Question: For this assignment, please help me with the following seven parts in a Word document. I am having a pretty hard time trying to get

For this assignment, please help me with the following seven parts in a Word document. I am having a pretty hard time trying to get this. All data/numbers for the income statement, balance sheet and Cashflow's for this are below these questions under my data is below. Thank you so much for your help!

Part 1: Overview of the company(one paragraph)

  • State the name of the company (my company is INTEL Corp. ticker symbol INTC)
  • Provide a brief overview of the company you selected, including a description of its business operations.
  • State the current market price per share.

Part 2: Income statements(one to two paragraphs)

  • Summarize key trends in revenues, operating income, and net income over the last 3 years.

Part 3: Common size income statements(one paragraph)

  • Evaluate the trends in gross margin, operating income margin, and net profit margin over the past 3 years.

Part 4: Balance sheets(one to two paragraphs)

  • Summarize key trends in total assets, total current assets, total current liabilities, long-term debt, and total shareholders' equity over the past 3 years.

Part 5: Common size balance sheets(one paragraph)

  • Evaluate the trends in total current assets as a percent (%) of total assets, total current liabilities as a percent (%) of total assets, long-term debt as percent (%) of total assets, and total shareholders' equity as a percent (%) of total assets over the past 3 years.

Part 6: Cash flow(one paragraph)

  • Calculate simple cash flow for the past 3 years.
    • Show your calculations.
  • Summarize the trend in simple cash flow for the past 3 years.
  • Compare the simple cash flow to the net operating cash flow from the statement of cash flows for the past 3 years.

Part 7: Financial analysis conclusion:(one paragraph)

  • Determine the strengths and weaknesses of the company based primarily on the trends in items discussed from the income statements, balance sheets, common size income statements, and common size balance sheets, as well as the comments on cash flow.
  • Can you create a table that indicates whether each financial fact is a strength or a weakness.
  • Determine the overall financial strength of the company based on the financial facts included as strengths or weaknesses.
    • Categorize the overall financial performance of the company as strong, neutral, or weak.
    • Justify your conclusion based on the table you created.

My Data is below:

Company Financials
Income Statement
Exchange rate used is that of the Year End reported date
As Reported Annual Income Statement
Report Date 12/30/2023 12/31/2022 12/25/2021
Currency USD USD USD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Millions Millions Millions
Net revenue $ 54,228 - -
Net revenue $ 54,228 $ 63,054 $ 79,024
Cost of sales $ 32,517 $ 36,188 $ 35,209
Gross margin (loss) $ 21,711 $ 26,866 $ 43,815
Research & development $ 16,046 $ 17,528 $ 15,190
Marketing, general & administrative expense $ 5,634 $ 7,002 $ 6,543
Restructuring & other charges $ (62) $ 2 $ 2,626
Asset impairment charges $ 45 - -
Employee severance and benefit arrangements $ 222 - -
Litigation charges and other $ (329) - -
Operating expenses $ 21,618 $ 24,532 $ 24,359
Operating income $ 93 $ 2,334 $ 19,456
Gains (losses) on equity investments, net $ 40 - -
Ongoing mark-to-market adjustments on marketable equity securitie $ (36) $ (787) $ (130)
Observable price adjustments on non-marketable equity securities $ 17 $ 299 $ 750
Share of equity method investee gains (losses), net $ (214) - -
Impairment charges - $ (190) $ (154)
Sale of equity investments & other gains & losses on equity investments - $ 4,946 $ 2,263
Gains (losses) on equity investments, net - $ 4,268 $ 2,729
Interest income $ 1,335 $ 589 $ 144
Interest expense $ 878 $ 496 $ 597
Other interest & income (expense), net $ 172 $ 1,073 $ (29)
Interest & other income (expense), net $ 629 $ 1,166 $ (482)
Income (loss) before income taxes - U.S. - $ (1,161) $ 9,361
Income (loss) before income taxes - Non-U.S. - $ 8,929 $ 12,342
Income (loss) before taxes $ 762 $ 7,768 $ 21,703
Current provision for taxes - federal - $ 4,106 $ 1,304
Current provision (credit) for taxes - state - $ 68 $ 75
Current provision for taxes - non-U.S. - $ 735 $ 1,198
Total current provision for taxes $ 1,096 $ 4,909 $ 2,577
Deferred provision (credit) for taxes - federal - $ (5,806) $ (863)
Deferred provision (credit) for taxes - state - $ (40) $ (25)
Other deferred provision (credit) for taxes - $ 688 $ 146
Total deferred provision (credit) for taxes $ (2,009) $ (5,158) $ (742)
Provision for (benefit from) taxes $ (913) $ (249) $ 1,835
Net income (loss) $ 1,675 $ 8,017 $ 19,868
Net income (loss) attributable to non-controlling interest $ 14 $ (3) -
Net income attributable to Intel Corp. $ 1,689 $ 8,014 -
Weighted average shares outstanding - basic 4,190 4,108 4,059
Weighted average shares outstanding - diluted 4,212 4,123 4,090
Year end shares outstanding 4,228 4,137 4,070
Earnings (loss) per share-continuing operations - basic $ 0.40 - -
Net earnings (loss) per share - basic $ 0.40 $ 1.95 $ 4.89
Net earnings (loss) per share - diluted $ 0.40 $ 1.94 $ 4.86
Dividends per common share $ 0.74 $ 1.46 $ 1.39
Full-Time Employees (Period End) 124800 - -
Total number of employees 124800 131900 121100
Number of common stockholders 97000 100835 102962
Foreign currency translation adjustments - -27 -60
Total comprehensive income attributable to Intel 2036 - -
Diluted EPS Excluding ExtraOrd Items 0.4 - -
Sale of equity investments and other 273 - -
Balance Sheet
Exchange rate used is that of the Year End reported date
As Reported Annual Balance Sheet
Report Date 12/30/2023 12/31/2022 12/25/2021
Currency USD USD USD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Millions Millions Millions
Cash & cash equivalents $ 7,079 $ 11,144 $ 4,827
Short-term investments $ 17,955 $ 17,194 $ 2,103
Trading assets - - $ 21,483
Accounts receivable, net $ 3,402 $ 4,133 $ 9,457
Raw materials $ 1,166 $ 1,517 $ 1,441
Work in process $ 6,203 $ 7,565 $ 6,656
Finished goods $ 3,758 $ 4,142 $ 2,679
Inventories $ 11,127 $ 13,224 $ 10,776
Assets held for sale - $ 45 $ 6,942
Other current assets $ 3,706 $ 4,667 $ 2,130
Total current assets $ 43,269 $ 50,407 $ 57,718
Land & buildings - $ 44,808 $ 40,039
Machinery & equipment $ 100,033 $ 92,711 $ 86,955
Construction in progress $ 43,442 $ 36,727 $ 21,545
Land and buildings $ 51,182 - -
Total property, plant & equipment, gross $ 194,657 $ 174,246 $ 148,539
Less: accumulated depreciation $ 98,010 $ 93,386 $ 85,294
Property, plant & equipment, net $ 96,647 $ 80,860 $ 63,245
Equity investments $ 5,829 $ 5,912 $ 6,298
Other long term investments - - $ 840
Goodwill $ 27,591 $ 27,591 $ 26,963
Identified intangible assets, net $ 4,589 $ 6,018 $ 7,270
Other long-term assets $ 13,647 $ 11,315 $ 6,072
Total assets $ 191,572 $ 182,103 $ 168,406
Short-term debt - $ 4,367 $ 4,591
Long-term debt redeemable within one year $ 2,288 - -
Accounts payable $ 8,578 $ 9,595 $ 5,747
Accrued compensation & benefits $ 3,655 $ 4,084 $ 4,535
Other accrued liabilities $ 12,425 $ 11,858 $ 12,589
Income taxes payable $ 1,107 $ 2,251 -
Other accrued liabilities - Balancing value $ 12,283 - -
Operating Lease Liabilities - Current Portion/Short-Term $ 142 - -
Total current liabilities $ 28,053 $ 32,155 $ 27,462
Senior notes - - $ 36,696
Oregon & Arizona bonds - $ 39,285 $ 999
Total senior notes & other borrowings - $ 39,285 $ 37,695
Unamortized premium/discount & issuance costs - $ (417) $ (405)
Hedge accounting fair value adjustments - $ (761) $ 811
Total long-term debt - - $ 38,101
Less: current portion of long-term debt - $ 423 $ 4,591
Debt $ 46,978 $ 37,684 $ 33,510
Contract liabilities - - $ 185
Long-term income taxes payable - $ 3,796 $ 4,305
Deferred income taxes - $ 202 $ 2,667
Other long-term liabilities $ 6,576 $ 4,980 $ 4,886
Common stock $ 4 $ 31,580 $ 28,006
Capital in excess of par value $ 36,645 - -
Accumulated net unrealized holding gain on derivatives - $ (299) $ 211
Accumulated minimum pension liability $ (193) - -
Accumulated net actuarial valuation & other pension expenses - $ (259) $ (1,114)
Accumulated net foreign currency translation adjustment $ 5 - -
Accumulated translation & other adjustments - $ (4) $ 23
Unrealized holding gains (losses) on Derivatives $ (27) - -
Accumulated other comprehensive income (loss) $ (215) $ (562) $ (880)
Retained earnings $ 69,156 $ 70,405 $ 68,265
Common Share Capital including Additional Paid in Capital - Total $ 36,649 - -
Total stockholders' equity $ 105,590 $ 101,423 $ 95,391
Non-controlling interests $ 4,375 $ 1,863 -
Total stockholders' equity $ 109,965 $ 103,286 -
Cash Flows
Exchange rate used is that of the Year End reported date
As Reported Annual Cash Flow
Report Date 12/30/2023 12/31/2022 12/25/2021
Currency USD USD USD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Millions Millions Millions
Cash & cash equivalents, beginning of period $ 11,144 $ 4,827 $ 5,865
Net income (loss) $ 1,675 $ 8,017 $ 19,868
Depreciation $ 7,847 $ 11,128 $ 9,953
Share-based compensation $ 3,229 $ 3,128 $ 2,036
Restructuring & other charges $ (424) $ 1,074 $ 2,626
Amortization of intangibles $ 1,755 $ 1,907 $ 1,839
Losses (gains) on equity method investments, net $ (42) - -
Losses (gains) on equity investments, net - $ (4,254) $ (1,458)
Losses (gains) on divestitures - $ (1,059) -
Accounts receivable $ 731 $ 5,327 $ (2,674)
Inventories $ 2,097 $ (2,436) $ (2,339)
Accounts payable $ (801) $ (29) $ 1,190
Accrued compensation & benefits $ (614) $ (1,533) $ 515
Customer deposits & prepaid supply agreements - - $ (1,583)
Prepaid customer supply agreements - $ (24) -
Income taxes $ (3,531) $ (4,535) $ (441)
Other assets & liabilities $ (451) $ (1,278) $ 459
Total adjustments - $ 7,416 $ 10,123
Net cash flows from operating activities $ 11,471 $ 15,433 $ 29,991
Additions to property, plant & equipment $ (25,750) $ (24,844) $ (18,733)
Additions to held for sale NAND property, plant, & equipment - $ (206) $ (1,596)
Acquisitions, net of cash acquired - - $ (209)
Purchases of available-for-sale investments - - $ (5,051)
Maturities & sales of available-for-sale debt investments - - $ 6,467
Purchase of short-term investments - $ (43,647) -
Maturities & sales of short-term investments - $ 48,730 -
Maturities & sales of available-for-sale investments $ 472 - -
Purchases of trading assets $ (44,414) - $ (35,503)
Maturities & sales of trading assets $ 44,077 - $ 28,832
Purchases of equity investments $ (399) $ (510) $ (613)
Proceeds from divestitures - $ 6,579 -
Sales of equity investments - $ 4,961 $ 581
Other investing activities $ 962 $ (1,540) $ 658
Proceeds from capital-related government incentives $ 1,011 - -
Net cash flows from investing activities $ (24,041) $ (10,477) $ (25,167)
Issuance of commercial paper, net of issuance costs - $ 3,945 -
Payments on finance leases $ (96) $ (345) -
Partner contributions $ 1,511 $ 874 -
Proceeds from Mobileye initial public offering ("IPO") - $ 1,032 -
Issuance of term debt, net of issuance costs $ 11,391 $ 6,548 $ 4,974
Repayment of term debt & debt conversions $ (423) $ (4,984) $ (2,500)
Proceeds from sales of common stock through employee equity incentive plans $ 1,042 $ 977 $ 1,020
Repurchase of common stock - - $ (2,415)
Payment of dividends to stockholders $ (3,088) $ (5,997) $ (5,644)
Other financing activities $ (847) $ (689) $ (1,297)
Repayment of commercial paper $ (3,944) - -
Proceeds from sales of subsidiary shares $ 2,959 - -
Net cash flows from financing activities $ 8,505 $ 1,361 $ (5,862)
Net increase (decrease) in cash & cash equivalents $ (4,065) $ 6,317 $ (1,038)
Cash & cash equivalents, end of period $ 7,079 $ 11,144 $ 4,827
Cash paid during the year for interest, net of capitalized interest $ 613 $ 459 $ 545
Cash paid during the year for income taxes, net of refunds $ 2,621 $ 4,282 $ 2,263

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!