Solutions Manual Financial

Solutions Manual Financial Analysis with Microsoft® Excel®

2016, 8

th Edition By Timothy Mayes, Todd Shank (All Chapters 100% Original Verified, A+ Grade) This Solutions Manual is a Mixture of Excel and Word files, Excel files Download link is added at the end of PDF file, Download Complete Excel Files for complete solutions manual. 1 / 4

1

CHAPTER 1: SPREADSHEET BASICS

Instructor’s Manual Problem Set Solutions can be found in the accompanying Excel files. Note that if you wish to see all of the formulas at once, you may use the CTRL+` (Control plus grave accent) shortcut key to toggle them on or off.

• The following table contains closing monthly stock prices for Oracle Corporation (ORCL),

Microsoft Corporation (MSFT), and NVidia (NVDA) for the first half of 2017.Ticker 6/30/2017 5/31/2017 4/30/2017 3/31/2017 2/28/2017 1/31/2017

ORCL 50.14 45.39 44.96 44.61 42.59 40.11

MSFT 68.93 69.84 68.46 65.86 63.98 64.65

NVDA 144.56 144.35 104.3 108.93 101.48 109.18

a) Enter the data, as shown, into a worksheet and format the table as shown.

b) Create a formula to calculate the monthly rate of return during the first semester of 2017 and for each

company. Format the results as percentages with two decimal places.

c) Calculate the total return for the entire holding period, the compound average monthly rate of return,

the average monthly rate of return using the AVERAGE function, and the average monthly rate of return using the GEOMEAN function.

d) Create a line chart showing the stock prices from January to June 2017 for these companies. Make

sure to title the chart and label the axes. Also present the data from January to June and use Times New Roman for the title, labels, and numbers. Select a different dash type for each line representing each company.

• The following table contains financial information for Intel Corp.

Intel Corporation Income Statement ($ millions) Dec-16 Dec-15 Dec-14 Dec-13 Dec-12 Sales 59387 55355 55870 52708 53341 Cost of Goods Sold (COGS) incl. D&A 23425 20651 20522 21418 20507 Gross Income ? ? ? ? ?SG&A Expense 21149 19835 19693 18729 18117 EBIT (Operating Income) 14813 14869 15655 12561 14717 Nonoperating Income - Net 533 -51 224 595 463 Interest Expense 733 337 192 244 90 Unusual Expense - Net 1677 269 -114 301 217 Pretax Income ? ? ? ? ?Income Taxes ? ? ? ? ?Net Income 10316 11420 11704 9620 11005

a) Enter the data, as shown, into a worksheet and format the numbers with a comma separating the

thousands position and no decimal places.

b) Create the required formulas to calculate the missing variables, and format the results to match the

other numbers.

c) Calculate the average tax rate, the gross profit margin, and the net profit margin for 2012-2016.

Format the results as percentages with two decimal places.

d) Create a line chart showing the gross profit margin and the net profit margin for 2012-2016. Make

sure to title the chart and label the axes.

e) Create a copy of the income statement and replace each item with a formula that shows it as a

percentage of sales. You should only use one formula that can be copied and pasted to the rest of the income statement.

• / 4

Chapter 1: Spreadsheet Basics

IM Problem Set & Solutions 2

• The following table contains financial information for Intel Corp.

Intel Corporation Balance Sheet ($ millions) Dec-16 Dec-15 Dec-14 Dec-13 Dec-12 Assets

Cash & Short-Term Investments 17099 25313 14054 20087 18162 Short-Term Receivables 5074 5530 4427 3647 4699 Inventories 5553 5167 4273 4172 4734 Other Current Assets 7782 4346 4976 4178 3763 Total Current Assets ? ? ? ? ?Net Fixed Assets 77819 62709 64226 60274 52993 Total Assets ? ? ? ? ?Liabilities & Shareholders' Equity

ST Debt & Curr. Portion LT Debt 4634 2634 1604 281 312 Accounts Payable 2475 2063 2748 2969 3023 Income Tax Payable 329 272 443 542 711 Other Current Liabilities 12864 10698 11224 9776 8852 Total Current Liabilities ? ? ? ? ?Long-Term Debt 20649 20036 12107 13165 13136 Deferred Tax Liabilities 1730 2539 3775 4397 3412 Other Liabilities 3538 2841 3278 2972 3702 Total Liabilities ? ? ? ? ?Preferred Stock (Carrying Value) 882 897 912 0 0 Common Equity 66226 61085 55865 58256 51203 Total Shareholders' Equity 67108 61982 56777 58256 51203 Total Liabilities & Shareholders' Equity ? ? ? ? ?

a) Enter the data into a worksheet and format the table as shown. Format the cells as accounting

numbers with no decimal places.

b) Create a formula to calculate the missing values in the table denoted by a question mark using the

SUM function, and format the results to match the other numbers.

c) Use a formula to calculate total debt as a percentage of total assets, and a similar formula showing

total shareholder’s equity as a percentage of total assets as of the end of 2016.

d) Create a pie chart showing the proportion of total debt and total equity that Intel used to finance its

assets at the end of 2016. Make sure to title the chart and add data labels.

e) Create a chart showing how debt and equity as a percentage of total assets have changed over time.

Be sure to title the chart, label the axes, and reverse the x-axis so that time flows from left to right.

f) Copy the balance sheet and express each item as a percentage of total assets.

g) Create a chart showing current assets, fixed assets, current liabilities, and long term liabilities for

2012–2016. Be sure to add a title and axis labels, and reverse the x-axis so that time flows from left to right.

• / 4

Chapter 1: Spreadsheet Basics

IM Problem Set & Solutions

3

4. Using the data from the previous problem:

a) Calculate the growth rate of each balance sheet item for Intel for each year from 2012 to 2016.

b) Calculate the compound annual growth rate during 2012–2016 and the average annual growth rate

during the same period using the AVERAGE function of each item using the results you calculated in part a.

c) Calculate the ratio of each year’s data to the previous year for each of the above items. Also, calculate

the average annual growth rate using the GEOMEAN and the standard deviation using the STDEV.S function for each item.Internet Exercise

• Using MSN Money, get total revenue, net income, total assets, and total equity for Chevron

(CVX) from http://www.msn.com/en-us/money/stockdetails/financials/fi-126.1.CVX.NYS. Plot the net profit margin, return on assets (ROA), and return on equity (ROE) for the last four years.

• / 4