|
ANNUAL BALANCE SHEET |
||||||
|
($ MILLIONS) |
||||||
|
BOEING CO |
||||||
|
Dec09 |
Dec08 |
Dec07 |
Dec06 |
Dec05 |
||
|
ASSETS |
||||||
|
Cash & Short-Term Investments |
11,223 |
3,279 |
9,308 |
6,386 |
5,966 |
|
|
Net Receivables |
6,153 |
6,027 |
6,068 |
5,655 |
5,613 |
|
|
Inventories |
16,933 |
15,612 |
9,563 |
8,105 |
7,940 |
|
|
Other Current Assets |
966 |
1,046 |
2,341 |
2,837 |
2,449 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
Total Current Assets |
35,275 |
25,964 |
27,280 |
22,983 |
21,968 |
|
|
Gross Plant, Property & Equipment |
21,579 |
21,042 |
20,180 |
19,310 |
19,692 |
|
|
Accumulated Depreciation |
12,795 |
12,280 |
11,915 |
11,635 |
11,272 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
Net Plant, Property & Equipment |
8,784 |
8,762 |
8,265 |
7,675 |
8,420 |
|
|
Investments at Equity |
974 |
942 |
1,085 |
964 |
84 |
|
|
Other Investments |
5,522 |
6,243 |
9,803 |
11,641 |
12,407 |
|
|
Intangibles |
7,196 |
6,332 |
5,174 |
4,745 |
2,799 |
|
|
Deferred Charges |
- |
- |
- |
- |
13,251 |
|
|
Other Assets |
4,302 |
5,536 |
7,379 |
3,786 |
1,129 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
TOTAL ASSETS |
62,053 |
53,779 |
58,986 |
51,794 |
60,058 |
|
|
LIABILITIES |
||||||
|
Long Term Debt Due In One Year |
707 |
560 |
762 |
1,381 |
1,189 |
|
|
Accounts Payable |
7,096 |
5,871 |
5,714 |
5,643 |
5,124 |
|
|
Taxes Payable |
182 |
41 |
253 |
670 |
556 |
|
|
Accrued Expenses |
12,822 |
6,169 |
6,637 |
6,106 |
6,590 |
|
|
Other Current Liabilities |
12,076 |
18,284 |
18,172 |
15,901 |
14,729 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
Total Current Liabilities |
32,883 |
30,925 |
31,538 |
29,701 |
28,188 |
|
|
Long Term Debt |
12,217 |
6,952 |
7,455 |
8,157 |
9,538 |
|
|
Deferred Taxes |
- |
- |
1,190 |
- |
2,067 |
|
|
Minority Interest |
97 |
|||||
|
Other Liabilities |
14,728 |
17,196 |
9,799 |
9,197 |
9,206 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
TOTAL LIABILITIES |
59,925 |
55,073 |
49,982 |
47,055 |
48,999 |
|
|
EQUITY |
||||||
|
Common Stock |
5,061 |
5,061 |
5,061 |
5,061 |
5,061 |
|
|
Capital Surplus |
3,724 |
3,456 |
4,757 |
4,655 |
4,371 |
|
|
Retained Earnings |
10,869 |
9,150 |
16,780 |
10,236 |
15,498 |
|
|
Less: Treasury Stock |
17,526 |
18,961 |
17,594 |
15,213 |
13,871 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
TOTAL EQUITY |
2,128 |
(1,294) |
9,004 |
4,739 |
11,059 |
|
|
------------------ |
------------------ |
------------------ |
------------------ |
-------------- |
||
|
TOTAL LIABILITIES & EQUITY |
62,053 |
53,779 |
58,986 |
51,794 |
60,058 |
|
|
Common Shares Outstanding |
726.291 |
698.138 |
736.681 |
757.836 |
760.577 |
|
|
ANNUAL INCOME STATEMENT |
||||||
|
Dec09 |
Dec08 |
Dec07 |
Dec06 |
Dec05 |
||
|
Sales |
68,281 |
60,909 |
66,387 |
61,530 |
54,845 |
|
|
Cost of Goods Sold |
55,092 |
48,950 |
51,977 |
48,926 |
44,757 |
|
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
|
Gross Profit |
13,189 |
11,959 |
14,410 |
12,604 |
10,088 |
|
|
Selling, General, & Administrative Exp. |
9,870 |
6,852 |
7,381 |
7,428 |
6,433 |
|
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
|
Operating Income Before Deprec. |
3,319 |
5,107 |
7,029 |
5,176 |
3,655 |
|
|
Depreciation,Depletion,&Amortization |
1,273 |
1,179 |
1,130 |
1,158 |
1,092 |
|
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
|
Operating Profit |
2,046 |
3,928 |
5,899 |
4,018 |
2,563 |
|
|
Interest Expense |
604 |
524 |
608 |
657 |
713 |
|
|
Non-Operating Income/Expense |
289 |
591 |
827 |
709 |
391 |
|
|
Special Items |
(876) |
578 |
||||
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
|
Pretax Income |
1,731 |
3,995 |
6,118 |
3,194 |
2,819 |
|
|
Total Income Taxes |
396 |
1,341 |
2,060 |
988 |
257 |
|
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
|
Income Before Extraordinary |
||||||
|
Items & Discontinued Operations |
1,335 |
2,654 |
4,058 |
2,206 |
2,562 |
|
|
Discontinued Operations |
(23) |
18 |
16 |
9 |
(7) |
|
|
------------------- |
------------------ |
------------------ |
------------------ |
--------------- |
||
|
Adjusted Net Income |
1,312 |
2,672 |
4,074 |
2,215 |
2,555 |
|
|
A. What percentage decline in earnings before interest and taxes could Boeing have sustained in these years before failing to cover |
||||
|
i. Interest and principal repayment requirements, |
||||
|
ii. Interest, principal and common dividend payments? |
||||
|
B. What do these calculations suggest about Boeing’s financial leverage during this period? |
||||
Please Answer question in detailed and as soon as possible. Thank you!
In: Finance
Compute the payback period, Internal Rate of Return and Net. Present Value. Assume a Discount Rate of 4%, Ivt. in Project is $1,500,000 Year Return ($) 1 300k 2 500k 3 400k 4 300k 5 200k 6 100k
In: Finance
n = 35 yrs
PV = 50,000
PMT = 15,000
I = 8%
FV in 35 years = ?
FV if I is 3% = ?
In: Finance
You are 20 years old. You plan to work until you are 80 years old. When you turn 80 you will retire. You expect to live until an age of 95. You have forecasted that you will need $50,000 a year in income for your retirement.Your current salary is $45,000 per year. You expect your salary to grow by 0% per year.You will save 5% of your gross income each year.You will invest your savings in risk free treasury notes that are expected to yield 3% each year.Based on this information you will have accumulated enough wealth to finance your retirement.
True or False?
In: Finance
ABCD Inc. manufactures financial calculators. The company is deciding whether to introduce a new calculator. This calculator will sell for $100. The company feels that sales will be 12,500, 13,000, 14,000, 13,200, and 12,500 units per year for the next 5 years. Variable costs will be 25% of sales, and fixed costs are $300,000 per year. The firm hired a marketing team to analyze the viability of the product and the marketing analysis cost $1,500,000. The company plans to use a vacant warehouse to manufacture and store the calculators. Based on a recent appraisal the warehouse and the property is worth $2.5 million on an after-tax basis. If the company does not sell the property today then it will sell the property 5 years from today at the currently appraised value. This project will require an injection of net working capital at the onset of the project in the amount of $100,000. This networking capital will be fully recovered at the end of the project. The firm will need to purchase some equipment in the amount of $1,200,000 to produce the new calculators. The machine has a 7-year life and will be depreciated using the straight-line method. At the end of the project, the anticipated market value of the machine is $150,000. The firm requires a 10% return on its investment and has a tax rate of 21%.
Calculate the book value of the machine at the end of year 5
Calculate the depreciation expense at the end of year 2
Calculate the after tax salvage value at the end of year 5
Calculate the cash flow from assets at the end of year 5
Calculate the net present value for the project
Round to two decimals
In: Finance
Problem #5: A loan of $44,000 is paid off in 36 payments at the end of each month in the following way: Payments of $1100 are made at the end of the month for the first 12 months. Payments of $1100 + x are made at the end of the month for the second 12 months. Payments of $1100 + 2x are made at the end of the month for the last 12 months. What should x be if the nominal monthly rate is 12.4%?
In: Finance
23- Celsius Corp. is conducting a capital budgeting analysis to decide whether to invest in a new project which has an expected life of 5 years. The following information is available:
What are the after-tax net proceeds from the sale of the equipment in year 5? (Round to the nearest dollar)
Select one:
a. $0
b. $11,962
c. $63,200
d. $68,038
e. $80,000
In: Finance
Mid-Michigan Manufacturing Inc. (MMMI) wishes to determine whether it would be advisable to replace an existing production machine with a new one. The have hired your firm as a consultant to determine whether the new machine should be purchased. The data you will need is as follows:
MMMI has decided to set a project timeline of 4
years.
The new machine will cost $1,100,000. It will be
depreciated (straight line) over a five-year period (its estimated
useful life), assuming a salvage value of $100,000.
The old machine, which has been fully depreciated, could be sold today for $253,165. The company has received a firm offer for the machine from Williamston Widgets, and will sell it only if they purchase the new machine.
Additional Sales generated by the superior products made by the new machine would be $665,000 in Year 1. In Years 2 & 3 sales are projected to grow by 8.5% per year. However, in Year 4, sales are expected to decline by 5% as the market starts to become saturated.
Total expenses have been estimated at 60.75% of Sales.
The firm is in the 21% marginal tax bracket and requires a minimum return on the replacement decision of 9%.
A representative from Stockbridge Sprockets has told MMMI that they will buy the machine from them at the end of the project (the end of Year 4) for $100,000. MMMI has decided to include this in the terminal value of the project.
The project will require $100,000 in Net Working Capital, 54% of which will be recovered at the end of the project.
The calculations are done on excel.
1. What is the year 4 total cash flow?
2. What is the year 3 operating cash flow?
In: Finance
In: Finance
If you lease a $57,000 car with a $700 per month payment and its projected residual value is $37,000 at the end of the three year leasing period, what is the implied interest rate?
In: Finance
Because the practice is in a market with increasing competition, discuss the pros and cons of accepting an equity share in place of additional salary.
In: Finance
1. How is an index fund different than other managed mutual funds?
2. Describe the difference between a "no load" and "load " fund. Please use examples!!!
2. Estimate your income needs in retirement and the retirement income supported by your financial plan.
Grading rubric for assignments.
A-a scholarly response, which addresses the questions. Paragraph format with in-depth explanations with examples;
B-fully developed answers addressing the issues in a paragraph format, no grammar and/or spelling problems, explanations and examples;
C- complete sentences addressing the question;
D-one word bullet answers;
In: Finance
The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $830,000, and it would cost another $17,500 to install it. The machine falls into the MACRS 3-year class (the applicable MACRS depreciation rates are 33.33%, 44.45%, 14.81%, and 7.41%), and it would be sold after 3 years for $630,000. The machine would require an increase in net working capital (inventory) of $14,500. The sprayer would not change revenues, but it is expected to save the firm $457,000 per year in before-tax operating costs, mainly labor. Campbell's marginal tax rate is 40%. What is the Year-0 net cash flow? $ What are the net operating cash flows in Years 1, 2, and 3? Round your answers to the nearest dollar. Year 1 $ Year 2 $ Year 3 $ What is the additional Year-3 cash flow (i.e, the after-tax salvage and the return of working capital)? Round your answer to the nearest dollar. $ If the project's cost of capital is 11 %, what is the NPV of the project? Round your answer to the nearest dollar. $ Should the machine be purchased?
In: Finance
You are planning to save for retirement over the next 20 years. To do this, you will invest $900 a month in a stock account and $600 a month in a bond account. The return of the stock account is expected to be 9 percent, and the bond account will pay 5 percent. When you retire, you will combine your money into an account with a return of 7 percent.
How much can you withdraw each month from your account assuming a 20-year withdrawal period?
Multiple Choice
a)$78,868.22
b)$6,572.35
c)$373,037.17
d)$6,440.9
e)$6,703.8
In: Finance
In: Finance