80.2K
Verified Solution
Link Copied!
What is working capital?
Identify Costco working capital in years, 2013, 2014, 2015.
Based on that information, what inference can you draw from its working capital?
Using the same company, describe its cash conversion cycle.
| 2008-08 | 2009-08 | 2010-08 | 2011-08 | 2012-08 | 2013-08 | 2014-08 | 2015-08 | 2016-08 | 2017-08 | TTM |
|
Revenue USD Mil | 72,483 | 71,422 | 77,946 | 88,915 | 99,137 | 105,156 | 112,640 | 116,199 | 118,719 | 129,025 | 132,735 |
|
Gross Margin % | 12.4 | 12.7 | 12.8 | 12.6 | 12.4 | 12.6 | 12.6 | 13.0 | 13.3 | 13.3 | 13.2 |
|
Operating Income USD Mil | 1,969 | 1,777 | 2,077 | 2,439 | 2,759 | 3,053 | 3,220 | 3,624 | 3,672 | 4,111 | 4,213 |
|
Operating Margin % | 2.7 | 2.5 | 2.7 | 2.7 | 2.8 | 2.9 | 2.9 | 3.1 | 3.1 | 3.2 | 3.2 |
|
Net Income USD Mil | 1,283 | 1,086 | 1,303 | 1,462 | 1,709 | 2,039 | 2,058 | 2,377 | 2,350 | 2,679 | 2,774 |
|
Earnings Per Share USD | 2.89 | 2.47 | 2.92 | 3.30 | 3.89 | 4.63 | 4.65 | 5.37 | 5.33 | 6.08 | 6.29 |
|
Dividends USD | 0.61 | 0.68 | 0.77 | 0.89 | 1.03 | 1.17 | 1.33 | 1.51 | 1.70 | 1.90 | 1.95 |
|
Payout Ratio % * | 21.1 | 27.5 | 26.4 | 26.9 | 26.5 | 24.6 | 28.7 | 28.1 | 31.2 | 32.1 | 31.0 |
|
Shares Mil | 444 | 440 | 446 | 443 | 439 | 441 | 442 | 443 | 441 | 441 | 441 |
|
Book Value Per Share * USD | 21.08 | 22.98 | 24.98 | 27.64 | 28.59 | 23.98 | 27.00 | 24.17 | 26.30 | 22.57 | 25.23 |
|
Operating Cash Flow USD Mil | 2,176 | 2,092 | 2,780 | 3,198 | 3,057 | 3,437 | 3,984 | 4,285 | 3,292 | 6,726 | 5,939 |
|
Cap Spending USD Mil | -1,599 | -1,250 | -1,055 | -1,290 | -1,480 | -2,083 | -1,993 | -2,393 | -2,649 | -2,502 | -2,655 |
|
Free Cash Flow USD Mil | 578 | 842 | 1,725 | 1,908 | 1,577 | 1,354 | 1,991 | 1,892 | 643 | 4,224 | 3,284 |
|
Free Cash Flow Per Share * USD | 1.44 | 1.91 | 3.86 | 4.31 | 3.59 | 3.74 | 3.56 | 4.39 | 4.27 | 4.88 | |
|
Working Capital USD Mil | 588 | 1,056 | 1,645 | 1,656 | 1,266 | 2,583 | 3,176 | 759 | -357 | -178 | |
|
* Indicates calendar year-end data information
Key Ratios
Profitability
Growth
Cash Flow
Financial Health
Efficiency Ratios
Margins % of Sales | 2008-08 | 2009-08 | 2010-08 | 2011-08 | 2012-08 | 2013-08 | 2014-08 | 2015-08 | 2016-08 | 2017-08 | TTM |
|
Revenue | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
|
COGS | 87.61 | 87.28 | 87.23 | 87.43 | 87.58 | 87.44 | 87.41 | 86.98 | 86.68 | 86.71 | 86.80 |
|
Gross Margin | 12.39 | 12.72 | 12.77 | 12.57 | 12.42 | 12.56 | 12.59 | 13.02 | 13.32 | 13.29 | 13.20 |
|
SG&A | 9.67 | 10.21 | 10.09 | 9.83 | 9.64 | 9.66 | 9.73 | 9.91 | 10.23 | 10.10 | 10.03 |
|
R&D | | | | | | | | | | | |
|
Other | | 0.02 | 0.01 | | | | | | | | |
|
Operating Margin | 2.72 | 2.49 | 2.66 | 2.74 | 2.78 | 2.90 | 2.86 | 3.12 | 3.09 | 3.19 | 3.17 |
|
Net Int Inc & Other | 0.04 | -0.07 | -0.03 | -0.06 | 0.01 | | -0.02 | -0.02 | -0.04 | -0.06 | -0.06 |
|
EBT Margin | 2.76 | 2.42 | 2.64 | 2.68 | 2.79 | 2.90 | 2.84 | 3.10 | 3.05 | 3.13 | 3.11 |
|
Profitability | 2008-08 | 2009-08 | 2010-08 | 2011-08 | 2012-08 | 2013-08 | 2014-08 | 2015-08 | 2016-08 | 2017-08 | TTM |
|
Tax Rate % | 35.83 | 36.64 | 35.59 | 35.29 | 36.14 | 32.45 | 34.69 | 33.16 | 34.35 | 32.81 | 31.94 |
|
Net Margin % | 1.77 | 1.52 | 1.67 | 1.64 | 1.72 | 1.94 | 1.83 | 2.05 | 1.98 | 2.08 | 2.09 |
|
Asset Turnover (Average) | 3.60 | 3.35 | 3.40 | 3.52 | 3.68 | 3.66 | 3.56 | 3.50 | 3.56 | 3.71 | 3.50 |
|
Return on Assets % | 6.37 | 5.09 | 5.69 | 5.78 | 6.34 | 7.10 | 6.50 | 7.15 | 7.06 | 7.71 | 7.31 |
|
Financial Leverage (Average) | 2.25 | 2.19 | 2.20 | 2.23 | 2.20 | 2.80 | 2.68 | 3.15 | 2.75 | 3.37 | 3.55 |
|
Return on Equity % | 14.40 | 11.31 | 12.50 | 12.81 | 14.03 | 17.58 | 17.79 | 20.74 | 20.71 | 23.44 | 24.07 |
|
Return on Invested Capital % | 11.50 | 9.44 | 10.74 | 11.13 | 12.22 | 14.04 | 12.63 | 13.69 | 14.18 | 15.78 | 16.93 |
|
Interest Coverage | | 16.87 | 19.50 | 21.54 | 30.13 | 31.82 | 29.29 | 30.06 | 28.21 | 31.14 | 30.08 |
Answer & Explanation
Solved by verified expert