Using the McDonald's Financial Analysis and calculate the missing values McDonald's Financial Analysis (data in thousands [000s],
Fantastic news! We've Found the answer you've been seeking!
Question:
Using the McDonald's Financial Analysis and calculate the missing values
Transcribed Image Text:
McDonald's Financial Analysis (data in thousands [000s], excluding per share data and financial ratios) FY 2012 Revenue $27,567,000 15,348,500 Cost of Revenue Gross Profit Gross Profit Margin EBIT Income Tax NOPAT (Net Operating Profit After Taxes) Net Income (includes discontinued operations) Diluted Weighted Average Shares Dividends per Share Diluted Normalized EPS (continuing operations) Cash Cycle Revenue per day Accounts Receivable 00 8,361,100 2,614,200 5,746,900 $ 5,464,800 1,020,200 5.36 FY 2012 1,375,300 (data in thousands [000s], excluding per share data and financial ratios) FY 2011 $ Revenue Cost of Revenue Gross Profit Gross Profit Margin EBIT Income Tax NOPAT (Net Operating Profit After Taxes) Net Income (includes discontinued operations) S Diluted Weighted Average Shares Dividends per Share Diluted Normalized EPS (continuing operations) Cash Cycle Revenue per day Accounts Receivable Receivable Days Inventory Inventory Days Accounts Payable Payable Days Cash Cycle (days) Key Ratios Market Value of Book Equity Price per share* Earnings per share (continuing operations) P/E Ratio Return on Invested Capital Return on Assets McDonald's Financial Analysis Return on Equity Return on Revenue Total Assets Current Assets Current Liabilities Current Ratio Total Liabilities Liabilities/Equity Ratio Total Equity (book value) Shareholders' Equity (minority interests) Market to Book Value Per Employee Number of Employees (continuing operations) Revenue Net Income Market Value FY 2010 2,70,06,000 $2,40,74,600 1,49,89,800 1,20,16,200 0.44 82,92,900 25,09,100 57,83,800 55.03.100 S 10,44,900 2.53 5.27 FY 2011 73,989 13,34,700 18 1,16,800 2 9,61,300 13 7 FY 2011 10,48,34,817 100.33 5.27 19.04 0.18 0.17 0.38 0.20 3,29,89,900 44,03,000 35,09,200 1.25 1,85,99,700.0 1.29 1,43,90,200.0 7.29 FY 2011 420.0 64 13 250 *Stock price obtained from Yahoo Finance at close of final day of FY 1,32,36,900 1,08,37,700 0.45 73,04,000 20,54,000 52,50,000 49.46.300 S 10,80,300 2.26 4.58 FY 2010 65,958 11,79,100 18 1,09,900 2 9,43,900 14 5 FY 2010 8,29,23,828 76.76 4.58 16.76 0.16 0.15 0.34 0.21 3,19,75,200 43,68,500 29,24,700 1.49 1.18 1,46,34,200.0 FY 2010 5.67 FY 2009 FY 2008 $ 2,27,44,700 $ 2,35,22,400 1,27,92,100 1,37,21,600 99,52,600 98,00,800 0.44 0.42 65,57,600 62,83,700 19,36,000 18,44,800 46,21,600 44,38,900 43.13.200 45.51.000 S 400.0 60 12 207 11,07,400 2.05 4.11 FY 2009 62,314 10,60,400 17 1,06,200 1,73,41,000.0 1,61,91,000.0 2 6,36,000 10 9 FY 2009 6,91,46,056 62.44 4.11 15.19 0.15 0.15 0.32 0.20 3,02,24,900 34,16,300 29,88,700 1.14 1.15 1,40,33,900.0 4.93 FY 2009 385.0 59 12 180 11,46,000 1.63 3.76 FY 2008 64,445 9,31,200 14 1,11,500 2 6,20,400 10 7 FY 2008 7,12,69,740 62.19 3.76 16.54 0.16 0.15 0.32 0.18 2,84,61,500 35,17,600 25,37,900 1.39 1,50,78,900.0 1.13 1,33,82,600.0 5.33 FY 2008 400.0 59 11 178 (data in thousands [000], excluding per share data and financial ratios) FY 2012 Revenue Cost of Revenue Gross Profit Gross Profit Margin EBIT Income Tax NOPAT (Net Operating Profit After Taxes) Net Income (includes discontinued operations) S Diluted Weighted Average Shares Dividends per Share Diluted Normalized EPS (continuing operations) Cash Cycle Revenue per day Accounts Receivable Receivable Days Inventory Inventory Days Accounts Payable Payable Days Cash Cycle (days) Key Ratios Market Value of Equity Price per share P/E Ratio Return on Invested Capital Return on Assets Return on Equity Return on Revenue Total Assets Current Assets Current Liabilities Current Ratio Total Liabilities Liabilities/Equity Ratio Total Equity (book value) Shareholders' equity (minority interests) Market to Book Value Per Employee Number of Employees Revenue $ Net Income Market Value Competitor Financial Analysis McDonald's 2,75,67,000 $ 1,53,48,500 1,22,18,500 0.44 83,61,100 26,14,200 57,46,900 54.64.800 S 10,20,200 2.87 5.36 McDonald's 75,526 13,75,300 18 1,21,700 2 11,41,900 15 5 McDonald's 8,99,91,842 88.21 16.46 0.16 0.15 0.36 0.20 3,53,86,500 49,22,100 34,03,100 1.45 2,00,92,900 1.31 1,52,93,600 5.88 McDonald's 440.000 63 12 205 *Stock price obtained from Yahoo Finance at close of final day of FY Subway Restaurants is privately held Taco Bell is owned by Yum! Brands Burger King Dunkin' Donuts 19,66,300 $ 6,58,181 10,26,500 1,44,224 5,13,957 9,39,800 0.48 0.78 4,98,000 42,000 4,56,000 1.17.700 S 3,54,100 0.04 0.33 Burger King 5,387 1,79,000 33 6,700 1 68,700 13 22 Burger King 58,21,404 16.44 49.82 0.08 0.02 0.10 0.06 55,64,000 8,90,500 3,97,800 2.24 43,89,000 3.74 11,75,000 4.95 Burger King 10.870 181 11 536 2,57,863 54,377 2,03,486 1.08.308 S 1,16,573 0.60 0.93 Dunkin' Donuts 1,803 53,056 29 - 16,256 9 20 Dunkin' Donuts 37,71,137 32.35 34.78 0.06 0.03 0.31 0.16 32,17,513 4,19,780 3,53,515 1.19 28,67,538 8.27 3,46,651 10.88 Starbucks Yum! Brands $ 1,32,99,500 $ 1,36,33,000 $ 1,01,61,300 31,38,200 0.24 92,12,000 44,21,000 0.32 17,86,700 22,02,000 6,74,400 5,37,000 11,12,300 16,65,000 13.83.800 S 15.97.000 S Dunkin' Donuts 1.104 596 98 3,416 7,73,000 0.68 1.79 Starbucks 36,437 4,85,900 13 12,41,500 34 3,98,100 11 36 Starbucks 3,91,98,830 50.71 28.33 0.14 0.17 0.27 0.10 82,19,200 41,99,600 22,09,800 1.90 31,04,700 0.61 51,09,000 7.67 Starbucks 160.000 83 9 245 4,73,000 1.19 3.38 Yum! Brands 37,351 3,56,000 10 3,13,000 8 6,84,000 18 (0) Yum! Brands 3,06,12,560 64.72 19.15 0.19 0.18 0.74 0.12 90,11,000 19,09,000 21,88,000 0.87 66,99,000 3.11 21,54,000 59,000.00 14.21 Yum! Brands 523.000 26 3 59 Wendy's 25,05,242 18,81,248 6,23,994 0.25 1,89,210 (21,083) 2,10,293 7,083 3,92,140 0.10 0.02 Wendy's 6,864 61,164 9 13,805 2 70,826 10 1 Wendy's 18,54,822 4.73 236.50 0.05 0.00 0.00 0.00 43,03,199 7,09,827 2,86,862 2.47 23,17,344 1.17 19,85,855 0.93 Wendy's 44.000 57 0 42 McDonald's Financial Analysis (data in thousands [000s], excluding per share data and financial ratios) FY 2012 Revenue $27,567,000 15,348,500 Cost of Revenue Gross Profit Gross Profit Margin EBIT Income Tax NOPAT (Net Operating Profit After Taxes) Net Income (includes discontinued operations) Diluted Weighted Average Shares Dividends per Share Diluted Normalized EPS (continuing operations) Cash Cycle Revenue per day Accounts Receivable 00 8,361,100 2,614,200 5,746,900 $ 5,464,800 1,020,200 5.36 FY 2012 1,375,300 (data in thousands [000s], excluding per share data and financial ratios) FY 2011 $ Revenue Cost of Revenue Gross Profit Gross Profit Margin EBIT Income Tax NOPAT (Net Operating Profit After Taxes) Net Income (includes discontinued operations) S Diluted Weighted Average Shares Dividends per Share Diluted Normalized EPS (continuing operations) Cash Cycle Revenue per day Accounts Receivable Receivable Days Inventory Inventory Days Accounts Payable Payable Days Cash Cycle (days) Key Ratios Market Value of Book Equity Price per share* Earnings per share (continuing operations) P/E Ratio Return on Invested Capital Return on Assets McDonald's Financial Analysis Return on Equity Return on Revenue Total Assets Current Assets Current Liabilities Current Ratio Total Liabilities Liabilities/Equity Ratio Total Equity (book value) Shareholders' Equity (minority interests) Market to Book Value Per Employee Number of Employees (continuing operations) Revenue Net Income Market Value FY 2010 2,70,06,000 $2,40,74,600 1,49,89,800 1,20,16,200 0.44 82,92,900 25,09,100 57,83,800 55.03.100 S 10,44,900 2.53 5.27 FY 2011 73,989 13,34,700 18 1,16,800 2 9,61,300 13 7 FY 2011 10,48,34,817 100.33 5.27 19.04 0.18 0.17 0.38 0.20 3,29,89,900 44,03,000 35,09,200 1.25 1,85,99,700.0 1.29 1,43,90,200.0 7.29 FY 2011 420.0 64 13 250 *Stock price obtained from Yahoo Finance at close of final day of FY 1,32,36,900 1,08,37,700 0.45 73,04,000 20,54,000 52,50,000 49.46.300 S 10,80,300 2.26 4.58 FY 2010 65,958 11,79,100 18 1,09,900 2 9,43,900 14 5 FY 2010 8,29,23,828 76.76 4.58 16.76 0.16 0.15 0.34 0.21 3,19,75,200 43,68,500 29,24,700 1.49 1.18 1,46,34,200.0 FY 2010 5.67 FY 2009 FY 2008 $ 2,27,44,700 $ 2,35,22,400 1,27,92,100 1,37,21,600 99,52,600 98,00,800 0.44 0.42 65,57,600 62,83,700 19,36,000 18,44,800 46,21,600 44,38,900 43.13.200 45.51.000 S 400.0 60 12 207 11,07,400 2.05 4.11 FY 2009 62,314 10,60,400 17 1,06,200 1,73,41,000.0 1,61,91,000.0 2 6,36,000 10 9 FY 2009 6,91,46,056 62.44 4.11 15.19 0.15 0.15 0.32 0.20 3,02,24,900 34,16,300 29,88,700 1.14 1.15 1,40,33,900.0 4.93 FY 2009 385.0 59 12 180 11,46,000 1.63 3.76 FY 2008 64,445 9,31,200 14 1,11,500 2 6,20,400 10 7 FY 2008 7,12,69,740 62.19 3.76 16.54 0.16 0.15 0.32 0.18 2,84,61,500 35,17,600 25,37,900 1.39 1,50,78,900.0 1.13 1,33,82,600.0 5.33 FY 2008 400.0 59 11 178 (data in thousands [000], excluding per share data and financial ratios) FY 2012 Revenue Cost of Revenue Gross Profit Gross Profit Margin EBIT Income Tax NOPAT (Net Operating Profit After Taxes) Net Income (includes discontinued operations) S Diluted Weighted Average Shares Dividends per Share Diluted Normalized EPS (continuing operations) Cash Cycle Revenue per day Accounts Receivable Receivable Days Inventory Inventory Days Accounts Payable Payable Days Cash Cycle (days) Key Ratios Market Value of Equity Price per share P/E Ratio Return on Invested Capital Return on Assets Return on Equity Return on Revenue Total Assets Current Assets Current Liabilities Current Ratio Total Liabilities Liabilities/Equity Ratio Total Equity (book value) Shareholders' equity (minority interests) Market to Book Value Per Employee Number of Employees Revenue $ Net Income Market Value Competitor Financial Analysis McDonald's 2,75,67,000 $ 1,53,48,500 1,22,18,500 0.44 83,61,100 26,14,200 57,46,900 54.64.800 S 10,20,200 2.87 5.36 McDonald's 75,526 13,75,300 18 1,21,700 2 11,41,900 15 5 McDonald's 8,99,91,842 88.21 16.46 0.16 0.15 0.36 0.20 3,53,86,500 49,22,100 34,03,100 1.45 2,00,92,900 1.31 1,52,93,600 5.88 McDonald's 440.000 63 12 205 *Stock price obtained from Yahoo Finance at close of final day of FY Subway Restaurants is privately held Taco Bell is owned by Yum! Brands Burger King Dunkin' Donuts 19,66,300 $ 6,58,181 10,26,500 1,44,224 5,13,957 9,39,800 0.48 0.78 4,98,000 42,000 4,56,000 1.17.700 S 3,54,100 0.04 0.33 Burger King 5,387 1,79,000 33 6,700 1 68,700 13 22 Burger King 58,21,404 16.44 49.82 0.08 0.02 0.10 0.06 55,64,000 8,90,500 3,97,800 2.24 43,89,000 3.74 11,75,000 4.95 Burger King 10.870 181 11 536 2,57,863 54,377 2,03,486 1.08.308 S 1,16,573 0.60 0.93 Dunkin' Donuts 1,803 53,056 29 - 16,256 9 20 Dunkin' Donuts 37,71,137 32.35 34.78 0.06 0.03 0.31 0.16 32,17,513 4,19,780 3,53,515 1.19 28,67,538 8.27 3,46,651 10.88 Starbucks Yum! Brands $ 1,32,99,500 $ 1,36,33,000 $ 1,01,61,300 31,38,200 0.24 92,12,000 44,21,000 0.32 17,86,700 22,02,000 6,74,400 5,37,000 11,12,300 16,65,000 13.83.800 S 15.97.000 S Dunkin' Donuts 1.104 596 98 3,416 7,73,000 0.68 1.79 Starbucks 36,437 4,85,900 13 12,41,500 34 3,98,100 11 36 Starbucks 3,91,98,830 50.71 28.33 0.14 0.17 0.27 0.10 82,19,200 41,99,600 22,09,800 1.90 31,04,700 0.61 51,09,000 7.67 Starbucks 160.000 83 9 245 4,73,000 1.19 3.38 Yum! Brands 37,351 3,56,000 10 3,13,000 8 6,84,000 18 (0) Yum! Brands 3,06,12,560 64.72 19.15 0.19 0.18 0.74 0.12 90,11,000 19,09,000 21,88,000 0.87 66,99,000 3.11 21,54,000 59,000.00 14.21 Yum! Brands 523.000 26 3 59 Wendy's 25,05,242 18,81,248 6,23,994 0.25 1,89,210 (21,083) 2,10,293 7,083 3,92,140 0.10 0.02 Wendy's 6,864 61,164 9 13,805 2 70,826 10 1 Wendy's 18,54,822 4.73 236.50 0.05 0.00 0.00 0.00 43,03,199 7,09,827 2,86,862 2.47 23,17,344 1.17 19,85,855 0.93 Wendy's 44.000 57 0 42
Expert Answer:
Answer rating: 100% (QA)
McDonalds Financial Analysis data in thousands 000s excluding per share data and financial ratios FY ... View the full answer
Related Book For
Probability and Statistics for Engineers and Scientists
ISBN: 978-0495107576
3rd edition
Authors: Anthony Hayter
Posted Date:
Students also viewed these finance questions
-
Using S values from Appendix C, calculate S values for the following reactions. In each case account for the sign of S. (a) C2H4(g) + H2 (g) C2H6(g) (b) N2O4(g) 2 NO2(g) (c) Be1OH2 (s) BeO(s) +...
-
Calculate the missing values in the analysis of variance table for a simple linear regression analysis shown in Figure 12.36. What is the p-value? What is the coefficient of determination R2?
-
Calculate the missing values for the following five efficient portfolios. The expected return on the market is 8 percent, with a standard deviation of 5 percent, and the risk-free rate is 2percent....
-
Hakeem purchased some Apple iPhone. To make a profit he decides to use the formula below profit = iPhone cost * 2.5 Create 2 function. Main() Have the while loop call the profitcalc() and request if...
-
A million-dollar oil drilling rig has a 6-year depreciable life and a $75,000 salvage value at the end of that time. Determine which one of the following methods provides the preferred depreciation...
-
The weekly demand (in cases) for a particular brand of automatic dishwasher detergent for a chain of grocery stores located in Columbus, Ohio, follows. a. Construct a time series plot. What type of...
-
List the major parts of a complex corporate income statement for WRS Athletic Clubs, Inc., for the year ended December 31, 2007. Include all the major parts of the income statement, starting with net...
-
Classify the following items as (1) operating, (2) investing, (3) financing, or (4) significant noncash investing and financing activities, using the direct method. (a) Cash payments to employees....
-
Sacred Heart Hospital had the following closing entries for the year ended December 31, 2017: Reclassification to unrestricted net assets Satisfaction of equipment acquisition restrictions $150,000...
-
Lois Griffon, 36 years old, is a senior IT programmer with the Calgary Board of Education at its head office, downtown, at Macleod Trail and 5th Ave SE. Her husband, Peter, is 33 years of age and is...
-
Identify which of the following is an example of an unobservable input: Stock prices of listed entities Company cash flow projections Real estate transactions Spot prices for oil
-
Cambridge Ltd is a public company supplying different types of packaging for the food and beverage industry. Among its products are labels for beer bottles, softdrink bottles, and jam jars and tins,...
-
Sandy Poglase, owner of Sandys Sandwiches, wants a bank reconciliation statement to be prepared for the month ended 31 March 2019 using the following information: 1. Final balance in the Cash at Bank...
-
Hannahs Handbags Pty Ltd is preparing a budget for the quarter ended 30 June 2019. Hannah estimates that approximately 70% of the handbag sales will be for cash and the rest will be on credit. Of the...
-
Kays Hardware Ltds budgeted monthly sales for January to June 2019 are given below. About 70% of the monthly sales are expected to be on credit. Approximately 60% of the credit sales are collected in...
-
The accountant for Schulz Ltd compiled the following figures in order to estimate budgeted cash payments for March and April 2019. Schulz Ltd uses the following assumptions when preparing budgets....
-
Thulasizwe's shares are selling for R72 today and have paid a dividend of R1.50 per share for the year 2020. The required rate of return on equity is 10.50%. What is the constant dividend growth rate...
-
Quadrilateral EFGH is a kite. Find mG. E H <105 G 50 F
-
Write a function named searchEvents that accepts a vector of Event object pointers and a search month number. It will go through the list and return the list of Event object pointers with the same...
-
DS 1 1.2.3 gives a data set of brightness measurements for b = 7 batches of kaolin processed through k = 3 calciners. The calciner operators are interested in whether their calciners are operating at...
-
A sample of 19 data observations has a sample mean of x- = 11.80. If an experimenter wishes to use a "known" value a = 2.0 for the population standard deviation, find the value of c for which (c, )...
-
Suppose that X ~ N(, 2) and that P(X 10) = 0.55 and P(X 0) = 0.40 What are the values of and 2?
-
Which of the following questions would an auditor ask while auditing accounts receivable to add value to an audit? a. Are accounts receivable pledged? b. Are customers satisfied with your billing...
-
What are some inquiries an auditor can make when examining the long-term debt account to add value to the audit?
-
Beta, Inc., is an affiliate of an audit client and is audited by another firm of auditors. Which of the following is most likely to be used by the auditor to obtain assurance that all guarantees of...
Study smarter with the SolutionInn App