MVIDIA Corporation Balance Sheet ($ in Millions) For the Years 2014 to 2019 Jan-19 Jan-18 Jan-17...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
MVIDIA Corporation Balance Sheet ($ in Millions) For the Years 2014 to 2019 Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 Assets Cash Short-Term Investments Accounts Receivable Inventories Other Current Assets Total Current Assets Gross Plant & Equipment Accumulated Depreciation 1,766 596 497 1,151 431 253 5,032 4,441 4,127 3,521 3,297 2,876 826 505 474 426 454 336 794 418 483 388 420 340 118 93 133 139 173 99 8,536 6,053 5,713 5,625 4,775 3,905 1,191 1,100 1,179 1,283 1,289 1,157 670 634 622 700 713 596 Net Plant & Equipment 521 466 557 583 576 560 Other Assets 784 851 931 1,043 1,061 1,087 Total Assets 9,841 7,370 7,201 7,251 6,412 5,553 Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt 800.0 1,413.0 0.0 2.9 0.0 0.0 Accounts Payable 485.0 296.0 293.2 324.4 356.4 335.1 Other Current Liabilities 503.0 642.0 602.8 621.1 619.8 594.9 Total Current Liabilities 1,788.0 2,351.0 896.0 948.4 976.2 930.0 Long-Term Debt 2,020 97 1,398 1,371 19 21 Other Liabilities Total Liabilities 271 453 489 475 589 456 4,079 2,901 2,783 2,794 1,585 1,407 Common Equity Total Liabilities & Shareholders' Equity 5,762 4,469 4,418 4,456 4,828 4,146 9,841 7,370 7,201 7,251 6,412 5,553 a) Use your judgement to forecast the items on the income statement and balance sheet with the percent of sales method. What is the discretionary financing needed in 2020? Is this a surplus or deficit? Assume that the dividends per share will be $0.54 and the number of shares will be the same as in 2019 (Analysis & Identify and Access Needed Information 8 pts). b) Assume that DFN will be absorbed by long-term debt and that the interest rate is 2.5% of the sum of LTD and short-term debt. Set up an iterative worksheet to eliminate it (Analysis, Identify and Access Needed Information, & Use Information Effectively to Accomplish a Specific Purpose 12 pts). c) Interpretation: please describe where you obtained information to develop analyses and interpret the results. Please include your written description in the "interpretation" tab. If you do not complete this section with your words or leave the interpretation tab as a blank, you receive 0 point in this HW. Please complete the yellow highlighted parts. Please show the formulas if the number or figures are not provided in the problem. MVIDIA Corporation Income Statement ($ in Millions) For the Years 2014 to 2019 Jan-20* Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 Sales 8,260 6,910 5,010 4,682 4,130 4,280 3,998 Cost of Goods Sold 2,648 2,002 1,862 1,623 1,828 1,743 Gross Income 4,262 3,008 2,820 2,507 2,453 2,255 Research & Development Other SG&A Depreciation Expense 1,463 1,331 1,360 1,336 1,147 984 641 532 443 436 431 398 187 197 220 239 226 204 Other Operating Expense 2 0 0 0 0 0 EBIT (Operating Income) 1,969 948 796 496 648 669 Nonoperating Income - Net 50 43 42 24 17 Interest Expense 58 47 46 10 3 Unusual Expense - Net 56 201 37 0 0 739 Pretax Income 1,905 743 755 510 662 663 Income Taxes Net Income 239 129 124 70 100 82 1,666 614 631 440 563 581 Dividends per Share Tax Rate * Forecast Interest Rate 0.54 0.49 17.35% 12.55% 0.40 17.36% 16.46% 0.34 0.31 0.08 0.00 13.77% 15.03% 12.41% 2.50% FactSet 2020 Revenue Forecast 8260 FactSet 2020 Tax Rate Forecast 17.35% FactSet 2018 R&D Forecast 1713 Sales Multiplier for Scenarios DFN for Scenarios 100% Please complete the yellow highlighted parts. Please show the formulas if the number or figures are not provided in the problem. MVIDIA Corporation Balance Sheet ($ in Millions) For the Years 2014 to 2019 Assets Cash & Short-Term Investments Short-Term Investments Accounts Receivable Inventories Other Current Assets Total Current Assets Gross Plant & Equipment Accumulated Depreciation Net Plant & Equipment Other Assets Total Assets Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Jan-20* Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 1,766 596 497 1,151 431 253 5,032 4,441 4,127 3,521 3,297 2,876 826 505 474 426 454 336 794 418 483 388 420 340 118 93 133 139 173 99 8,536 6,053 5,713 5,625 4,775 3,905 1,191 1,100 1,179 1,283 1,289 1,157 670 634 622 700 713 596 521 466 557 583 576 560 784 851 931 1,043 1,061 1,087 9,841 7,370 7,201 7,251 6,412 5,553 800.0 1,413.0 0.0 2.9 0.0 0.0 485.0 296.0 293.2 324.4 356.4 335.1 503.0 642.0 602.8 621.1 619.8 594.9 1,788.0 2,351.0 896.0 948.4 976.2 930.0 2,020 97 1,398 1,371 19 21 Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Liabilities Total Liabilities Common Equity Total Liabilities & Shareholders' Equity Shares Outstanding Discretionary Financing Needed Accumulated DFN Iteration Source: FactSet Fundamentals 800.0 1,413.0 485.0 296.0 293.2 324.4 0.0 2.9 0.0 0.0 356.4 335.1 503.0 642.0 602.8 621.1 619.8 594.9 1,788.0 2,351.0 896.0 948.4 976.2 930.0 2,020 97 1,398 1,371 19 21 271 453 489 475 589 456 4,079 2,901 2,783 2,794 1,585 1,407 5,762 4,469 4,418 4,456 4,828 4,146 9,841 7,370 7,201 7,251 6,412 5,553 649 649 569 563.07 594.52 624.96 616.37 Surplus or Deficit? MVIDIA Corp. financial statements are presented below. Analysts forecast that its 2020 sales will be $8,260. The expected 2020 tax rate will be 17.35%. Assume the firm pays 5% interest on short- term debt and 7% on long term debt. MVIDIA Corporation Income Statement ($ in Millions) For the Years 2014 to 2019 Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 Sales 6,910 5,010 4,682 4,130 4,280 3,998 Cost of Goods Sold 2,648 2,002 1,862 1,623 1,828 1,743 Gross Income 4,262 3,008 2,820 2,507 2,453 2,255 Research & Development 1,463 1,331 1,360 1,336 1,147 984 Other SG&A 641 532 443 436 431 398 Depreciation Expense 187 197 220 239 226 204 Other Operating Expense 2 0 0 0 0 0 EBIT (Operating Income) Nonoperating Income - Net Interest Expense 1,969 948 796 496 648 669 50 43 42 24 17 7 58 47 46 10 3 3 +3 Unusual Expense - Net 56 201 37 0 0 9 Pretax Income 1,905 743 755 510 662 663 Income Taxes 239 129 124 70 100 82 Net Income 1,666 614 631 440 563 581 Dividends per Share 0.49 0.40 0.34 0.31 0.08 0.00 Shares Outstanding 649.00 569.00 563.07 594.52 624.96 616.37 Tax Rate 12.55% 17.36% 16.46% 13.77% 15.03% 12.41% MVIDIA Corporation Balance Sheet ($ in Millions) For the Years 2014 to 2019 Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 Assets Cash Short-Term Investments Accounts Receivable Inventories Other Current Assets Total Current Assets Gross Plant & Equipment Accumulated Depreciation 1,766 596 497 1,151 431 253 5,032 4,441 4,127 3,521 3,297 2,876 826 505 474 426 454 336 794 418 483 388 420 340 118 93 133 139 173 99 8,536 6,053 5,713 5,625 4,775 3,905 1,191 1,100 1,179 1,283 1,289 1,157 670 634 622 700 713 596 Net Plant & Equipment 521 466 557 583 576 560 Other Assets 784 851 931 1,043 1,061 1,087 Total Assets 9,841 7,370 7,201 7,251 6,412 5,553 Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt 800.0 1,413.0 0.0 2.9 0.0 0.0 Accounts Payable 485.0 296.0 293.2 324.4 356.4 335.1 Other Current Liabilities 503.0 642.0 602.8 621.1 619.8 594.9 Total Current Liabilities 1,788.0 2,351.0 896.0 948.4 976.2 930.0 Long-Term Debt 2,020 97 1,398 1,371 19 21 Other Liabilities Total Liabilities 271 453 489 475 589 456 4,079 2,901 2,783 2,794 1,585 1,407 Common Equity Total Liabilities & Shareholders' Equity 5,762 4,469 4,418 4,456 4,828 4,146 9,841 7,370 7,201 7,251 6,412 5,553 a) Use your judgement to forecast the items on the income statement and balance sheet with the percent of sales method. What is the discretionary financing needed in 2020? Is this a surplus or deficit? Assume that the dividends per share will be $0.54 and the number of shares will be the same as in 2019 (Analysis & Identify and Access Needed Information 8 pts). b) Assume that DFN will be absorbed by long-term debt and that the interest rate is 2.5% of the sum of LTD and short-term debt. Set up an iterative worksheet to eliminate it (Analysis, Identify and Access Needed Information, & Use Information Effectively to Accomplish a Specific Purpose 12 pts). c) Interpretation: please describe where you obtained information to develop analyses and interpret the results. Please include your written description in the "interpretation" tab. If you do not complete this section with your words or leave the interpretation tab as a blank, you receive 0 point in this HW. Please complete the yellow highlighted parts. Please show the formulas if the number or figures are not provided in the problem. MVIDIA Corporation Income Statement ($ in Millions) For the Years 2014 to 2019 Jan-20* Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 Sales 8,260 6,910 5,010 4,682 4,130 4,280 3,998 Cost of Goods Sold 2,648 2,002 1,862 1,623 1,828 1,743 Gross Income 4,262 3,008 2,820 2,507 2,453 2,255 Research & Development Other SG&A Depreciation Expense 1,463 1,331 1,360 1,336 1,147 984 641 532 443 436 431 398 187 197 220 239 226 204 Other Operating Expense 2 0 0 0 0 0 EBIT (Operating Income) 1,969 948 796 496 648 669 Nonoperating Income - Net 50 43 42 24 17 Interest Expense 58 47 46 10 3 Unusual Expense - Net 56 201 37 0 0 739 Pretax Income 1,905 743 755 510 662 663 Income Taxes Net Income 239 129 124 70 100 82 1,666 614 631 440 563 581 Dividends per Share Tax Rate * Forecast Interest Rate 0.54 0.49 17.35% 12.55% 0.40 17.36% 16.46% 0.34 0.31 0.08 0.00 13.77% 15.03% 12.41% 2.50% FactSet 2020 Revenue Forecast 8260 FactSet 2020 Tax Rate Forecast 17.35% FactSet 2018 R&D Forecast 1713 Sales Multiplier for Scenarios DFN for Scenarios 100% Please complete the yellow highlighted parts. Please show the formulas if the number or figures are not provided in the problem. MVIDIA Corporation Balance Sheet ($ in Millions) For the Years 2014 to 2019 Assets Cash & Short-Term Investments Short-Term Investments Accounts Receivable Inventories Other Current Assets Total Current Assets Gross Plant & Equipment Accumulated Depreciation Net Plant & Equipment Other Assets Total Assets Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Jan-20* Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 1,766 596 497 1,151 431 253 5,032 4,441 4,127 3,521 3,297 2,876 826 505 474 426 454 336 794 418 483 388 420 340 118 93 133 139 173 99 8,536 6,053 5,713 5,625 4,775 3,905 1,191 1,100 1,179 1,283 1,289 1,157 670 634 622 700 713 596 521 466 557 583 576 560 784 851 931 1,043 1,061 1,087 9,841 7,370 7,201 7,251 6,412 5,553 800.0 1,413.0 0.0 2.9 0.0 0.0 485.0 296.0 293.2 324.4 356.4 335.1 503.0 642.0 602.8 621.1 619.8 594.9 1,788.0 2,351.0 896.0 948.4 976.2 930.0 2,020 97 1,398 1,371 19 21 Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt Accounts Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Other Liabilities Total Liabilities Common Equity Total Liabilities & Shareholders' Equity Shares Outstanding Discretionary Financing Needed Accumulated DFN Iteration Source: FactSet Fundamentals 800.0 1,413.0 485.0 296.0 293.2 324.4 0.0 2.9 0.0 0.0 356.4 335.1 503.0 642.0 602.8 621.1 619.8 594.9 1,788.0 2,351.0 896.0 948.4 976.2 930.0 2,020 97 1,398 1,371 19 21 271 453 489 475 589 456 4,079 2,901 2,783 2,794 1,585 1,407 5,762 4,469 4,418 4,456 4,828 4,146 9,841 7,370 7,201 7,251 6,412 5,553 649 649 569 563.07 594.52 624.96 616.37 Surplus or Deficit? MVIDIA Corp. financial statements are presented below. Analysts forecast that its 2020 sales will be $8,260. The expected 2020 tax rate will be 17.35%. Assume the firm pays 5% interest on short- term debt and 7% on long term debt. MVIDIA Corporation Income Statement ($ in Millions) For the Years 2014 to 2019 Jan-19 Jan-18 Jan-17 Jan-16 Jan-15 Jan-14 Sales 6,910 5,010 4,682 4,130 4,280 3,998 Cost of Goods Sold 2,648 2,002 1,862 1,623 1,828 1,743 Gross Income 4,262 3,008 2,820 2,507 2,453 2,255 Research & Development 1,463 1,331 1,360 1,336 1,147 984 Other SG&A 641 532 443 436 431 398 Depreciation Expense 187 197 220 239 226 204 Other Operating Expense 2 0 0 0 0 0 EBIT (Operating Income) Nonoperating Income - Net Interest Expense 1,969 948 796 496 648 669 50 43 42 24 17 7 58 47 46 10 3 3 +3 Unusual Expense - Net 56 201 37 0 0 9 Pretax Income 1,905 743 755 510 662 663 Income Taxes 239 129 124 70 100 82 Net Income 1,666 614 631 440 563 581 Dividends per Share 0.49 0.40 0.34 0.31 0.08 0.00 Shares Outstanding 649.00 569.00 563.07 594.52 624.96 616.37 Tax Rate 12.55% 17.36% 16.46% 13.77% 15.03% 12.41%
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
in which of these scenarios would a scheduled recurring transactoin be the best automation option?
-
The direct materials costing $4,000 has been used in Mixing Department. The correct journal entry would be: * 1 point a) Direct materials Dr. & Work in process - Mixing Department Cr. b) Work in...
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
A firm pays a $1.50 dividend at the end of year one (0). has a stock price of $141 (Pa), and a constant growth rate (g) of 9 percent. a. Compute the required rate of return (ke). (Do not round...
-
Pink Corporation is a calendar year taxpayer. Pete owns one-third (100 shares) of Pink stock. His basis in the stock is $25,000. Cheryl owns two-thirds (200 shares) of Pink stock. Her basis in the...
-
U.S. airlines average about 4.5 fatalities per month (Statistical Abstract of the United States: 2012). Assume the probability distribution for x, the number of fatalities per month, can be...
-
Is the Euro Area experiencing a net capital inflow? Use the following balance of payments data for the Euro Area from the IMF to answer this problem. Assumptions (billion US$) 2000 2001 2002 2003...
-
Wendy's Wind Toys manufactures decorative kites, banners, and windsocks. During the month of January, Wendy received orders for 3,000 Valentine's Day banners and 1,200 Easter kites. Because several...
-
A style box, such as the one given in the Personal Investing handout, is used to help people more easily understand the make-up of the companies held by a mutual fund, and therefore the risk and...
-
A European put has an exercise price of $70.00, one year until expiration, and the risk-free interest rate is 4.3% per year. The asset price is $67.88 and its volatility is 38% per year. According to...
-
Executive Suites operates a 100-suite hotel in a busy business park. During April, a 30-day month, Executive Suites experienced a 90% occupancy rate from Monday evening through Thursday evening...
-
How much must be deposited at the end of each two-month period in an account that pays 9.13% annually with bimonthly capitalization, to accumulate $529,137 pesos at the end of 9 years and 10 months.
-
You are considering investing $10,000 into a mutual fund which has two classes available. Class A has a load of 5% and charges an annual management fee of 0.7%.Class B has no load, but charges an...
-
A stock had an average return of 14% when the risk free rate was 4.8%. The stock had a standard deviation of 28.2%. The stock's Sharpe ratio was _________.
-
AE Ltd incurred $831,000 of fixed overhead during the period. During that same period, the company applied $850,000 of fixed overhead to production and reported a favourable budget variance of...
-
Critical Thinking Assignment CJ-1010 The critical thinking assignment asks you to select a current, controversial issue related to criminal justice, find sources that support both sides of the...
-
Catalytic hydrogenation of naphthalene over PdC results in rapid addition of 2 moles of H 2 . Propose a structure for this product.
-
Following are the unit costs of making and selling a single product at a normal level of 5,000 units per month and a current unit selling price of $90: Consider each requirement separately. Label all...
-
Mechanic's Aids Company operates 20 injection molding machines in the pro- duction of tool boxes of four different sizes, named the Apprentice, the Handyman, the Journeyman, and the Professional....
-
Lieberman Clothing Company manufactures its own designed and labeled sports attire and sells its products through catalog sales and retail outlets. While Lieberman has for years used activity-based...
Study smarter with the SolutionInn App