90.2K

Verified Solution

Link Copied!

Chapter 2 Problem 14
a. For the years 2005 2009, calculate Boeings
i. Total liabilities-to-equity ratio
ii. Times interest earned ratio
iii. Times burden covered ratio
b. What percentage decline in earnings before interest and taxes could Boeing have sustained in these years before failing to cover
i. Interest and principal repayment requirements,
ii. Interest, principal and common dividend payments?
c. What do these calculations suggest about Boeings financial leverage during this period?
	ANNUAL BALANCE SHEET
	($ MILLIONS)
	BOEING CO
			Dec09	Dec08	Dec07	Dec06	Dec05
	ASSETS
	Cash & Short-Term Investments		11,223	3,279	9,308	6,386	5,966
	Net Receivables		6,153	6,027	6,068	5,655	5,613
	Inventories		16,933	15,612	9,563	8,105	7,940
	Other Current Assets		966	1,046	2,341	2,837	2,449
			------------------	------------------	------------------	------------------	--------------
	Total Current Assets		35,275	25,964	27,280	22,983	21,968
	Gross Plant, Property & Equipment		21,579	21,042	20,180	19,310	19,692
	Accumulated Depreciation		12,795	12,280	11,915	11,635	11,272
			------------------	------------------	------------------	------------------	--------------
	Net Plant, Property & Equipment		8,784	8,762	8,265	7,675	8,420
	Investments at Equity		974	942	1,085	964	84
	Other Investments		5,522	6,243	9,803	11,641	12,407
	Intangibles		7,196	6,332	5,174	4,745	2,799
	Deferred Charges		-	-	-	-	13,251
	Other Assets		4,302	5,536	7,379	3,786	1,129
			------------------	------------------	------------------	------------------	--------------
	TOTAL ASSETS		62,053	53,779	58,986	51,794	60,058
	LIABILITIES
	Long Term Debt Due In One Year		707	560	762	1,381	1,189
	Accounts Payable		7,096	5,871	5,714	5,643	5,124
	Taxes Payable		182	41	253	670	556
	Accrued Expenses		12,822	6,169	6,637	6,106	6,590
	Other Current Liabilities		12,076	18,284	18,172	15,901	14,729
			------------------	------------------	------------------	------------------	--------------
	Total Current Liabilities		32,883	30,925	31,538	29,701	28,188
	Long Term Debt		12,217	6,952	7,455	8,157	9,538
	Deferred Taxes		-	-	1,190	-	2,067
	Minority Interest		97
	Other Liabilities		14,728	17,196	9,799	9,197	9,206
			------------------	------------------	------------------	------------------	--------------
	TOTAL LIABILITIES		59,925	55,073	49,982	47,055	48,999
	EQUITY
	Common Stock		5,061	5,061	5,061	5,061	5,061
	Capital Surplus		3,724	3,456	4,757	4,655	4,371
	Retained Earnings		10,869	9,150	16,780	10,236	15,498
	Less: Treasury Stock		17,526	18,961	17,594	15,213	13,871
			------------------	------------------	------------------	------------------	--------------
	TOTAL EQUITY		2,128	(1,294)	9,004	4,739	11,059
			------------------	------------------	------------------	------------------	--------------
	TOTAL LIABILITIES & EQUITY		62,053	53,779	58,986	51,794	60,058
	Common Shares Outstanding		726.291	698.138	736.681	757.836	760.577
	ANNUAL INCOME STATEMENT
			Dec09	Dec08	Dec07	Dec06	Dec05
	Sales		68,281	60,909	66,387	61,530	54,845
	Cost of Goods Sold		55,092	48,950	51,977	48,926	44,757
			-------------------	------------------	------------------	------------------	---------------
	Gross Profit		13,189	11,959	14,410	12,604	10,088
	Selling, General, & Administrative Exp.		9,870	6,852	7,381	7,428	6,433
			-------------------	------------------	------------------	------------------	---------------
	Operating Income Before Deprec.		3,319	5,107	7,029	5,176	3,655
	Depreciation,Depletion,&Amortization		1,273	1,179	1,130	1,158	1,092
			-------------------	------------------	------------------	------------------	---------------
	Operating Profit		2,046	3,928	5,899	4,018	2,563
	Interest Expense		604	524	608	657	713
	Non-Operating Income/Expense		289	591	827	709	391
	Special Items					(876)	578
			-------------------	------------------	------------------	------------------	---------------
	Pretax Income		1,731	3,995	6,118	3,194	2,819
	Total Income Taxes		396	1,341	2,060	988	257
			-------------------	------------------	------------------	------------------	---------------
	Income Before Extraordinary
	Items & Discontinued Operations		1,335	2,654	4,058	2,206	2,562
	Discontinued Operations		(23)	18	16	9	(7)
			-------------------	------------------	------------------	------------------	---------------
	Adjusted Net Income		1,312	2,672	4,074	2,215	2,555

I hope this is much better

Answer & Explanation Solved by verified expert

See Answer