Question: Using Project information below I need to complete the calculations for determining working capital, and describe their relevance in assessing financial health. Working Capital =
Using Project information below I need to complete the calculations for determining working capital, and describe their relevance in assessing financial health.
Working Capital = CURRENT Assets - CURRENT Liabilities
Specifically, must address the following rubric criteria:
- Financial Statement(s): Explain the various financial statement(s) needed to calculate a business's working capital and how each financial statement is used. Provide examples to support your claims. (Balance sheet below)
- Working Capital's Role: Discuss how effective working capital management supports a healthy business.
- Working Capital Interpretation: Use the appropriate formula to calculate working capital, then discuss the business's current financial liquidity position. For example, does the business have sufficient working capital on hand to address bills to suppliers? Will there be potential cash inflow at the end of the year?
- Working Capital Management Trend: Discuss the current direction of the business regarding working capital management.
Keep in mind that financial statements reflect a specific moment or period of time and the value of the business's working capital during that period.To get a better understanding of the direction in which a business is going, use the business's balance sheets to compare the business's working capital today against its working capital from one year ago to obtain a "trend" and then discuss the trend!
| Chipotle Mexican Grill Inc (NYS: CMG) | ||
| Exchange rate used is that of the Year End reported date | ||
| As Reported Quarterly Balance Sheet | ||
| Report Date | 06/30/2024 | 06/30/2023 |
| 2nd Quarter | 2nd Quarter | |
| Currency | USD | USD |
| Audit Status | Unaudited | Unaudited |
| Consolidated | Yes | Yes |
| Scale | Thousands | Thousands |
| Cash and cash equivalents | 806528 | - |
| Cash & cash equivalents | - | 504866 |
| Accounts receivable, gross | 97542 | - |
| Accounts receivable, net | - | 60985 |
| Inventory | 35560 | - |
| Inventory | - | 36004 |
| Prepaid expenses & other current assets | - | 103422 |
| Income tax receivable | 71529 | - |
| Investments | 683287 | 851142 |
| Prepaid expenses and other current assets | 91852 | - |
| Total current assets | 1786298 | 1556419 |
| Leasehold improvements, property & equipment, net | 2265694 | 2021964 |
| Long term investments | 972644 | 430762 |
| Restricted cash | 27664 | 25106 |
| Operating lease assets | 3770997 | 3433719 |
| Other assets | 74599 | 62526 |
| Goodwill | 21939 | 21939 |
| Investments in Associates, Joint Ventures and Unconsolidated Subsidiaries | - | - |
| Other Assets - Balancing value | - | - |
| Total assets | 8919835 | 7552435 |
| Accounts Payable | 203480 | - |
| Accounts payable | - | 162041 |
| Accrued payroll and benefits | 223410 | - |
| Accrued payroll & benefits | - | 177475 |
| Accrued liabilities | 169631 | 141291 |
| Unearned revenue | 182331 | 158959 |
| Current operating lease liabilities | 264304 | 244061 |
| Income tax payable | - | 98423 |
| Total current liabilities | 1043156 | 982250 |
| Long-term operating lease liabilities | 4014454 | 3643931 |
| Deferred income tax liabilities | 83298 | 106440 |
| Other liabilities | 67107 | 52928 |
| Total liabilities | 5208015 | 4785549 |
| Common stock | 13713 | 375 |
| Additional paid-in capital | 2023802 | 1880933 |
| Treasury stock | - | - |
| Treasury stock, at cost | - | 4569152 |
| Accumulated other comprehensive loss | -8514 | - |
| Accumulated other comprehensive income (loss) | - | -6952 |
| Retained earnings | 1682819 | - |
| Retained earnings (accumulated deficit) | - | 5461682 |
| Total shareholders' equity | 3711820 | 2766886 |
| Total Equity | 3711820 | - |
Financial Calculations
| Ratio | Most Recent Fiscal Qtr | Same Fiscal Qtr 1 Year Ago | |
| Working Capital | $743,142 | $574,169 | |
| Current Ratio | 1.71 | 1.58 | |
| Debt Ratio | 0.58 | 0.63 | |
| Earnings Per Share (EPS) | $0.33 | $0.25 | |
| Price-Earnings Ratio (P/E) | 188.55 | 172.70 | |
| Total Asset Turnover Ratio | .33 | .33 | |
| Financial Leverage | 2.40 | 2.72 | |
| Net Profit Margin | 15.33% | 13.60% | |
| Return on Assets (ROA) | 5.11% | 4.5% | |
| Return on Equity (ROE) | 12.28% | 12.35% | |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
