SlideShare a Scribd company logo
MICROSOFT CORPORATION
FinancialStatementFY20Q1
BALANCE SHEETS
(In millions) (Unaudited)
June 30,
June 30,
2019
2018
Assets
Current assets:
Cash and cash equivalents
$11,356,000
$11,946,000
Short-term investments
$122,463,000
$ 121,822,000
Total cash, cash equivalents, and short-term investments
$133,819,000
$ 133,768,000
Accounts receivable, net of allowance for doubtful accounts
of $411 and $377
$ 29,524,000
$ 26,481,000
Inventories
$ 2,063,000
$ 2,662,000
Other current assets
$ 10,146,000
$ 6,751,000
Total current assets
$175,552,000
$ 169,662,000
Long-term assets:
Property and equipment, net of accumulated depreciation of
$35,330 and $29,223
$ 36,477,000
$ 29,460,000
Operating lease right-of-use assets
$ 7,379,000
$ 6,686,000
Equity investments
$ 2,649,000
$ 1,862,000
Goodwill
$ 42,026,000
$ 35,683,000
Intangible assets, net
$ 7,750,000
$ 8,053,000
Other long-term assets
$ 14,723,000
$ 7,442,000
Deferred asset charges
$ -
$ -
Total assets
$286,556,000
$258,848,000
Liabilities and stockholders' equity
Current liabilities:
Accounts payable
$9,382,000
$8,617,000
Short-term Debt/Current portion of long-term debt
$ 5,516,000
$ 3,998,000
Accrued compensation
$ 6,830,000
$ 6,103,000
Short-term income taxes
$ 5,665,000
$ 2,121,000
Short-term unearned revenue
$ 32,676,000
$ 28,905,000
Other current liabilities
$ 9,351,000
$ 8,744,000
Total current liabilities
$ 69,420,000
$ 58,488,000
Long-term debt
$ 66,662,000
$ 72,242,000
Long-term income taxes
$ 29,612,000
$ 30,265,000
Long-term unearned revenue
$ 4,530,000
$ 3,815,000
Deferred income taxes
$ 233,000
$ 541,000
Operating lease liabilities
$ 6,188,000
$ 5,568,000
Other long-term liabilities
$ 7,581,000
$ 5,211,000
Misc. Stocks
$ -
$ -
Minority interest
$ -
$ -
Total liabilities
$184,226,000
$176,130,000
Stockholders' equity:
Common stock and paid-in capital - shares authorized 24,000;
outstanding 7,643 and 7,677
$ 78,520,000
$ 71,223,000
Retained earnings
$ 24,150,000
$ 13,682,000
Accumulated other comprehensive loss/Other equity
$ (340,000)
$ (2,187,000)
Total stockholders' equity
$102,330,000
$ 82,718,000
Total liabilities and stockholders' equity
$286,556,000
$258,848,000
MICROSOFT CORPORATION
INCOME STATEMENTS
(In millions, except per share amounts) (Unaudited)
Twelve Months Ended June 30,
2019
2018
Sales:
Product
$66,069,000
$64,497,000
Service and other
$ 59,774,000
$ 45,863,000
Net sales
$125,843,000
$110,360,000
Cost of goods sold:
Product
$ 16,273,000
$ 15,420,000
Service and other
$ 26,637,000
$ 22,933,000
Total cost of goods sold
$ 42,910,000
$ 38,353,000
Gross profit
$ 82,933,000
$ 72,007,000
Research and development
$ 16,876,000
$ 14,726,000
Sales and marketing
$ 18,213,000
$ 17,469,000
General and administrative
$ 4,885,000
$ 4,754,000
Total operating expenses
$ 42,959,000
$ 35,058,000
less: Interest expense
$ 2,686,000
$ 2,733,000
Other income, net
$ 3,415,000
$ 4,149,000
Earnings before income and taxes
$ 43,688,000
$ 36,474,000
less: Provision for income taxes
$ 4,448,000
$ 19,903,000
Net income
$ 39,240,000
$ 16,571,000
Net income available to common shareholders
$ 39,240,000
$16,571,000
Earnings per share:
Basic
$5.11
$2.15
Diluted
$5.06
$2.13
Weighted average shares outstanding:
Basic
$ 7,673,000
$ 7,700,000
Diluted
$ 7,753,000
$ 7,794,000
MICROSOFT CORPORATION
CASH FLOWS STATEMENTS
(In millions) (Unaudited)
Twelve Months Ended June 30,
2019
Operating Activities
Net income
$39,240,000
Non-cash adjustments
Depreciation, amortization, and other
$ 11,682,000
Stock-based compensation expense
$ 4,652,000
Net recognized gains on investments and derivatives
$ (792,000)
Deferred income taxes
$ (6,463,000)
Changes in working capital
Accounts receivable
$ (2,812,000)
Inventories
$ 597,000
Other current assets
$ (1,718,000)
Other long-term assets
$ (1,834,000)
Accounts payable
$ 232,000
Unearned revenue
$ 4,462,000
Income taxes
$ 2,929,000
Other current liabilities
$ 1,419,000
Other long-term liabilities
$ 591,000
Net cash from operations
$ 52,185,000
Financing Activities
Repayments of short-term debt, maturities of 90 days or less,
net
$ -
Proceeds from issuance of debt
$ -
Repayments of debt
$ (4,000,000)
Common stock issued
$ 1,142,000
Common stock repurchased
$ (19,543,000)
Common stock cash dividends paid
$ (13,811,000)
Other, net
$ (675,000)
Net cash used in financing
$ (36,887,000)
Investing Activities
Additions to property and equipment
$ (13,925,000)
Acquisition of companies, net of cash acquired, and purchases
of intangible and other assets
$ (2,388,000)
Purchases of investments
$ (57,697,000)
Maturities of investments
$ 20,043,000
Sales of investments
$ 38,194,000
Securities lending payable
$ -
Net cash used in investing
$ (15,773,000)
Effect of foreign exchange rates on cash and cash equivalents
$ (115,000)
Net change in cash and cash equivalents
$ (590,000)
Cash and cash equivalents, beginning of period
$ 11,946,000
Cash and cash equivalents, end of period
$11,356,000
Based on the company you selected in Part I, complete the
following:
1. Based on formulas in your textbook, compute the following
ratios for two years. You may use Excel to compute your ratios.
1. Debt ratio (for the year 2019)
= Total Liabilities / Total Assets
= $286,556,000 / $286,556,000
= 1
Debt Ratio (for the year 2018)
= Total Liabilities / Total Assets
= $258,848,000 / $258,848,000
= 1
2. Gross profit margin (for the year 2019)
= [Net Sales – Cost of Goods Sold (COGS)]/Net Sales
= [$125,843,000 – $42,910,000] / $125,843,000
= 0.66 = 66%
Gross profit margin (for the year 2018)
= [Net Sales – Cost of Goods Sold (COGS)]/Net Sales
= [$110,360,000 – $38,353,000] / $110,360,000
= 0.65 = 65%
3. Free cash flow (for the year 2019)
= Net Cash flow from Operations – Capital Expenditures
= $52,185,000 – $13,925,000
= $38,260,000
4. Times interest earned (for the year 2019)
= Earnings before Interest & Taxes (EBIT) / Interest Expense
= $43,688,000 / $2,686,000
= 16.27 times the annual interest expense
Times interest earned (for the year 2018)
= Earnings before Interest & Taxes (EBIT) / Interest Expense
= $36,474,000 / $2,733,000
= 13.35 times the annual interest expense
5. Accounts receivable turnover (for the year 2019)
= Net Credit Sales / Accounts Receivables
= $125,843,000 / $29,524,000
= 4.26 times
Accounts receivable turnover (for the year 2018)
= Net Credit Sales / Accounts Receivables
= $110,360,000 / $26,481,000
= 4.17 times
6. Inventory turnover (for the year 2019)
= Cost of Goods Sold (COGS) / Inventory
= $42,910,000/ 2,063,000
= 20.8
Inventory turnover (for the year 2018)
= Cost of Goods Sold (COS) / Inventory
= $38,353,000 / $2,662,000
= 14.41
2. Prepare a DuPont Analysis of ROE for two years, including
computations of
1. Return on Sales
2. Asset Turnover
3. Return on Assets
4. Financial Leverage
5. Return on Equity
1. Return on sales (for the year 2019)
= Operating Profit before Tax / Net Sales
= $42,959,000 / $125,843,000
= 0.34136 = 34.14%
Return on sales (for the year 2018)
= Operating Profit before Tax / Net Sales
= $35,058,00 / $110,360,000
= 0.31766 = 32%
2. Asset turnover (for the year 2019)
= Net Sales / Total Assets
= $125,843,000 / $286,556,000
= 0.44 times
Asset turnover (for the year 2018)
= Net Sales / Total Assets
= $110,360,000 / $169,662,000
= 0.65 times
3. Return on assets (for the year 2019)
= Net Profit Margin X Total Asset Turnover
= 31.18% / 0.44
= 13.69%
Calculation:
Net Profit Margin = Earnings Available for Common
Stockholders / Net Sales
= $39,240,000 / $125,843,000
= 0.3118 = 31.18%
Return on asset (for the year 2018)
= Net Profit Margin X Total Asset Turnover
= 15.02% / 0.65
= 0.0977 = 10%
Calculation:
Net Profit Margin = Earnings Available for Common
Stockholders / Net Sales
= $16,571,000 / $110,360,000
= 15.02%
4. Financial leverage (for the year 2019)
= Total Assets / Common Stock Equity
= $286,556,000 / $102,330,000
= 2.8
Financial leverage (for the year 2018)
= Total Assets / Common Stock Equity
= $258,848,000 / $82,718,000
= 3.13
5. Return on equity (for the year 2019)
= Return on assets / Financial leverage
= 13.69% / 2.8
= 38.35%
Return on equity (for the year 2018)
= Return on assets / Financial leverage
= 10% / 3.13
= 30.56%

More Related Content

Similar to MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx

Q218 earnings presentation final
Q218 earnings presentation finalQ218 earnings presentation final
Q218 earnings presentation final
maxim2015ir
 
Q317 Earnings Presentation
Q317 Earnings PresentationQ317 Earnings Presentation
Q317 Earnings Presentation
maxim2015ir
 
Computer plan
Computer planComputer plan
Computer plan
Junaid Munawar
 
FY16Q2 Earnings Presentation
FY16Q2 Earnings PresentationFY16Q2 Earnings Presentation
FY16Q2 Earnings Presentation
maxim2015ir
 
Comparative ratio analysis
Comparative ratio analysisComparative ratio analysis
Comparative ratio analysis
Nishchay Nareindra Garg
 
Chapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptxChapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
ThoChiNguyn11
 
2019 FS of CIC as submitted to COA.pdf
2019 FS of CIC as submitted to COA.pdf2019 FS of CIC as submitted to COA.pdf
2019 FS of CIC as submitted to COA.pdf
CindyMangapit1
 
Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...
Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...
Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...
KushShah65
 
T-Bytes Agile & AI Operations
T-Bytes Agile & AI OperationsT-Bytes Agile & AI Operations
T-Bytes Agile & AI Operations
EGBG Services
 
BTE 302TEST 1NameCMR 302Test IAnswer the Following.docx
BTE 302TEST 1NameCMR 302Test IAnswer the Following.docxBTE 302TEST 1NameCMR 302Test IAnswer the Following.docx
BTE 302TEST 1NameCMR 302Test IAnswer the Following.docx
curwenmichaela
 
Carter is a small regional food producer whose specialty is high-q.docx
Carter is a small regional food producer whose specialty is high-q.docxCarter is a small regional food producer whose specialty is high-q.docx
Carter is a small regional food producer whose specialty is high-q.docx
jasoninnes20
 
Fy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentationFy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentation
maxim2015ir
 
Test IAnswer the Following1. What are the five accounting cl.docx
Test IAnswer the Following1. What are the five accounting cl.docxTest IAnswer the Following1. What are the five accounting cl.docx
Test IAnswer the Following1. What are the five accounting cl.docx
bradburgess22840
 
Fy16 q3 supplemental presentation final
Fy16 q3 supplemental presentation finalFy16 q3 supplemental presentation final
Fy16 q3 supplemental presentation final
maxim2015ir
 
Bank of america
Bank of americaBank of america
Bank of america
zeshanali62
 
Earnings Presentation Q217
Earnings Presentation Q217Earnings Presentation Q217
Earnings Presentation Q217
maxim2015ir
 
Estácio: 3Q16 Conference Call Presentation
Estácio: 3Q16 Conference Call PresentationEstácio: 3Q16 Conference Call Presentation
Estácio: 3Q16 Conference Call Presentation
Estácio Participações
 
T-mobile 2020 Balance sheetin millions, except share and per shar
 T-mobile 2020 Balance sheetin millions, except share and per shar T-mobile 2020 Balance sheetin millions, except share and per shar
T-mobile 2020 Balance sheetin millions, except share and per shar
MoseStaton39
 
UMH Properties 1Q16 Update
UMH Properties 1Q16 UpdateUMH Properties 1Q16 Update
UMH Properties 1Q16 Update
Marcellus Drilling News
 

Similar to MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx (20)

Q218 earnings presentation final
Q218 earnings presentation finalQ218 earnings presentation final
Q218 earnings presentation final
 
MARKETING
MARKETINGMARKETING
MARKETING
 
Q317 Earnings Presentation
Q317 Earnings PresentationQ317 Earnings Presentation
Q317 Earnings Presentation
 
Computer plan
Computer planComputer plan
Computer plan
 
FY16Q2 Earnings Presentation
FY16Q2 Earnings PresentationFY16Q2 Earnings Presentation
FY16Q2 Earnings Presentation
 
Comparative ratio analysis
Comparative ratio analysisComparative ratio analysis
Comparative ratio analysis
 
Chapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptxChapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
 
2019 FS of CIC as submitted to COA.pdf
2019 FS of CIC as submitted to COA.pdf2019 FS of CIC as submitted to COA.pdf
2019 FS of CIC as submitted to COA.pdf
 
Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...
Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...
Class 12 Accountancy Project CBSE 2020 (Ratios, Cash Flow Statement, Segment ...
 
T-Bytes Agile & AI Operations
T-Bytes Agile & AI OperationsT-Bytes Agile & AI Operations
T-Bytes Agile & AI Operations
 
BTE 302TEST 1NameCMR 302Test IAnswer the Following.docx
BTE 302TEST 1NameCMR 302Test IAnswer the Following.docxBTE 302TEST 1NameCMR 302Test IAnswer the Following.docx
BTE 302TEST 1NameCMR 302Test IAnswer the Following.docx
 
Carter is a small regional food producer whose specialty is high-q.docx
Carter is a small regional food producer whose specialty is high-q.docxCarter is a small regional food producer whose specialty is high-q.docx
Carter is a small regional food producer whose specialty is high-q.docx
 
Fy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentationFy16 q3 supplemental web presentation
Fy16 q3 supplemental web presentation
 
Test IAnswer the Following1. What are the five accounting cl.docx
Test IAnswer the Following1. What are the five accounting cl.docxTest IAnswer the Following1. What are the five accounting cl.docx
Test IAnswer the Following1. What are the five accounting cl.docx
 
Fy16 q3 supplemental presentation final
Fy16 q3 supplemental presentation finalFy16 q3 supplemental presentation final
Fy16 q3 supplemental presentation final
 
Bank of america
Bank of americaBank of america
Bank of america
 
Earnings Presentation Q217
Earnings Presentation Q217Earnings Presentation Q217
Earnings Presentation Q217
 
Estácio: 3Q16 Conference Call Presentation
Estácio: 3Q16 Conference Call PresentationEstácio: 3Q16 Conference Call Presentation
Estácio: 3Q16 Conference Call Presentation
 
T-mobile 2020 Balance sheetin millions, except share and per shar
 T-mobile 2020 Balance sheetin millions, except share and per shar T-mobile 2020 Balance sheetin millions, except share and per shar
T-mobile 2020 Balance sheetin millions, except share and per shar
 
UMH Properties 1Q16 Update
UMH Properties 1Q16 UpdateUMH Properties 1Q16 Update
UMH Properties 1Q16 Update
 

More from roushhsiu

Most women experience their closest friendships with those of th.docx
Most women experience their closest friendships with those of th.docxMost women experience their closest friendships with those of th.docx
Most women experience their closest friendships with those of th.docx
roushhsiu
 
Morgan and Dunn JD have hired you to assist with a case involvin.docx
Morgan and Dunn JD have hired you to assist with a case involvin.docxMorgan and Dunn JD have hired you to assist with a case involvin.docx
Morgan and Dunn JD have hired you to assist with a case involvin.docx
roushhsiu
 
Mortality rates vary between the Hispanic community and the gene.docx
Mortality rates vary between the Hispanic community and the gene.docxMortality rates vary between the Hispanic community and the gene.docx
Mortality rates vary between the Hispanic community and the gene.docx
roushhsiu
 
Moreno Industries has adopted the following production budget for th.docx
Moreno Industries has adopted the following production budget for th.docxMoreno Industries has adopted the following production budget for th.docx
Moreno Industries has adopted the following production budget for th.docx
roushhsiu
 
Most people have a blend of leadership styles that they use. Some le.docx
Most people have a blend of leadership styles that they use. Some le.docxMost people have a blend of leadership styles that they use. Some le.docx
Most people have a blend of leadership styles that they use. Some le.docx
roushhsiu
 
Moral rights as opposed to legal rights are not dependent on a polit.docx
Moral rights as opposed to legal rights are not dependent on a polit.docxMoral rights as opposed to legal rights are not dependent on a polit.docx
Moral rights as opposed to legal rights are not dependent on a polit.docx
roushhsiu
 
Montasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docx
Montasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docxMontasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docx
Montasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docx
roushhsiu
 
Module Outcome  You will be able to describe the historical force.docx
Module Outcome  You will be able to describe the historical force.docxModule Outcome  You will be able to describe the historical force.docx
Module Outcome  You will be able to describe the historical force.docx
roushhsiu
 
Molière believed that the duty of comedy is to correct human vices b.docx
Molière believed that the duty of comedy is to correct human vices b.docxMolière believed that the duty of comedy is to correct human vices b.docx
Molière believed that the duty of comedy is to correct human vices b.docx
roushhsiu
 
Module One Making Budgetary DecisionsDirectionsBased on the i.docx
Module One Making Budgetary DecisionsDirectionsBased on the i.docxModule One Making Budgetary DecisionsDirectionsBased on the i.docx
Module One Making Budgetary DecisionsDirectionsBased on the i.docx
roushhsiu
 
Monitoring Data and Quality ImprovementAnswer one of two que.docx
Monitoring Data and Quality ImprovementAnswer one of two que.docxMonitoring Data and Quality ImprovementAnswer one of two que.docx
Monitoring Data and Quality ImprovementAnswer one of two que.docx
roushhsiu
 
Monitoring Global Supply Chains† Jodi L. Short Prof.docx
Monitoring Global Supply Chains†   Jodi L. Short Prof.docxMonitoring Global Supply Chains†   Jodi L. Short Prof.docx
Monitoring Global Supply Chains† Jodi L. Short Prof.docx
roushhsiu
 
Morality Relativism & the Concerns it RaisesI want to g.docx
Morality Relativism & the Concerns it RaisesI want to g.docxMorality Relativism & the Concerns it RaisesI want to g.docx
Morality Relativism & the Concerns it RaisesI want to g.docx
roushhsiu
 
Module 9 content You will perform a history of a cardiac pro.docx
Module 9 content You will perform a history of a cardiac pro.docxModule 9 content You will perform a history of a cardiac pro.docx
Module 9 content You will perform a history of a cardiac pro.docx
roushhsiu
 
Module Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docx
Module Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docxModule Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docx
Module Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docx
roushhsiu
 
Module Assignment Clinical Decision Support SystemsLearning Outcome.docx
Module Assignment Clinical Decision Support SystemsLearning Outcome.docxModule Assignment Clinical Decision Support SystemsLearning Outcome.docx
Module Assignment Clinical Decision Support SystemsLearning Outcome.docx
roushhsiu
 
MONTCLAIR UNIVERSITYLAWS 362 LEGAL WRITING MIDTERM.docx
MONTCLAIR UNIVERSITYLAWS 362  LEGAL WRITING   MIDTERM.docxMONTCLAIR UNIVERSITYLAWS 362  LEGAL WRITING   MIDTERM.docx
MONTCLAIR UNIVERSITYLAWS 362 LEGAL WRITING MIDTERM.docx
roushhsiu
 
MODULE 8You will perform a history of a respiratory problem th.docx
MODULE 8You will perform a history of a respiratory problem th.docxMODULE 8You will perform a history of a respiratory problem th.docx
MODULE 8You will perform a history of a respiratory problem th.docx
roushhsiu
 
Most organizations, including hospitals, adopt both Mission and Visi.docx
Most organizations, including hospitals, adopt both Mission and Visi.docxMost organizations, including hospitals, adopt both Mission and Visi.docx
Most organizations, including hospitals, adopt both Mission and Visi.docx
roushhsiu
 
More like this Abstract TranslateFull Text Translate.docx
More like this Abstract TranslateFull Text Translate.docxMore like this Abstract TranslateFull Text Translate.docx
More like this Abstract TranslateFull Text Translate.docx
roushhsiu
 

More from roushhsiu (20)

Most women experience their closest friendships with those of th.docx
Most women experience their closest friendships with those of th.docxMost women experience their closest friendships with those of th.docx
Most women experience their closest friendships with those of th.docx
 
Morgan and Dunn JD have hired you to assist with a case involvin.docx
Morgan and Dunn JD have hired you to assist with a case involvin.docxMorgan and Dunn JD have hired you to assist with a case involvin.docx
Morgan and Dunn JD have hired you to assist with a case involvin.docx
 
Mortality rates vary between the Hispanic community and the gene.docx
Mortality rates vary between the Hispanic community and the gene.docxMortality rates vary between the Hispanic community and the gene.docx
Mortality rates vary between the Hispanic community and the gene.docx
 
Moreno Industries has adopted the following production budget for th.docx
Moreno Industries has adopted the following production budget for th.docxMoreno Industries has adopted the following production budget for th.docx
Moreno Industries has adopted the following production budget for th.docx
 
Most people have a blend of leadership styles that they use. Some le.docx
Most people have a blend of leadership styles that they use. Some le.docxMost people have a blend of leadership styles that they use. Some le.docx
Most people have a blend of leadership styles that they use. Some le.docx
 
Moral rights as opposed to legal rights are not dependent on a polit.docx
Moral rights as opposed to legal rights are not dependent on a polit.docxMoral rights as opposed to legal rights are not dependent on a polit.docx
Moral rights as opposed to legal rights are not dependent on a polit.docx
 
Montasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docx
Montasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docxMontasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docx
Montasari, R., & Hill, R. (2019). Next-Generation Digital Forens.docx
 
Module Outcome  You will be able to describe the historical force.docx
Module Outcome  You will be able to describe the historical force.docxModule Outcome  You will be able to describe the historical force.docx
Module Outcome  You will be able to describe the historical force.docx
 
Molière believed that the duty of comedy is to correct human vices b.docx
Molière believed that the duty of comedy is to correct human vices b.docxMolière believed that the duty of comedy is to correct human vices b.docx
Molière believed that the duty of comedy is to correct human vices b.docx
 
Module One Making Budgetary DecisionsDirectionsBased on the i.docx
Module One Making Budgetary DecisionsDirectionsBased on the i.docxModule One Making Budgetary DecisionsDirectionsBased on the i.docx
Module One Making Budgetary DecisionsDirectionsBased on the i.docx
 
Monitoring Data and Quality ImprovementAnswer one of two que.docx
Monitoring Data and Quality ImprovementAnswer one of two que.docxMonitoring Data and Quality ImprovementAnswer one of two que.docx
Monitoring Data and Quality ImprovementAnswer one of two que.docx
 
Monitoring Global Supply Chains† Jodi L. Short Prof.docx
Monitoring Global Supply Chains†   Jodi L. Short Prof.docxMonitoring Global Supply Chains†   Jodi L. Short Prof.docx
Monitoring Global Supply Chains† Jodi L. Short Prof.docx
 
Morality Relativism & the Concerns it RaisesI want to g.docx
Morality Relativism & the Concerns it RaisesI want to g.docxMorality Relativism & the Concerns it RaisesI want to g.docx
Morality Relativism & the Concerns it RaisesI want to g.docx
 
Module 9 content You will perform a history of a cardiac pro.docx
Module 9 content You will perform a history of a cardiac pro.docxModule 9 content You will perform a history of a cardiac pro.docx
Module 9 content You will perform a history of a cardiac pro.docx
 
Module Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docx
Module Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docxModule Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docx
Module Assessment 4 TANM ApplicationsBUS2 190Last name, Fir.docx
 
Module Assignment Clinical Decision Support SystemsLearning Outcome.docx
Module Assignment Clinical Decision Support SystemsLearning Outcome.docxModule Assignment Clinical Decision Support SystemsLearning Outcome.docx
Module Assignment Clinical Decision Support SystemsLearning Outcome.docx
 
MONTCLAIR UNIVERSITYLAWS 362 LEGAL WRITING MIDTERM.docx
MONTCLAIR UNIVERSITYLAWS 362  LEGAL WRITING   MIDTERM.docxMONTCLAIR UNIVERSITYLAWS 362  LEGAL WRITING   MIDTERM.docx
MONTCLAIR UNIVERSITYLAWS 362 LEGAL WRITING MIDTERM.docx
 
MODULE 8You will perform a history of a respiratory problem th.docx
MODULE 8You will perform a history of a respiratory problem th.docxMODULE 8You will perform a history of a respiratory problem th.docx
MODULE 8You will perform a history of a respiratory problem th.docx
 
Most organizations, including hospitals, adopt both Mission and Visi.docx
Most organizations, including hospitals, adopt both Mission and Visi.docxMost organizations, including hospitals, adopt both Mission and Visi.docx
Most organizations, including hospitals, adopt both Mission and Visi.docx
 
More like this Abstract TranslateFull Text Translate.docx
More like this Abstract TranslateFull Text Translate.docxMore like this Abstract TranslateFull Text Translate.docx
More like this Abstract TranslateFull Text Translate.docx
 

Recently uploaded

Digital Artifact 1 - 10VCD Environments Unit
Digital Artifact 1 - 10VCD Environments UnitDigital Artifact 1 - 10VCD Environments Unit
Digital Artifact 1 - 10VCD Environments Unit
chanes7
 
The Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official PublicationThe Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official Publication
Delapenabediema
 
Francesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptxFrancesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptx
EduSkills OECD
 
Unit 8 - Information and Communication Technology (Paper I).pdf
Unit 8 - Information and Communication Technology (Paper I).pdfUnit 8 - Information and Communication Technology (Paper I).pdf
Unit 8 - Information and Communication Technology (Paper I).pdf
Thiyagu K
 
A Strategic Approach: GenAI in Education
A Strategic Approach: GenAI in EducationA Strategic Approach: GenAI in Education
A Strategic Approach: GenAI in Education
Peter Windle
 
Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46
Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46
Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46
MysoreMuleSoftMeetup
 
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
Levi Shapiro
 
Model Attribute Check Company Auto Property
Model Attribute  Check Company Auto PropertyModel Attribute  Check Company Auto Property
Model Attribute Check Company Auto Property
Celine George
 
Digital Artifact 2 - Investigating Pavilion Designs
Digital Artifact 2 - Investigating Pavilion DesignsDigital Artifact 2 - Investigating Pavilion Designs
Digital Artifact 2 - Investigating Pavilion Designs
chanes7
 
South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)
Academy of Science of South Africa
 
S1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptxS1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptx
tarandeep35
 
Advantages and Disadvantages of CMS from an SEO Perspective
Advantages and Disadvantages of CMS from an SEO PerspectiveAdvantages and Disadvantages of CMS from an SEO Perspective
Advantages and Disadvantages of CMS from an SEO Perspective
Krisztián Száraz
 
"Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe..."Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe...
SACHIN R KONDAGURI
 
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
EugeneSaldivar
 
Pride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School DistrictPride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School District
David Douglas School District
 
Synthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptxSynthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptx
Pavel ( NSTU)
 
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptxChapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
Mohd Adib Abd Muin, Senior Lecturer at Universiti Utara Malaysia
 
The Diamond Necklace by Guy De Maupassant.pptx
The Diamond Necklace by Guy De Maupassant.pptxThe Diamond Necklace by Guy De Maupassant.pptx
The Diamond Necklace by Guy De Maupassant.pptx
DhatriParmar
 
How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17
Celine George
 
Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...
Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...
Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...
Dr. Vinod Kumar Kanvaria
 

Recently uploaded (20)

Digital Artifact 1 - 10VCD Environments Unit
Digital Artifact 1 - 10VCD Environments UnitDigital Artifact 1 - 10VCD Environments Unit
Digital Artifact 1 - 10VCD Environments Unit
 
The Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official PublicationThe Challenger.pdf DNHS Official Publication
The Challenger.pdf DNHS Official Publication
 
Francesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptxFrancesca Gottschalk - How can education support child empowerment.pptx
Francesca Gottschalk - How can education support child empowerment.pptx
 
Unit 8 - Information and Communication Technology (Paper I).pdf
Unit 8 - Information and Communication Technology (Paper I).pdfUnit 8 - Information and Communication Technology (Paper I).pdf
Unit 8 - Information and Communication Technology (Paper I).pdf
 
A Strategic Approach: GenAI in Education
A Strategic Approach: GenAI in EducationA Strategic Approach: GenAI in Education
A Strategic Approach: GenAI in Education
 
Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46
Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46
Mule 4.6 & Java 17 Upgrade | MuleSoft Mysore Meetup #46
 
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
June 3, 2024 Anti-Semitism Letter Sent to MIT President Kornbluth and MIT Cor...
 
Model Attribute Check Company Auto Property
Model Attribute  Check Company Auto PropertyModel Attribute  Check Company Auto Property
Model Attribute Check Company Auto Property
 
Digital Artifact 2 - Investigating Pavilion Designs
Digital Artifact 2 - Investigating Pavilion DesignsDigital Artifact 2 - Investigating Pavilion Designs
Digital Artifact 2 - Investigating Pavilion Designs
 
South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)
 
S1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptxS1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptx
 
Advantages and Disadvantages of CMS from an SEO Perspective
Advantages and Disadvantages of CMS from an SEO PerspectiveAdvantages and Disadvantages of CMS from an SEO Perspective
Advantages and Disadvantages of CMS from an SEO Perspective
 
"Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe..."Protectable subject matters, Protection in biotechnology, Protection of othe...
"Protectable subject matters, Protection in biotechnology, Protection of othe...
 
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...TESDA TM1 REVIEWER  FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
TESDA TM1 REVIEWER FOR NATIONAL ASSESSMENT WRITTEN AND ORAL QUESTIONS WITH A...
 
Pride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School DistrictPride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School District
 
Synthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptxSynthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptx
 
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptxChapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
 
The Diamond Necklace by Guy De Maupassant.pptx
The Diamond Necklace by Guy De Maupassant.pptxThe Diamond Necklace by Guy De Maupassant.pptx
The Diamond Necklace by Guy De Maupassant.pptx
 
How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17How to Make a Field invisible in Odoo 17
How to Make a Field invisible in Odoo 17
 
Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...
Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...
Exploiting Artificial Intelligence for Empowering Researchers and Faculty, In...
 

MICROSOFT CORPORATIONFinancialStatementFY20Q1BALANCE SHEETS.docx

  • 1. MICROSOFT CORPORATION FinancialStatementFY20Q1 BALANCE SHEETS (In millions) (Unaudited) June 30, June 30, 2019 2018 Assets Current assets: Cash and cash equivalents $11,356,000 $11,946,000 Short-term investments $122,463,000 $ 121,822,000 Total cash, cash equivalents, and short-term investments $133,819,000 $ 133,768,000 Accounts receivable, net of allowance for doubtful accounts
  • 2. of $411 and $377 $ 29,524,000 $ 26,481,000 Inventories $ 2,063,000 $ 2,662,000 Other current assets $ 10,146,000 $ 6,751,000 Total current assets $175,552,000 $ 169,662,000 Long-term assets: Property and equipment, net of accumulated depreciation of $35,330 and $29,223 $ 36,477,000 $ 29,460,000 Operating lease right-of-use assets $ 7,379,000 $ 6,686,000 Equity investments $ 2,649,000
  • 3. $ 1,862,000 Goodwill $ 42,026,000 $ 35,683,000 Intangible assets, net $ 7,750,000 $ 8,053,000 Other long-term assets $ 14,723,000 $ 7,442,000 Deferred asset charges $ - $ - Total assets $286,556,000 $258,848,000 Liabilities and stockholders' equity Current liabilities: Accounts payable $9,382,000 $8,617,000 Short-term Debt/Current portion of long-term debt
  • 4. $ 5,516,000 $ 3,998,000 Accrued compensation $ 6,830,000 $ 6,103,000 Short-term income taxes $ 5,665,000 $ 2,121,000 Short-term unearned revenue $ 32,676,000 $ 28,905,000 Other current liabilities $ 9,351,000 $ 8,744,000 Total current liabilities $ 69,420,000 $ 58,488,000 Long-term debt $ 66,662,000 $ 72,242,000 Long-term income taxes $ 29,612,000 $ 30,265,000 Long-term unearned revenue $ 4,530,000 $ 3,815,000 Deferred income taxes
  • 5. $ 233,000 $ 541,000 Operating lease liabilities $ 6,188,000 $ 5,568,000 Other long-term liabilities $ 7,581,000 $ 5,211,000 Misc. Stocks $ - $ - Minority interest $ - $ - Total liabilities $184,226,000 $176,130,000 Stockholders' equity: Common stock and paid-in capital - shares authorized 24,000; outstanding 7,643 and 7,677 $ 78,520,000 $ 71,223,000 Retained earnings $ 24,150,000
  • 6. $ 13,682,000 Accumulated other comprehensive loss/Other equity $ (340,000) $ (2,187,000) Total stockholders' equity $102,330,000 $ 82,718,000 Total liabilities and stockholders' equity $286,556,000 $258,848,000 MICROSOFT CORPORATION INCOME STATEMENTS (In millions, except per share amounts) (Unaudited) Twelve Months Ended June 30, 2019
  • 7. 2018 Sales: Product $66,069,000 $64,497,000 Service and other $ 59,774,000 $ 45,863,000 Net sales $125,843,000 $110,360,000 Cost of goods sold: Product $ 16,273,000 $ 15,420,000 Service and other $ 26,637,000 $ 22,933,000 Total cost of goods sold $ 42,910,000 $ 38,353,000 Gross profit $ 82,933,000 $ 72,007,000
  • 8. Research and development $ 16,876,000 $ 14,726,000 Sales and marketing $ 18,213,000 $ 17,469,000 General and administrative $ 4,885,000 $ 4,754,000 Total operating expenses $ 42,959,000 $ 35,058,000 less: Interest expense $ 2,686,000 $ 2,733,000 Other income, net $ 3,415,000 $ 4,149,000 Earnings before income and taxes $ 43,688,000 $ 36,474,000 less: Provision for income taxes $ 4,448,000 $ 19,903,000 Net income $ 39,240,000 $ 16,571,000
  • 9. Net income available to common shareholders $ 39,240,000 $16,571,000 Earnings per share: Basic $5.11 $2.15 Diluted $5.06 $2.13 Weighted average shares outstanding: Basic $ 7,673,000 $ 7,700,000 Diluted $ 7,753,000 $ 7,794,000 MICROSOFT CORPORATION CASH FLOWS STATEMENTS
  • 10. (In millions) (Unaudited) Twelve Months Ended June 30, 2019 Operating Activities Net income $39,240,000 Non-cash adjustments Depreciation, amortization, and other $ 11,682,000 Stock-based compensation expense $ 4,652,000 Net recognized gains on investments and derivatives $ (792,000) Deferred income taxes $ (6,463,000) Changes in working capital Accounts receivable $ (2,812,000) Inventories $ 597,000 Other current assets $ (1,718,000) Other long-term assets $ (1,834,000) Accounts payable $ 232,000 Unearned revenue
  • 11. $ 4,462,000 Income taxes $ 2,929,000 Other current liabilities $ 1,419,000 Other long-term liabilities $ 591,000 Net cash from operations $ 52,185,000 Financing Activities Repayments of short-term debt, maturities of 90 days or less, net $ - Proceeds from issuance of debt $ - Repayments of debt $ (4,000,000) Common stock issued $ 1,142,000 Common stock repurchased $ (19,543,000) Common stock cash dividends paid $ (13,811,000) Other, net $ (675,000) Net cash used in financing $ (36,887,000) Investing Activities Additions to property and equipment $ (13,925,000) Acquisition of companies, net of cash acquired, and purchases of intangible and other assets $ (2,388,000) Purchases of investments
  • 12. $ (57,697,000) Maturities of investments $ 20,043,000 Sales of investments $ 38,194,000 Securities lending payable $ - Net cash used in investing $ (15,773,000) Effect of foreign exchange rates on cash and cash equivalents $ (115,000) Net change in cash and cash equivalents $ (590,000) Cash and cash equivalents, beginning of period $ 11,946,000 Cash and cash equivalents, end of period $11,356,000 Based on the company you selected in Part I, complete the following: 1. Based on formulas in your textbook, compute the following ratios for two years. You may use Excel to compute your ratios. 1. Debt ratio (for the year 2019) = Total Liabilities / Total Assets = $286,556,000 / $286,556,000 = 1
  • 13. Debt Ratio (for the year 2018) = Total Liabilities / Total Assets = $258,848,000 / $258,848,000 = 1 2. Gross profit margin (for the year 2019) = [Net Sales – Cost of Goods Sold (COGS)]/Net Sales = [$125,843,000 – $42,910,000] / $125,843,000 = 0.66 = 66% Gross profit margin (for the year 2018) = [Net Sales – Cost of Goods Sold (COGS)]/Net Sales = [$110,360,000 – $38,353,000] / $110,360,000 = 0.65 = 65% 3. Free cash flow (for the year 2019) = Net Cash flow from Operations – Capital Expenditures = $52,185,000 – $13,925,000 = $38,260,000 4. Times interest earned (for the year 2019) = Earnings before Interest & Taxes (EBIT) / Interest Expense = $43,688,000 / $2,686,000 = 16.27 times the annual interest expense Times interest earned (for the year 2018) = Earnings before Interest & Taxes (EBIT) / Interest Expense = $36,474,000 / $2,733,000 = 13.35 times the annual interest expense 5. Accounts receivable turnover (for the year 2019) = Net Credit Sales / Accounts Receivables = $125,843,000 / $29,524,000 = 4.26 times Accounts receivable turnover (for the year 2018) = Net Credit Sales / Accounts Receivables = $110,360,000 / $26,481,000 = 4.17 times 6. Inventory turnover (for the year 2019) = Cost of Goods Sold (COGS) / Inventory = $42,910,000/ 2,063,000
  • 14. = 20.8 Inventory turnover (for the year 2018) = Cost of Goods Sold (COS) / Inventory = $38,353,000 / $2,662,000 = 14.41 2. Prepare a DuPont Analysis of ROE for two years, including computations of 1. Return on Sales 2. Asset Turnover 3. Return on Assets 4. Financial Leverage 5. Return on Equity 1. Return on sales (for the year 2019) = Operating Profit before Tax / Net Sales = $42,959,000 / $125,843,000 = 0.34136 = 34.14% Return on sales (for the year 2018) = Operating Profit before Tax / Net Sales = $35,058,00 / $110,360,000 = 0.31766 = 32% 2. Asset turnover (for the year 2019) = Net Sales / Total Assets = $125,843,000 / $286,556,000 = 0.44 times Asset turnover (for the year 2018) = Net Sales / Total Assets = $110,360,000 / $169,662,000 = 0.65 times 3. Return on assets (for the year 2019) = Net Profit Margin X Total Asset Turnover = 31.18% / 0.44 = 13.69% Calculation: Net Profit Margin = Earnings Available for Common Stockholders / Net Sales
  • 15. = $39,240,000 / $125,843,000 = 0.3118 = 31.18% Return on asset (for the year 2018) = Net Profit Margin X Total Asset Turnover = 15.02% / 0.65 = 0.0977 = 10% Calculation: Net Profit Margin = Earnings Available for Common Stockholders / Net Sales = $16,571,000 / $110,360,000 = 15.02% 4. Financial leverage (for the year 2019) = Total Assets / Common Stock Equity = $286,556,000 / $102,330,000 = 2.8 Financial leverage (for the year 2018) = Total Assets / Common Stock Equity = $258,848,000 / $82,718,000 = 3.13 5. Return on equity (for the year 2019) = Return on assets / Financial leverage = 13.69% / 2.8 = 38.35% Return on equity (for the year 2018) = Return on assets / Financial leverage = 10% / 3.13 = 30.56%