Post on 08-Nov-2014
Running head: 1
Financial Analysis
Me
University
SHORT TITLE IN ALL CAPS 2
Table of Contents
Company Overview
Financial Statements
Income Statement
Balance Sheet
Statement of Owners’ Equity
Summary of Financials
Ratio Calculations
Table of Financial Ratios
Discussion of Key Statistics
Stock Forecasting
Additional Information
Recommendation Regarding Future Performance
SHORT TITLE IN ALL CAPS 3
Abstract
The abstract is a summary of your paper and should highlight the most important points. It
should begin at the left-hand margin with no paragraph indentation.
SHORT TITLE IN ALL CAPS 4
Financial Analysis
Company Overview
a. An overview of the corporation. i. Provide general information regarding the type of business,
products and/or services, location of headquarters, name of CEO, number of employees, and countries of operation, etc.
Financial Statements
Income Statement
Appendix A
These are not turn it in friendly versions.
Fix this tomorrow
a. The latest financial statementsii. Get the income statement, balance sheet, cash flow statement, and the
statement of owners’ equity for the past fiscal year. Create Turnitin-friendly versions of the financial statements; do not just ‘cut and paste’ them in your report. Do not forget to cite the source under each statement.
iii. If you cannot cut and paste them, you may have to type in the information in a table in your report.
SHORT TITLE IN ALL CAPS 5
Summary of Financials
a. A summary of each financial statement
Take each statement and state the key parts in words. Tell a story from each of the
financial statements. For example, for the income statement, the story starts like,
“Total Revenues in 2010 were $10 billion, while Cost of Goods Sold were $8 billion,
leaving a gross profit margin of $2 billion, or 20 percent of total revenues….After taking
out interest and taxes from EBIT, the net income was $0.5 billion, or 5 percent of total
revenues
Ratio Calculations
Financial Diagnostic Categories AppleIndustry (Computer
hardware)
Liquidity of Short Term Assets Current 1.5:1Cash 0.76:1Quick 1.48:1 0.49:1
Long-Term Debt Paying Ability
Debt Ratio 0.33 or 33% 1.42Debt-Equity Ratio 0.49 0.37
Times Interest Earned - 54.92%
ProfitabilityNet Income/Sales (Profit Margin) 26.67% 11.07%
Net Income/Assets (ROA) 24.45% 10.75%
Net Income/Shareholder Equity (ROE) 35.30% 25.98%
SHORT TITLE IN ALL CAPS 6
Asset Utilization/ Management EfficiencyTotal Asset Turnover 1.07 times 0.97 times
Inventory Turnover Measures 112 times 19.93 timesAccounts Receivable Turnover 10.29 times 7.75 times
Market MeasuresPrice/Earnings Ratio 14.94 18.79%
Earnings Per Common Share 44.64Dividend Payout 6% 9.99%
(Financial data used for analysis in Appendix A)
Financial Diagnostic CategoriesMicroso
ftIndustry (Software and
programing)
Liquidity of Short Term Assets Current 2.6:1Cash 1.93:1Quick 2.57:1 1.75:1
Long-Term Debt Paying Ability
Debt Ratio0.45 or 45% 0.77
Debt-Equity Ratio 0.83 0.23Times Interest Earned - 46.26%
Profitability
Net Income/Sales (Profit Margin) 23.03% 21.66%Net Income/Assets (ROA) 16.22% 11.48%
Net Income/Shareholder Equity (ROE) 25.58% 20.32%
Asset Utilization/ Management
Efficiency
SHORT TITLE IN ALL CAPS 7
Total Asset Turnover0.64 times 0.56 times
Inventory Turnover Measures13.97 times 19.1 times
Accounts Receivable Turnover4.79 times 6.58 times
Market MeasuresPrice/Earnings Ratio 15.14 16.54
Earnings Per Common Share 2.02Dividend Payout 38% 15.89%
(Financial data used for analysis in Appendix B)
Notes and references:
For calculating the P/E ratio, the relevant closing market price of Microsoft Corporation and
Apple Corporation were taken from:
http://www.google.com/finance/historical?q=NASDAQ
%3AMSFT&ei=OnViUemPJ8KskgWCfQ&start=180&num=30
and www.google.com/finance/historical?q=NASDAQ
%3AAAPL&ei=iHRiUbDCOIeLlAWfVQ&start=120&num=30 respectively.
2. Intangible assets are excluded while calculating the ROA.
3. Microsoft belongs to the “Software and Programing Industry” and Apple belongs to
“Computer Hardware Industry”. 3rd quarter industry average is taken and all information are
taken from, http://csimarket.com/Industry/industry_Profitability_Ratios.php?ind=1011
SHORT TITLE IN ALL CAPS 8
Discussion of Key Statistics
a. Discussion of key statistics provided by sources like Yahoo finance.iv. There are many different other statistics available for your
corporation. These include market value, beta, and diluted EPS, etc. Discuss some of the key statistics that you think can assist you to determine if this corporation is a good buy or sell.
Stock Forecasting
Apple Computers
Moving Average
Data for calcuations in table 4
SHORT TITLE IN ALL CAPS 9
Table 4
a. For you to decide if a corporation’s stock is a good buy or sell, you must forecast several key variables, including the stock price.
v. Use historical prices (5 years of monthly data recommended) and forecast the stock price for the next year. Use regression analysis, and/or moving average, etc. to create your forecast.
vi. Create a graph from the historical data and show your forecast on the same graph. You can add a trend line to the graph to help you with a forecast. Include the graph in your report.
vii. You need to say specifically what the forecasted value of the stock price is.
viii. You must address the question, “Is this forecast reasonable?” Must you amend your analysis to get a more reasonable forecast?
Additional Information
a. Other information pertinent to the corporation that could affect its future performance and stock price.
This could include dividend policy, capital structure, bond ratings, expert opinions on TV, new
projects, litigation, regulation, etc. Search for information on the web regarding this corporation.
Recommendation Regarding Future Performance
a. Recommendation regarding the future of this corporation. ix. Is the stock a good buy, average buy, or a poor buy (implying a good
sell)? x. Include a justification of your recommendation based on your analysis
and research.
SHORT TITLE IN ALL CAPS 10
References
Retrieved on April 7, 2013 from:http://investing.money.msn.com/investments/stock-income-
statement/?symbol=us%3aAAPL
Retrieved on April 7, 2013 from: http://www.nasdaq.com/symbol/aapl/earnings-
forecast#.UWIkE79X9Y0
Retrieved on April 7, 2013 from: http://www.sec.gov/cgi-bin/viewer?
action=view&cik=320193&accession_number=0001193125-12-444068&xbrl_type=v
SHORT TITLE IN ALL CAPS 11
Tables (Table 4)
Date Price Forecast Absolute Error Square Error8-Apr-08 173.95
1-May-08 188.75 2-Jun-08 167.44 181.350 13.910 193.4881-Jul-08 158.95 178.095 19.145 366.531
1-Aug-08 169.53 163.195 6.335 40.1322-Sep-08 113.66 164.240 50.580 2558.3361-Oct-08 107.59 141.595 34.005 1156.3403-Nov-08 92.67 110.625 17.955 322.3821-Dec-08 85.35 100.130 14.780 218.4482-Jan-09 90.13 89.010 1.120 1.2542-Feb-09 89.31 87.740 1.570 2.4652-Mar-09 105.12 89.720 15.400 237.1601-Apr-09 125.83 97.215 28.615 818.818
1-May-09 135.81 115.475 20.335 413.5121-Jun-09 142.43 130.820 11.610 134.7921-Jul-09 163.39 139.120 24.270 589.033
3-Aug-09 168.21 152.910 15.300 234.0901-Sep-09 185.35 165.800 19.550 382.2021-Oct-09 188.5 176.780 11.720 137.3582-Nov-09 199.91 186.925 12.985 168.6101-Dec-09 210.73 194.205 16.525 273.0764-Jan-10 192.06 205.320 13.260 175.8281-Feb-10 204.62 201.395 3.225 10.4011-Mar-10 235 198.340 36.660 1343.9561-Apr-10 261.09 219.810 41.280 1704.038
3-May-10 256.88 248.045 8.835 78.0571-Jun-10 251.53 258.985 7.455 55.5771-Jul-10 257.25 254.205 3.045 9.272
2-Aug-10 243.1 254.390 11.290 127.4641-Sep-10 283.75 250.175 33.575 1127.2811-Oct-10 300.98 263.425 37.555 1410.3781-Nov-10 311.15 292.365 18.785 352.8761-Dec-10 322.56 306.065 16.495 272.0853-Jan-11 339.32 316.855 22.465 504.6761-Feb-11 353.21 330.940 22.270 495.9531-Mar-11 348.51 346.265 2.245 5.0401-Apr-11 350.13 350.860 0.730 0.533
2-May-11 347.83 349.320 1.490 2.2201-Jun-11 335.67 348.980 13.310 177.1561-Jul-11 390.48 341.750 48.730 2374.613
1-Aug-11 384.83 363.075 21.755 473.2801-Sep-11 381.32 387.655 6.335 40.132
SHORT TITLE IN ALL CAPS 12
3-Oct-11 404.78 383.075 21.705 471.1071-Nov-11 382.2 393.050 10.850 117.7221-Dec-11 405 393.490 11.510 132.4803-Jan-12 456.48 393.600 62.880 3953.8941-Feb-12 542.44 430.740 111.700 12476.8901-Mar-12 599.55 499.460 100.090 10018.0082-Apr-12 583.98 570.995 12.985 168.610
1-May-12 577.73 591.765 14.035 196.9811-Jun-12 584 580.855 3.145 9.8912-Jul-12 610.76 580.865 29.895 893.711
1-Aug-12 665.24 597.380 67.860 4604.9804-Sep-12 667.1 638.000 29.100 846.8101-Oct-12 595.32 666.170 70.850 5019.7231-Nov-12 585.28 631.210 45.930 2109.5653-Dec-12 532.17 590.300 58.130 3379.0972-Jan-13 455.49 558.725 103.235 10657.4651-Feb-13 441.4 493.830 52.430 2748.9051-Mar-13 442.66 448.445 5.785 33.4661-Apr-13 423.2 442.030 18.830 354.569
1-May-13 432.930MAD 26.058 1308.182 MSE
se 32.573
SHORT TITLE IN ALL CAPS 13
Appendix A
Income Statements (Consolidated) Apple
2012 2011 2010 2009 2008As Of 9/29/12 9/24/11 9/25/10 9/26/09 9/27/08Source 10-K 10-K 10-K 10-K/A 10-K/A
Updated/Restated Updated Updated Updated Updated Restated
Revenue 156,508.00 108,249.00 65,225.00 42,905.00 37,491.00Other Revenue, Total 0 0 0 0 0
Total Revenue 156,508.00 108,249.00 65,225.00 42,905.00 37,491.00
Cost of Revenue, Total 87,846.00 64,431.00 39,541.00 25,683.00 24,294.00Gross Profit 68,662.00 43,818.00 25,684.00 17,222.00 13,197.00
Selling/General/Administrative Expenses, Total
10,040.00 7,599.00 5,517.00 4,149.00 3,761.00
Research & Development
3,381.00 2,429.00 1,782.00 1,333.00 1,109.00
Depreciation/Amortization
0 0 0 0 0
Interest Expense (Income), Net
Operating0 0 0 0 0
Unusual Expense (Income)
0 0 0 0 0
Other Operating Expenses, Total
0 0 0 0 0
Operating Income 55,241.00 33,790.00 18,385.00 11,740.00 8,327.00
Interest Income (Expense), Net Non-
Operating0 0 0 0 0
Gain (Loss) on Sale of Assets
0 0 0 0 0
Other, Net -566 -104 -156 -81 -33Income Before Tax 55,763.00 34,205.00 18,540.00 12,066.00 8,947.00
Income Tax - Total 14,030.00 8,283.00 4,527.00 3,831.00 2,828.00Income After Tax 41,733.00 25,922.00 14,013.00 8,235.00 6,119.00
SHORT TITLE IN ALL CAPS 14
Minority Interest 0 0 0 0 0Equity In Affiliates 0 0 0 0 0
U.S. GAAP Adjustment
0 0 0 0 0
Net Income Before Extra. Items
41,733.00 25,922.00 14,013.00 8,235.00 6,119.00
Total Extraordinary Items
0 0 0 0 0
Net Income 41,733.00 25,922.00 14,013.00 8,235.00 6,119.00
Total Adjustments to Net Income
0 0 0 0 0
Basic Weighted Average Shares
934.82 924.26 909.46 893.02 881.59
Basic EPS Excluding Extraordinary Items
44.64 28.05 15.41 9.22 6.94
Basic EPS Including Extraordinary Items
44.64 28.05 15.41 9.22 6.94
Diluted Weighted Average Shares
945.36 936.65 924.71 907.01 902.14
Diluted EPS Excluding Extraordinary Items
44.15 27.68 15.15 9.08 6.78
Diluted EPS Including Extraordinary Items
44.15 27.68 15.15 9.08 6.78
Dividends per Share - Common Stock Primary Issue
2.65 0 0 0 0
Dividends per Share - Common Stock Issue 2
0 0 0 0 0
Gross Dividends - Common Stock
2,500.00 0 0 0 0
Interest Expense, Supplemental
0 0 0 0 0
Depreciation, Supplemental
2,672.00 1,622.00 815 606 387
Normalized EBITDA 58,518.00 35,604.00 19,269.00 12,399.00 8,760.00Normalized EBIT 55,241.00 33,790.00 18,385.00 11,740.00 8,327.00
Normalized Income 55,763.00 34,205.00 18,540.00 12,066.00 8,947.00
SHORT TITLE IN ALL CAPS 15
Before TaxNormalized Income
After Taxes41,733.00 25,922.00 14,013.00 8,235.00 6,119.00
Normalized Income Available to Common
41,733.00 25,922.00 14,013.00 8,235.00 6,119.00
Basic Normalized EPS 44.64 28.05 15.41 9.22 6.94Diluted Normalized
EPS44.15 27.68 15.15 9.08 6.78
Amortization of Acquisition Cost
0 0 0 0 0
Amortization of Intangibles
605 192 69 53 46
note: all amounts in millions (except per share items)
Balance Sheets (Consolidated) Apple
2012 2011 2010 2009 2008
Period End Date 9/29/2012 9/24/2011 9/25/20109/26/200
99/27/200
8Souce for Statement 10-K 10-K 10-K 10-K/A 10-K/A Updated/Restated/Reclassified Updated Updated Reclassified Updated Restated
Assets
Cash and Short Term Investments
29,129.00 25,952.00 25,620.00 23,464.00 22,111.00
Total Receivables, Net 18,692.00 11,717.00 9,924.00 5,057.00 4,704.00Total Inventory 791 776 1,051.00 455 509Prepaid Expenses 0 0 0 309 475Other Current Assets, Total 9,041.00 6,543.00 5,083.00 2,270.00 2,207.00Total Current Assets 57,653.00 44,988.00 41,678.00 31,555.00 30,006.00
Property/Plant/Equipment, Total - Net
15,452.00 7,777.00 4,768.00 2,954.00 2,455.00
Goodwill, Net 1,135.00 896 741 206 207Intangibles, Net 4,224.00 3,536.00 342 353 352Long Term Investments 92,122.00 55,618.00 25,391.00 10,528.00 2,379.00Note Receivable - Long Term 0 0 0 0 0
Other Long Term Assets, Total
5,478.00 3,556.00 2,263.00 1,905.00 772
Other Assets, Total 0 0 0 0 0Total Assets 176,064.0 116,371.0 75,183.00 47,501.00 36,171.00
SHORT TITLE IN ALL CAPS 16
0 0
Liabilities and Shareholders' Equity
Accounts Payable 21,175.00 14,632.00 12,015.00 5,601.00 5,520.00Payable/Accrued 0 0 0 0 0Accrued Expenses 3,283.00 2,428.00 1,593.00 1,293.00 1,320.00
Notes Payable/Short Term Debt
0 0 0 0 0
Current Port. of LT Debt/Capital Leases
0 0 0 0 0
Other Current Liabilities, Total
14,084.00 10,910.00 7,114.00 4,612.00 4,521.00
Total Current Liabilities 38,542.00 27,970.00 20,722.00 11,506.00 11,361.00 Total Long Term Debt 0 0 0 0 0Deferred Income Tax 13,847.00 8,159.00 4,300.00 2,216.00 999Minority Interest 0 0 0 0 0Other Liabilities, Total 5,465.00 3,627.00 2,370.00 2,139.00 1,514.00
Total Liabilities 57,854.00 39,756.00 27,392.00 15,861.00 13,874.00 Redeemable Preferred Stock 0 0 0 0 0
Preferred Stock - Non Redeemable, Net
0 0 0 0 0
Common Stock 16,422.00 13,331.00 10,668.00 8,210.00 7,177.00Additional Paid-In Capital 0 0 0 0 0
Retained Earnings (Accumulated Deficit)
101,289.00
62,841.00 37,169.00 23,353.00 15,129.00
Treasury Stock - Common 0 0 0 0 0ESOP Debt Guarantee 0 0 0 0 0Unrealized Gain (Loss) 491 420 -81 0 0Other Equity, Total 8 23 35 77 -9
Total Equity 118,210.0
076,615.00 47,791.00 31,640.00 22,297.00
Total Liabilities & Shareholders’ Equity
176,064.00
116,371.00
75,183.00 47,501.00 36,171.00
Total Common Shares Outstanding
939.21 929.28 915.97 899.81 888.33
SHORT TITLE IN ALL CAPS 17
Total Preferred Shares Outstanding
0 0 0 0 0
note: all amounts in millions (except per share items)source:
Cash Flows (Consolidated) Statement Apple 2012 2011 2010 2009 2008Period End Date 9/29/12 9/24/11 9/25/10 9/26/09 9/27/08Stmt Source 10-K 10-K 10-K 10-K/A 10-K/A Stmt Update Type Updated Updated Updated Updated Reclassified Net Income/Starting Line
41,733.00 25,922.00 14,013.00 8,235.00 6,119.00
Depreciation/Depletion 3,277.00 1,814.00 1,027.00 734 496Amortization 0 0 0 0 0Deferred Taxes 4,405.00 2,868.00 1,440.00 1,040.00 398Non-Cash Items 1,740.00 1,168.00 903 736 538Changes in Working Capital
-299 5,757.00 1,212.00 -586 2,045.00
Cash from Operating Activities
50,856.00 37,529.00 18,595.00 10,159.00 9,596.00
Capital Expenditures -9,402.00 -7,452.00 -2,121.00 -1,213.00 -1,199.00Other Investing Cash Flow Items, Total
-38,825.00 -32,967.00 -11,733.00-
16,221.00-6,990.00
Cash from Investing Activities
-48,227.00 -40,419.00 -13,854.00-
17,434.00-8,189.00
Financing Cash Flow Items
125 613 345 188 633
Total Cash Dividends Paid
-2,488.00 0 0 0 0
Issuance (Retirement) of Stock, Net
665 831 912 475 483
Issuance (Retirement) of Debt, Net
0 0 0 0 0
Cash from Financing Activities
-1,698.00 1,444.00 1,257.00 663 1,116.00
Foreign Exchange Effects
0 0 0 0 0
SHORT TITLE IN ALL CAPS 18
Net Change in Cash 931 -1,446.00 5,998.00 -6,612.00 2,523.00 Net Cash - Beginning Balance
9,815.00 11,261.00 5,263.00 11,875.00 9,352.00
Net Cash - Ending Balance
10,746.00 9,815.00 11,261.00 5,263.00 11,875.00
note: all amounts in millions (except per share items)
Appendix B
Income Statement (Consolidated) Microsoft 2012 2011 2010 2009 2008As Of 6/30/12 6/30/11 6/30/10 6/30/09 6/30/08Source 10-K 10-K 10-K 10-K 10-K Updated/Restated Updated Updated Updated Updated Reclassified Revenue 73,723.00 69,943.00 62,484.00 58,437.00 60,420.00Other Revenue, Total 0 0 0 0 0Total Revenue 73,723.00 69,943.00 62,484.00 58,437.00 60,420.00 Cost of Revenue, Total 17,530.00 15,577.00 12,395.00 12,155.00 11,598.00Gross Profit 56,193.00 54,366.00 50,089.00 46,282.00 48,822.00 Selling/General/Administrative Expenses, Total
18,426.00 18,162.00 17,218.00 16,579.00 18,387.00
Research & Development
9,811.00 9,043.00 8,714.00 9,010.00 8,164.00
Depreciation/Amortization
0 0 0 0 0
Interest Expense (Income), Net Operating
0 0 0 0 0
Unusual Expense (Income)
5,895.00 -80 -10 -532 0
Other Operating Expenses, Total
0 0 0 0 0
Operating Income 22,061.00 27,241.00 24,167.00 21,225.00 22,271.00 Interest Income 0 0 0 0 0
SHORT TITLE IN ALL CAPS 19
(Expense), Net Non-Operating Gain (Loss) on Sale of Assets
0 0 0 0 0
Other, Net 1 -31 14 -56 -143Income Before Tax 22,267.00 28,071.00 25,013.00 19,821.00 23,814.00 Income Tax - Total 5,289.00 4,921.00 6,253.00 5,252.00 6,133.00Income After Tax 16,978.00 23,150.00 18,760.00 14,569.00 17,681.00 Minority Interest 0 0 0 0 0Equity In Affiliates 0 0 0 0 0U.S. GAAP Adjustment
0 0 0 0 0
Net Income Before Extra. Items
16,978.00 23,150.00 18,760.00 14,569.00 17,681.00
Total Extraordinary Items
0 0 0 0 0
Net Income 16,978.00 23,150.00 18,760.00 14,569.00 17,681.00 Total Adjustments to Net Income
0 0 0 0 0
Basic Weighted Average Shares
8,396.00 8,490.00 8,813.00 8,945.00 9,328.00
Basic EPS Excluding Extraordinary Items
2.02 2.73 2.13 1.63 1.9
Basic EPS Including Extraordinary Items
2.02 2.73 2.13 1.63 1.9
Diluted Weighted Average Shares
8,506.00 8,593.00 8,927.00 8,996.00 9,470.00
Diluted EPS Excluding Extraordinary Items
2 2.69 2.1 1.62 1.87
Diluted EPS Including Extraordinary Items
2 2.69 2.1 1.62 1.87
Dividends per Share - Common Stock Primary Issue
0.8 0.64 0.52 0.52 0.44
Dividends per Share - Common Stock Issue 2
0 0 0 0 0
Gross Dividends - 6,721.00 5,394.00 4,547.00 4,620.00 4,084.00
SHORT TITLE IN ALL CAPS 20
Common Stock Interest Expense, Supplemental
380 295 151 38 0
Depreciation, Supplemental
2,200.00 2,229.00 1,800.00 1,700.00 1,400.00
Normalized EBITDA 30,714.00 29,927.00 26,764.00 22,984.00 24,143.00Normalized EBIT 27,956.00 27,161.00 24,257.00 20,693.00 22,271.00Normalized Income Before Tax
28,162.00 27,991.00 25,103.00 19,289.00 23,814.00
Normalized Income After Taxes
21,472.78 23,084.02 18,825.00 14,177.97 17,681.00
Normalized Income Available to Common
21,472.78 23,084.02 18,825.00 14,177.97 17,681.00
Basic Normalized EPS 2.56 2.72 2.14 1.59 1.9Diluted Normalized EPS
2.52 2.69 2.11 1.58 1.87
Amortization of Acquisition Cost
0 0 0 0 0
Amortization of Intangibles
558 537 707 591 472
note: all amounts in millions (except per share items)
source:
Balance Sheet (Consolidated) Microsoft 2012 2011 2010 2009 2008Period End Date 6/30/12 6/30/11 6/30/10 6/30/09 6/30/08Stmt Source 10-K 10-K 10-K 10-K 10-K Stmt Update Type Updated Updated Updated Updated Updated Assets Cash and Short Term Investments 63,040.00 52,772.00 36,788.00 31,447.00 23,662.00Total Receivables, Net 15,780.00 14,987.00 13,014.00 11,192.00 13,589.00Total Inventory 1,137.00 1,372.00 740 717 985Prepaid Expenses 0 0 0 0 0Other Current Assets, Total 5,127.00 5,787.00 5,134.00 5,924.00 5,006.00Total Current 85,084.00 74,918.00 55,676.00 49,280.00 43,242.00
SHORT TITLE IN ALL CAPS 21
Assets Property/Plant/Equipment, Total - Net 8,269.00 8,162.00 7,630.00 7,535.00 6,242.00Goodwill, Net 13,452.00 12,581.00 12,394.00 12,503.00 12,108.00Intangibles, Net 3,170.00 744 1,158.00 1,759.00 1,973.00Long Term Investments 9,776.00 10,865.00 7,754.00 4,933.00 6,588.00Note Receivable - Long Term 0 0 0 0 0Other Long Term Assets, Total 1,520.00 1,434.00 1,501.00 1,878.00 2,640.00Other Assets, Total 0 0 0 0 0Total Assets 121,271.00 108,704.00 86,113.00 77,888.00 72,793.00 Liabilities and Shareholders' Equity Accounts Payable 4,175.00 4,197.00 4,025.00 3,324.00 4,034.00Payable/Accrued 0 0 0 0 0Accrued Expenses 3,875.00 3,575.00 3,283.00 3,156.00 2,934.00Notes Payable/Short Term Debt 0 0 1,000.00 2,000.00 0Current Port. of LT Debt/Capital Leases 1,231.00 0 0 0 0Other Current Liabilities, Total 23,407.00 21,002.00 17,839.00 18,554.00 22,918.00Total Current Liabilities 32,688.00 28,774.00 26,147.00 27,034.00 29,886.00 Total Long Term Debt 10,713.00 11,921.00 4,939.00 3,746.00 0Deferred Income Tax 1,893.00 1,456.00 229 0 0Minority Interest 0 0 0 0 0Other Liabilities, Total 9,614.00 9,470.00 8,623.00 7,550.00 6,621.00Total Liabilities 54,908.00 51,621.00 39,938.00 38,330.00 36,507.00 Redeemable Preferred Stock 0 0 0 0 0
SHORT TITLE IN ALL CAPS 22
Preferred Stock - Non Redeemable, Net 0 0 0 0 0Common Stock 65,797.00 63,415.00 62,856.00 62,382.00 62,849.00Additional Paid-In Capital 0 0 0 0 0Retained Earnings (Accumulated Deficit) -856 -8,195.00 -17,736.00 -23,793.00 -27,703.00Treasury Stock - Common 0 0 0 0 0ESOP Debt Guarantee 0 0 0 0 0Unrealized Gain (Loss) 1,523.00 1,658.00 1,231.00 939 0Other Equity, Total -101 205 -176 30 1,140.00Total Equity 66,363.00 57,083.00 46,175.00 39,558.00 36,286.00 Total Liabilities & Shareholders’ Equity 121,271.00 108,704.00 86,113.00 77,888.00 72,793.00 Total Common Shares Outstanding 8,381.00 8,376.00 8,668.00 8,908.00 9,151.00Total Preferred Shares Outstanding 0 0 0 0 0
note: all amounts in millions (except per share items)
Cash Flow Statement (Consolidated) Microsoft 2012 2011 2010 2009 2008Period End Date 6/30/12 6/30/11 6/30/10 6/30/09 6/30/08Stmt Source 10-K 10-K 10-K 10-K 10-K Stmt Update Type Updated Updated Updated Updated Updated Net Income/Starting Line 16,978.00 23,150.00 18,760.00 14,569.00 17,681.00Depreciation/Depletion 2,967.00 2,766.00 2,673.00 2,562.00 2,056.00Amortization 0 0 0 0 0Deferred Taxes 954 2 -220 762 935Non-Cash Items 10,901.00 4,079.00 2,199.00 1,322.00 3,375.00Changes in Working -174 -3,003.00 661 -178 -2,435.00
SHORT TITLE IN ALL CAPS 23
Capital Cash from Operating Activities 31,626.00 26,994.00 24,073.00 19,037.00 21,612.00 Capital Expenditures -2,305.00 -2,355.00 -1,977.00 -3,119.00 -3,182.00Other Investing Cash Flow Items, Total -22,481.00 -12,261.00 -9,337.00
-12,651.00 -1,405.00
Cash from Investing Activities -24,786.00 -14,616.00 -11,314.00
-15,770.00 -4,587.00
Financing Cash Flow Items 93 -23 55 33 120Total Cash Dividends Paid -6,385.00 -5,180.00 -4,578.00 -4,468.00 -4,015.00Issuance (Retirement) of Stock, Net -3,116.00 -9,133.00 -8,958.00 -8,774.00 -9,039.00Issuance (Retirement) of Debt, Net 0 5,960.00 190 5,746.00 0Cash from Financing Activities -9,408.00 -8,376.00 -13,291.00 -7,463.00 -12,934.00 Foreign Exchange Effects -104 103 -39 -67 137Net Change in Cash -2,672.00 4,105.00 -571 -4,263.00 4,228.00 Net Cash - Beginning Balance 9,610.00 5,505.00 6,076.00 10,339.00 6,111.00Net Cash - Ending Balance 6,938.00 9,610.00 5,505.00 6,076.00 10,339.00
note: all amounts in millions (except per share items)