
Total current assets | 5720291 | 5431840 | 3940469 | ||
Non-current content library, net | - | - | 2773326 | ||
Non-current content assets, net | 7274501 | 4312817 | - | ||
Information technology assets | 185345 | 194054 | 189274 | ||
Furniture & fixtures | 32185 | 30914 | 25758 | ||
Building | 40681 | 40681 | 40681 | ||
Leasehold improvements | 107945 | 107793 | 57339 | ||
DVD operations equipment | 70152 | 88471 | 89144 | ||
Capital work-in-progress | 108296 | 8845 | 12495 | ||
Property & equipment, gross | 544604 | 470758 | 414691 | ||
Less: accumulated depreciation | 294209 | 297346 | 264816 | ||
Property & equipment, net | 250395 | 173412 | 149875 | ||
Other non-current assets | 341423 | 284802 | 192981 | ||
Total assets | 13586610 | 10202871 | 7056651 | ||
Current content liabilities | 3632711 | 2789023 | 2117241 | ||
Accounts payable | 312842 | 253491 | 201581 | ||
Accrued expenses | 197632 | 140389 | 69746 | ||
Deferred revenue | 443472 | 346721 | 274586 | ||
Total current liabilities | 4586657 | 3529624 | 2663154 | ||
Non-current content liabilities | 2894654 | 2026360 | 1575832 | ||
Long-term debt | 3364311 | 2371362 | 900000 | ||
Other non-current liabilities | 61188 | 52099 | 59957 | ||
Total liabilities | 10906810 | 7979445 | 5198943 | ||
Common stock | 1599762 | 1324809 | 60 | ||
Additional paid-in capital | - | - | 1042810 | ||
Foreign currency | -47966 | -42502 | -4615 | ||
Change in unrealized gains on available for sale securities | -599 | -806 | 169 | ||
Accumulated other comprehensive income (loss) | -48565 | -43308 | -4446 | ||
Retained earnings (accumulated deficit) | 1128603 | 941925 | 819284 | ||
Total stockholders' equity (deficiency) | 2679800 | 2223426 | 1857708 |
Geo Holdings Corp (TOK: 2681) | |||||
Due to changes with International Financial Reporting Standards (IFRS), recent financials statement presentations have been adjusted to meet this standard. Please note the original historical presentations have remained in the original format | |||||
Exchange rate used is that of the Year End reported date | |||||
As Reported Annual Balance Sheet | |||||
Report Date | 03/31/2016 | 03/31/2015 | 03/31/2014 | ||
Currency | JPY | JPY | JPY | ||
Audit Status | Not Qualified | Not Qualified | Not Qualified | ||
Consolidated | Yes | Yes | Yes | ||
Scale | Millions | Millions | Thousands | ||
Cash & deposits | 37683 | 32052 | 19869000 | ||
Trade notes & accounts receivables | 4100 | 4077 | 3992000 | ||
Merchandise | 24894 | 23834 | 23495000 | ||
Deferred tax assets | 2156 | 1806 | 1773000 | ||
Other current assets | 5462 | 7181 | 5942000 | ||
Allowance for doubtful accounts | -281 | -292 | 343000 | ||
Total current assets | 74015 | 68659 | 54729000 | ||
Asset for rent, gross | 100974 | 104514 | 104647000 | ||
Accumulated depreciation - asset for rent | -95154 | -97475 | 96055000 | ||
Asset for rent, net | 5820 | 7038 | 8591000 | ||
Buildings & structures, gross | 40872 | 39984 | 39478000 | ||
Accumulated depreciation - buildings & structures | -27470 | -26362 | 25976000 | ||
Buildings & structures, net | 13402 | 13622 | 13501000 | ||
Land, net | 5844 | 6356 | 6651000 | ||
Leased assets, gross | 2176 | 3519 | 4576000 | ||
Accumulated depreciation - leased assets | -681 | -1764 | 2588000 | ||
Leased assets, net | 1495 | 1754 | 1988000 | ||
Other property, plant & equipment, gross | 24838 | 20562 | 17708000 | ||
Accumulated depreciation - other property, plant & equipment | -18391 | -15292 | 13236000 | ||
Other property, plant & equipment, net | 6447 | 5270 | 4471000 | ||
Total property, plant & equipment | 33010 | 34043 | 35205000 | ||
Total intangible assets | 1865 | 1277 | 2028000 | ||
Investment securities | 926 | 1002 | 1266000 | ||
Long-term loans receivable | 2250 | 6682 | 6628000 | ||
Lease & guarantee deposits | 14905 | 14735 | 15034000 | ||
Deferred tax assets | 3342 | 3774 | 2845000 | ||
Other investments & other assets | 1222 | 1188 | 1760000 | ||
Allowance for doubtful accounts | -1332 | -3751 | 3917000 | ||
Total investments & other assets | 21315 | 23632 | 23617000 | ||
Total non-current assets | 56192 | 58952 | 60851000 | ||
Total assets | 130207 | 127612 | 115581000 | ||
Trade accounts payable | 12631 | 13540 | 13124000 | ||
Current portion of long-term borrowings | 8333 | 7097 | 8754000 | ||
Current portion of bonds | 149 | 149 | 249000 | ||
Income taxes payable | 4815 | 265 | 1170000 | ||
Reserve for bonuses | 1665 | 1420 | 1135000 | ||
Other current liabilities | 10135 | 12595 | 10279000 | ||
Total current liabilities | 37731 | 35068 | 34713000 | ||
Bonds | 105 | 254 | 403000 | ||
Long-term borrowings | 19509 | 21843 | 13910000 | ||
Lease liabilities | 1612 | 1660 | 1590000 | ||
Deferred tax liabilities | 23 | 22 | 26000 | ||
Asset retirement obligations | 4406 | 3994 | 3898000 | ||
Other non-current liabilities | 1857 | 1554 | 1839000 | ||
Total non-current liabilities | 27514 | 29329 | 21668000 | ||
Total liabilities | 65246 | 64398 | 56381000 | ||
Capital stock | 8871 | 8615 | 8603000 | ||
Capital surplus | 3283 | 6090 | 6078000 | ||
Retained earnings | 52542 | 49998 | 44381000 | ||
Treasury shares | - | -1979 | 334000 | ||
Total shareholders' equity | 64697 | 62724 | 58729000 | ||
Valuation difference on available-for-sale securities | 166 | 282 | 297000 | ||
Loss (gain) on deferred hedge | -15 | - | 297000 | ||
Total accumulated other comprehensive income | 150 | 282 | 172000 | ||
Stock acquisition rights | 113 | 206 | 59199000 | ||
Net assets | 64961 | 63214 | 115581000 | ||
Total liabilities & net assets | 130207 | 127612 |
Netflix Inc. (NMS: NFLX) | |||||
Exchange rate used is that of the Year End reported date | |||||
As Reported Annual Income Statement | |||||
Report Date | 12/31/2016 | 12/31/2015 | 12/31/2014 | ||
Currency | USD | USD | USD | ||
Audit Status | Not Qualified | Not Qualified | Not Qualified | ||
Consolidated | Yes | Yes | Yes | ||
Scale | Thousands | Thousands | Thousands | ||
Revenues | 8830669 | 6779511 | 5504656 | ||
Cost of revenues | 6029901 | 4591476 | 3752760 | ||
Marketing expenses | 991078 | 824092 | 607186 | ||
Technology & development expenses | 852098 | 650788 | 472321 | ||
General & administrative expenses | 577799 | 407329 | 269741 | ||
Operating income (loss) | 379793 | 305826 | 402648 | ||
Interest expense | 150114 | 132716 | 50219 | ||
Interest & other income (expense) | 30828 | -31225 | -3060 | ||
Income before income taxes - United States | 188078 | 95644 | 325081 | ||
Income (loss) before income taxes - foreign | 72429 | 46241 | 24288 | ||
Income (loss) before income taxes | 260507 | 141885 | 349369 | ||
Current tax provision (benefit) - federal | 54315 | 52557 | 86623 | ||
Current tax provision (benefit) - state | 5790 | -1576 | 9866 | ||
Current tax provision (benefit) - foreign | 60571 | 26918 | 16144 | ||
Total current tax provision (benefit) | 120676 | 77899 | 112633 | ||
Deferred tax provision (benefit) - federal | -24383 | -37669 | -10994 | ||
Deferred tax provision (benefit) - state | -14080 | -17635 | -17794 | ||
Deferred tax provision (benefit) - foreign | -8384 | -3351 | -1275 | ||
Total deferred tax provision (benefit) | -46847 | -58655 | -30063 | ||
Provision for (benefit from) income taxes | 73829 | 19244 | 82570 | ||
Net income (loss) | 186678 | 122641 | 266799 | ||
Weighted average shares outstanding - basic | 428822 | 425889 | 420546 | ||
Weighted average shares outstanding - diluted | 438652 | 436456 | 431893 | ||
Year end shares outstanding | 430054.212 | 427940.44 | 422910.887 | ||
Net income (loss) per share - basic | 0.44 | 0.29 | 0.634 | ||
Net income (loss) per share - diluted | 0.43 | 0.28 | 0.617 | ||
Number of full time employees | 4500 | 3500 | 2189 | ||
Number of part time & temporary employees | 200 | 400 | 261 | ||
Total number of employees | 4700 | 3700 | 2450 | ||
Number of common stockholders | 290 | 237 | 203 | ||
Foreign currency translation adjustments | -5464 | -37887 | - | ||
Geo Holdings Corp (TOK: 2681) | |||||
Exchange rate used is that of the Year End reported date | |||||
As Reported Annual Income Statement | |||||
Report Date | 03/31/2016 | 03/31/2015 | 03/31/2014 | ||
Currency | JPY | JPY | JPY | ||
Audit Status | Not Qualified | Not Qualified | Not Qualified | ||
Consolidated | Yes | Yes | Yes | ||
Scale | Millions | Millions | Thousands | ||
Total revenue | 267910 | 270308 | 262324000 | ||
Cost of sales | -151798 | -157825 | 152301000 | ||
Gross profit | 116112 | 112483 | 110022000 | ||
Selling, general & administrative expenses | -99559 | -102925 | 100823000 | ||
Operating income | 16552 | 9558 | 9198000 | ||
Interest & dividend income | 49 | 114 | 111000 | ||
Rental income | 1268 | 1167 | 1193000 | ||
Other non-operating income | 1043 | 1062 | 453000 | ||
Total non-operating income | 2361 | 2343 | 1758000 | ||
Interest expense | -230 | -231 | 332000 | ||
Rental expenses | -759 | -609 | 595000 | ||
Transfer to reserve for doubtful account | - | -227 | - | ||
Other non-operating expenses | -100 | -803 | - | ||
Total non-operating expenses | -1089 | -1871 | 684000 | ||
Ordinary income | 17824 | 10030 | 1612000 | ||
Imapirment loss | -1319 | -1543 | 9344000 | ||
Other extraordinary losses | -13 | - | 203000 | ||
Total extraordinary losses | -1333 | -1543 | 203000 | ||
Income before income taxes | 16491 | 8486 | 1218000 | ||
Income taxes - current | -5779 | -2074 | 514000 | ||
Income taxes - deferred | -147 | 925 | 87000 | ||
Total income taxes | -5927 | -1149 | 1821000 | ||
Profit | 10563 | 7337 | 7726000 | ||
Profit attributable to owners of parent | 10563 | 7337 | 4027000 | ||
Average number of shares outstanding - basic | 51.331 | 53.169 | -39000 | ||
Average number of shares outstanding - diluted | 51.623 | 53.29 | 3987000 | ||
Year end shares outstanding | 48.244 | 52.295 | 3738000 | ||
Earnings per share - basic | 205.78 | 137.99 | -70000 | ||
Earnings per share - diluted | 204.62 | 137.68 | 3808000 | ||
Number of full time employees | 3825 | 3579 | 53996.5 | ||
Number of part time employees | 10421 | 10114 | 54066.499 | ||
Number of common stockholders | 57105 | 65030 | 53996.5 | ||
| |||
A. Capitated rates | |||
B. Cost reimbursement | |||
C. Bundled services | |||
D. Charge payment | |||
5 points | |||
Question 2 | |||
| |||
A. Purchasing of resources | |||
B. Collection | |||
C. Production/sale of service | |||
D. All of the above | |||
5 points | |||
Question 3 | |||
| |||
A. Interest expense | |||
B. Increases in working capital | |||
C. Labor expense | |||
D. A and B | |||
E. None of the above | |||
5 points | |||
Question 4 | |||
| |||
A. Assess the financial condition of the hospital | |||
B. Assess the efficiency of operations | |||
C. Evaluate the hospitalâs stewardship | |||
D. Assess the effectiveness of operations | |||
5 points | |||
Question 5 | |||
| |||
A. Higher interest rate on the refunding issue | |||
B. Lower interest rate on the refunding issue | |||
C. Positive arbitrage on the refunding issue | |||
D. None of the above | |||
5 points | |||
Question 6 | |||
| |||
A. $1.4 million | |||
B. $1.26 million | |||
C. $420,000 | |||
D. $480,000 | |||
5 points | |||
Question 7 | |||
| |||
A. What is the firmâs strategic vision? | |||
B. What is most important to the firmâs success? | |||
C. What are the critical drivers that influence performance attainment? | |||
D. What are the most relevant measures that reflect critical driver relationships? | |||
5 points | |||
Question 8 | |||
| |||
A. Cost | |||
B. Control | |||
C. Risk | |||
D. Inventory | |||
5 points | |||
Question 9 | |||
| |||
A. Collection of accounts receivable | |||
B. Developing budgets | |||
C. Filing Medicare cost reports | |||
D. Arranging hospital loans | |||
5 points | |||
Question 10 | |||
| |||
A. name, title, and place of business | |||
B. name, title, and specific date of statement | |||
C. name, title, specific date of statement, and unit of measurement | |||
D. title, name, type of ownership, and unit of measurement | |||
5 points | |||
Question 11 | |||
| |||
A. Bad Debts | |||
B. Unreimbursed Medicare Costs | |||
C. Both A and B | |||
D. Neither A nor B | |||
5 points | |||
Question 12 | |||
| |||
A. rolling | |||
B. forecast | |||
C. flexible | |||
D. fixed | |||
5 points | |||
Question 13 | |||
| |||
A. Historical cost | |||
B. Revenue recognition | |||
C. Continuity | |||
D. Matching | |||
5 points | |||
Question 14 | |||
| |||
A. Reduces it | |||
B. Increases it | |||
C. No effect | |||
D. All of the Above | |||
5 points | |||
Question 15 | |||
| |||
A. profit growth | |||
B. debt growth | |||
C. asset growth | |||
D. equity growth | |||
5 points | |||
Question 16 | |||
| |||
A. Income statement | |||
B. Statement of retained earnings | |||
C. Balance sheet | |||
D. Statement of cash flows | |||
5 points | |||
Question 17 | |||
| |||
A. follow | |||
B. precede | |||
C. be contemporaneous with | |||
D. None of the above | |||
5 points | |||
Question 18 | |||
| |||
A. forecasts operating revenues that will be earned during the budget period | |||
B. identifies the amount of service that will be provided by departmental area | |||
C. represents an organization's expected cash inflows and outflows based on the previous years' cash flows | |||
D. identifies operating expenses that are expected to be incurred during the budget period | |||
5 points | |||
Question 19 | |||
| |||
A. Current assets less long-term liabilities | |||
B. Current assets less current liabilities | |||
C. The amount of permanent financing required to finance working capital or current assets. | |||
D. Both B and C | |||
5 points | |||
Question 20 | |||
| |||
A. Obtaining cash | |||
B Turning cash into resources and paying bills | |||
C. billing and collecting revenues earned | |||
D. All of the above | |||
5 points | |||
Save and Submit |