Question

In: Finance

ANNUAL BALANCE SHEET ($ MILLIONS) BOEING CO Dec09 Dec08 Dec07 Dec06 Dec05 ASSETS Cash & Short-Term...

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!

Solutions

Expert Solution

i) Interest & Principle Repayment Dec 09 Dec 08 Dec 07 Dec 06 Dec 05
Principle payment requirement 707 560 762 1381 1189
B Interest payment requirement 604 524 608 657 713
C=A+B Total interest and principle payment requirement 1311 1084 1370 2038 1902
D Earning Before Interest and Taxes 2,046 3928 5899 4018 2563
E=D-C Decline in Earning before interest & taxes could be sustained 735 2,844 4,529 1,980 661
F=(E/D)*100 Percentage of decline could be sustained 35.92% 72.40% 76.78% 49.28% 25.79%
This calculation indicates Solvency of Boeing . The ability of the company to meet its long term
obligation.This gives sensitivity or percentage of safety , of the company to meet its debt obligations
ii) Interest, Principle and coomon dividend payment Dec 09 Dec 08 Dec 07 Dec 06 Dec 05
Principle payment requirement 707 560 762 1381 1189
Interest payment requirement 604 524 608 657 713
Dividend payment(Information not provided)
Dec 09 Dec 08 Dec 07 Dec 06 Dec 05
B Net Income during the year 1,312 2672 4074 2215 2555
D End of year Retained Earnings 10,869 9150 16780 10236 15498
Information on common dividend payment is not provided

Related Solutions

Rowan Company Comparative Balance Sheet (dollars in millions) Ending Balance Beginning Balance Assets Current assets: ?Cash...
Rowan Company Comparative Balance Sheet (dollars in millions) Ending Balance Beginning Balance Assets Current assets: ?Cash and cash equivalents $70 $91 ?Accounts receivable 536 572 ?Inventory ??620 ??580 Total current assets ?1,226 ?1,243 Property, plant, and equipment 1,719 1,656 ?Less accumulated depreciation ??640 ??480 Net property, plant, and equipment ?1,079 ?1,176 Total assets $2,305 $2,419 Liabilities and Stockholders’ Equity Current liabilities: ?Accounts payable $205 $180 ?Accrued liabilities 94 105 ?Income taxes payable ???72 ???88 Total current liabilities 371 373 Bonds...
Consider the following balance sheet (in $millions): Assets consisting of Cash of $2 and Loans of...
Consider the following balance sheet (in $millions): Assets consisting of Cash of $2 and Loans of $10; Liabilities consisting of Deposits of $8, Debt of $2 and Equity of $2 (Total Assets of $12). The average interest earned on the loans is 7% and the average cost of deposits is 6%. Rising interest rates are expected to reduce the deposits by $3 million. Borrowing more debt will cost the bank 6.5% in the short term. A. What will be the...
A company’s Balance Sheet (in millions) Assets                                  &nbs
A company’s Balance Sheet (in millions) Assets                                                             Liabilities & Equity Current                        $  80               Net Fixed                    $120                            Bonds ($1000 Par)                  130                                                                         Preferred stocks ($100 Par)   40 Total                           $200                            Common Stock ($1 par)         30                                                                         Total                                       $200 The company's bonds have 10 years to mature, pay 10% coupon rate semi-annually and comparable bonds' YTM is 14%. The company’s applicable tax rate is 40%. The market price of common stock is $10.50 per share. The common stock is constantly growing at a rate of 6%. The same growth rate is expected to continue for...
   US Corporation Balance sheet 2015 (In Millions) Assets Cuurrent Assets Cash $ 104 Account Receivable...
   US Corporation Balance sheet 2015 (In Millions) Assets Cuurrent Assets Cash $ 104 Account Receivable $455 inventory $ 553 total assets $ $1,112 Fixed Assets Net Plant and Equipment $ 1,644 Liabilities and Capital current liabilities $232 account payable $ 196 total liabilities $ 428 Long Term Debt $408 Ownership equity    common stock $600 retained earnings $1,320 Total Liabilities and Capital $2756    US Corporation Income Statement 2015 (In millions) Net Sales    $ 1500 Cost of Goods...
Ratio Analysis: Balance Sheet (Millions of $)       Assets   Liabilities and Equity   Cash and securities $  1,554.0...
Ratio Analysis: Balance Sheet (Millions of $)       Assets   Liabilities and Equity   Cash and securities $  1,554.0 Accounts payable $  7,980.0 Accounts receivable 9660.00 Notes payable 5880.00 Inventories   13,440.0 Accruals     4,620.0 Total current assets 24654.00 Total current liabilities 18480.00 Net plant and equipment   17,346.0 Long-term bonds   10,920.0 Total assets 42000.00 Total debt 29400.00     Common stock 3360.00     Retained earnings     9,240.0     Total common equity 12600.00     Total liabilities and equity 42000.00 Income Statement (Millions of $)   Other data:   Sales 58800.00 Shares outstanding (millions) 175.00...
Balance sheet December 31 Assets 2007 2006 Cash $25,000 $40,000 Short term investments 15,000 60,000 Accounts...
Balance sheet December 31 Assets 2007 2006 Cash $25,000 $40,000 Short term investments 15,000 60,000 Accounts receivable 50,000 30,000 Inventory 50,000 70,000 Property, plant and equipment (net) 160,000 200,000 Total assets $300,000 $400,000 Liabilities and stockholders equity Accounts payable $20,000 $30,000 Short term notes payable 40,000 90,000 Bonds payable 80,000 160,000 Common stock 60,000 45,000 Retained earnings 100,000 75,000 Total liabilities and stockholders equity $300,000 $400,000 Income statement (for the year ended December 31, 2007) Net sales $360,000 Cost of...
SEAGATE TECHNOLOGY PLC Consolidated Balance Sheet June 28, 2019 ($ millions) Current assets Cash and cash...
SEAGATE TECHNOLOGY PLC Consolidated Balance Sheet June 28, 2019 ($ millions) Current assets Cash and cash equivalents $2,220 Accounts receivable, net 989 Inventories 970 Other current assets 184 Total current assets 4,363 Property, equipment and leasehold improvements, net 1,869 Goodwill 1,237 Other intangible assets, net 111 Deferred income taxes 1,114 Other assets, net 191 Total assets $8,885 Current liabilities Accounts payable $1,420 Accrued employee compensation 169 Accrued warranty 91 Accrued expenses 552 Total current liabilities 2,232 Long-term accrued warranty 104...
CONSOLIDATED BALANCE SHEET (millions of dollars) 2016 2015 Assets 2016 2015 Current assets 2016 2015 Cash...
CONSOLIDATED BALANCE SHEET (millions of dollars) 2016 2015 Assets 2016 2015 Current assets 2016 2015 Cash and cash equivalents 3,657 3,705 Notes and accounts receivable 21,394 19,875 Inventories: Crude oil, products and merchandise 10,877 12,037 Materials and supplies 4,203 4,208 Other current assets 1,285 2,798      Total current assets 41,416 42,623 Crude oil, products and merchandise inventories are carried at the lower of current market value or cost (generally determined under the last-in, first-out method – LIFO). Inventory costs include...
Hillside, Inc. BALANCE SHEET INCOME STATEMENT ($ in millions) ($ in millions) ASSETS LIABILITIES Revenue      ...
Hillside, Inc. BALANCE SHEET INCOME STATEMENT ($ in millions) ($ in millions) ASSETS LIABILITIES Revenue       28,681.10 Cash & Marketable Securities          449.90 Accounts Payable       1,611.20 Cost Of Goods Sold       20,768.80 Accounts Receivable          954.80 Salaries Payable          225.20 Gross Profit         7,912.30 Inventories       3,645.20 Other Current Liabilities       1,118.80 Other Current Assets          116.60 Total Current Liabilities       2,955.20 Operating Expenses: Total Current Assets       5,166.50 Selling, General & Admin.         5,980.80 Other Liabilities          693.40...
Talbert Corp Comparative Balance Sheet December 31, 2017 December 31, 2016 Assets Cash 440,000 200,000 Short-Term...
Talbert Corp Comparative Balance Sheet December 31, 2017 December 31, 2016 Assets Cash 440,000 200,000 Short-Term Investments 600,000 ------------ Accounts Receivable (Net) 1,020,000 1,020,000 Inventory 1,380,000 1,200,000 Long-Term Investments 400,000 600,000 Plant Assets 3,400,000 2,000,0000 Accumulated Depreciation (900,000) (900,000) Patent 180,000 200,0000 Total Assets 6,520,000 4,320,000 Liabilities and Stockholder’s Equity A/P and Accrued Liabilities 1,660,000 1,440,000 Notes Payable (nontrade) 580,000 ------------ Common Stock, $10 par 1,600,000 1,440,000 Additional Paid in Capital 800,000 500,000 Retained Earnings 1,880,000 980,000 Total Liabilities and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT