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