Download an excel friendly version of all sections of the most recent annual financial statements from the Company Financials tab for the past 3 years. ?Open th
Download an excel friendly version of all sections of the most recent annual financial statements from the Company Financials tab for the past 3 years. Open the excel and analyze what has changed most dramatically in the past 3 years on each of the Balance Sheet, Income Statement, and Cash Flow Statement. To do this, check and clean the data, then set up basic analytic formulas in excel to autocalculate for you as per the example in class (calculate the differences, set a threshold, and search for largest fluctuation or use conditional formatting to easily identify).
NOTE: An explanation cannot simply be "due to COVID." As that has a broad impact economically in the last 3 years, if the reasons are in fact related in someway to COVID versus other business reasons, specifics must be given (sales, government grants, closed stores, rising inventory, etc relevant only to the company)
Instruction:
I have prepared the required data in excel and highlighted the two significant changes that I found in the annual financial statements. The assignment requires me to give meaningful reasoning for these significant changes I spotted in the data. I have already prepared reasoning for the Balance Sheet. I want you to complete the reasoning for the Cash Flow and Income Statement. Also check for any errors in data calculation.
Class Assignment
1) Pick one of the following companies: Disney, Bio Rad Laboratories, Albertsons, Williams-Sonoma, Invitae, Seer, Air B&B 2) Using GGU's Mergent access, read through the Company Details tab and the News tab, as well as any other research that interests you on Mergent or the company webpage. 3) Download an excel friendly version of all sections of the most recent annual financial statements from the Company Financials tab for the past 3 years. Open the excel and analyze what has changed most dramatically in the past 3 years on each of the Balance Sheet, Income Statement, and Cash Flow Statement. To do this, check and clean the data, then set up basic analytic formulas in excel to autocalculate for you as per the example in class (calculate the differences, set a threshold, and search for largest fluctuation or use conditional formatting to easily identify). NOTE: An explanation cannot simply be "due to COVID." As that has a broad impact economically in the last 3 years, if the reasons are in fact related in someway to COVID versus other business reasons, specifics must be given (sales, government grants, closed stores, rising inventory, etc relevant only to the company) 4) Select TWO of the most dramatic changes with the most recent annual financials being the comparison point. Write about both of the most dramatic changes and extrapolate why you believe that happened. Write the explanation of the change with 3 Sentences MAX and you can use graphic and figures to show what has changed and explain your analysis. Submit directly to e-learning, a separate file upload is not necessary. NOTE- As indicated in the recording during the section on this assignment, an example of how you can set up your analysis for your own use is attached. Just a quick snip as this is very easy and since you are only submitting your write up, it is up to you how you identify the largest fluctuations. As shown in the snip have the financial statement line items by year, and then create two columns. (1) A difference by % and (2) a difference by a dollar amount ($). You can use conditional formatting if colors help you quickly see the largest flux by line item (not totals).
,
Balance Sheet
| Powered by Clearbit | ||||||||
| Disney (Walt) Co. (The) (NYS: DIS) | ||||||||
| Exchange rate used is that of the Year End reported date | ||||||||
| As Reported Annual Balance Sheet | Cash Difference between 2020-2021 | Cash difference between 2019-2020 | Percentage difference in 2020-2021 | Percentage difference in 2019-2020 | ||||
| Report Date | 10/02/2021 | 10/03/2020 | 09/28/2019 | 2021 | 2020 | 2021 | 2020 | |
| Cash & cash equivalents | $ 15,959,000,000.00 | $ 17,914,000,000.00 | $ 5,418,000,000.00 | $ (1,955,000,000.00) | $ (12,496,000,000.00) | -10.91% | 230.64% | |
| Receivables, net | $ 13,367,000,000.00 | $ 12,708,000,000.00 | $ 15,481,000,000.00 | $ 659,000,000.00 | $ 2,773,000,000.00 | 5.19% | -17.91% | |
| Inventories | $ 1,331,000,000.00 | $ 1,583,000,000.00 | $ 1,649,000,000.00 | $ (252,000,000.00) | $ 66,000,000.00 | -15.92% | -4.00% | |
| Other current assets | $ 817,000,000.00 | $ 875,000,000.00 | $ 979,000,000.00 | $ (58,000,000.00) | $ 104,000,000.00 | -6.63% | -10.62% | |
| Total current assets | $ 33,657,000,000.00 | $ 35,251,000,000.00 | $ 28,124,000,000.00 | $ (1,594,000,000.00) | $ (7,127,000,000.00) | -4.52% | 25.34% | |
| Produced & licensed content costs | $ 29,549,000,000.00 | $ 25,022,000,000.00 | $ 22,810,000,000.00 | $ 4,527,000,000.00 | $ (2,212,000,000.00) | 18.09% | 9.70% | |
| Investments | $ 3,935,000,000.00 | $ 3,903,000,000.00 | $ 3,224,000,000.00 | $ 32,000,000.00 | $ (679,000,000.00) | 0.82% | 21.06% | |
| Attractions, buildings & improvements | $ 32,765,000,000.00 | $ 31,279,000,000.00 | $ 29,509,000,000.00 | $ 1,486,000,000.00 | $ (1,770,000,000.00) | 4.75% | 6.00% | |
| Furniture, fixtures & equipment | $ 24,008,000,000.00 | $ 22,976,000,000.00 | $ 21,265,000,000.00 | $ 1,032,000,000.00 | $ (1,711,000,000.00) | 4.49% | 8.05% | |
| Land improvements | $ 7,061,000,000.00 | $ 6,828,000,000.00 | $ 6,649,000,000.00 | $ 233,000,000.00 | $ (179,000,000.00) | 3.41% | 2.69% | |
| Leasehold improvements | $ 1,058,000,000.00 | $ 1,028,000,000.00 | $ 1,166,000,000.00 | $ 30,000,000.00 | $ 138,000,000.00 | 2.92% | -11.84% | |
| Attractions, buildings & equipment, at cost | $ 64,892,000,000.00 | $ 62,111,000,000.00 | $ 58,589,000,000.00 | $ 2,781,000,000.00 | $ (3,522,000,000.00) | 4.48% | 6.01% | |
| Accumulated depreciation | $ 37,920,000,000.00 | $ 35,517,000,000.00 | $ 32,415,000,000.00 | $ 2,403,000,000.00 | $ (3,102,000,000.00) | 6.77% | 9.57% | |
| Parks, resorts & other property, before projects in progress & land | $ 26,972,000,000.00 | $ 26,594,000,000.00 | $ 26,174,000,000.00 | $ 378,000,000.00 | $ (420,000,000.00) | 1.42% | 1.60% | |
| Projects in progress | $ 4,521,000,000.00 | $ 4,449,000,000.00 | $ 4,264,000,000.00 | $ 72,000,000.00 | $ (185,000,000.00) | 1.62% | 4.34% | |
| Land | $ 1,131,000,000.00 | $ 1,035,000,000.00 | $ 1,165,000,000.00 | $ 96,000,000.00 | $ 130,000,000.00 | 9.28% | -11.16% | |
| Parks, resorts & other property, net | $ 32,624,000,000.00 | $ 32,078,000,000.00 | $ 31,603,000,000.00 | $ 546,000,000.00 | $ (475,000,000.00) | 1.70% | 1.50% | |
| Intangible assets, net | $ 17,115,000,000.00 | $ 19,173,000,000.00 | $ 23,215,000,000.00 | $ (2,058,000,000.00) | $ 4,042,000,000.00 | -10.73% | -17.41% | |
| Goodwill | $ 78,071,000,000.00 | $ 77,689,000,000.00 | $ 80,293,000,000.00 | $ 382,000,000.00 | $ 2,604,000,000.00 | 0.49% | -3.24% | |
| Other assets | $ 8,658,000,000.00 | $ 8,433,000,000.00 | $ 4,715,000,000.00 | $ 225,000,000.00 | $ (3,718,000,000.00) | 2.67% | 78.85% | |
| Total assets | $ 203,609,000,000.00 | $ 201,549,000,000.00 | $ 193,984,000,000.00 | $ 2,060,000,000.00 | $ (7,565,000,000.00) | 1.02% | 3.90% | |
| Cash and Cash equivalent: Cash equivalents are assets that are readily convertible into cash, such as money market holdings, short-term government bonds or Treasury bills, marketable securities, and commercial paper. From the table above we can clearly see that the cash and cash equivalent rose significantly from 5.4 billion to 17.9 billion. This fluctuation is due to acquiring Hulu subscription streaming service for 10.5 billion in 2019. Other assets: The main reason for the significant change in other total assets is Disney's acquisition of Hulu in 2019. Hulu is one of the top streaming services in the world and the pandemic brought a significant rise in business for subscription-based streaming services like Hulu. | ||||||||
-0.10913252204979346 5.1857097891092226E-2 -0.15919140871762477 -6.6285714285714281E-2 -4.5218575359564264E-2 0.18092078970505954 8.1988214194209583E-3 4.7507912657054251E-2 4.4916434540389974E-2 3.4124194493263031E-2 2.9182879377431907E-2 4.4774677593340952E-2 6.7657741363290821E-2 1.4213732420846807E-2 1.6183412002697236E-2 9.2753623188405798E-2 1.7021011284992831E-2 -0.10733844468784227 4.9170410225385834E-3 2.6680896478121666E-2 1.0220839597318766E-2 2.3063861203396088 -0.17912279568503325 -4.0024257125530621E-2 -0.10623084780388151 0.25341345470061155 9.6975010960105218E-2 0.21060794044665013 5.9981700498153108E-2 8.0460851163884323E-2 2.6921341555121072E-2 -0.1183533447684391 6.0113673215108639E-2 9.5696436834798698E-2 1.6046458317414226E-2 4.3386491557223267E-2 -0.11158798283261803 1.5030218650128152E-2 -0.17411156579797546 -3.2431220654353429E-2 0.78854718981972427 3.8998061695809966E-2
Cash Flow
| Powered by Clearbit | |||||||||||||
| Disney (Walt) Co. (The) (NYS: DIS) | |||||||||||||
| Exchange rate used is that of the Year End reported date | |||||||||||||
| As Reported Annual Cash Flow | |||||||||||||
| Report Date | 10/02/2021 | 10/03/2020 | 09/28/2019 | Cash Difference between 2020-2021 | Cash difference between 2019-2020 | Percentage difference in 2020-2021 | Percentage difference in 2019-2020 | ||||||
| Net income (loss) from continuing operations | $ 2,536,000,000.00 | $ (2,442,000,000.00) | $ 10,913,000,000.00 | $ 4,978,000,000.00 | $ (13,355,000,000.00) | 203.85% | -122.38% | ||||||
| Depreciation & amortization | $ 5,111,000,000.00 | $ 5,345,000,000.00 | $ 4,160,000,000.00 | $ (234,000,000.00) | $ 1,185,000,000.00 | -4.38% | 28.49% | ||||||
| Deferred income taxes | $ (1,241,000,000.00) | $ (392,000,000.00) | $ 117,000,000.00 | $ (849,000,000.00) | $ (509,000,000.00) | -216.58% | -435.04% | ||||||
| Equity in the loss (income) of investees | $ (761,000,000.00) | $ (651,000,000.00) | $ 103,000,000.00 | $ (110,000,000.00) | $ (754,000,000.00) | -16.90% | -732.04% | ||||||
| Cash distributions received from equity investees | $ 754,000,000.00 | $ 774,000,000.00 | $ 754,000,000.00 | $ (20,000,000.00) | $ 20,000,000.00 | -2.58% | 2.65% | ||||||
| Net change in produced & licensed content costs & advances | $ (4,301,000,000.00) | $ 397,000,000.00 | $ (542,000,000.00) | $ (4,698,000,000.00) | $ 939,000,000.00 | -1183.38% | 173.25% | ||||||
| Equity-based compensation | $ 600,000,000.00 | $ 525,000,000.00 | $ 711,000,000.00 | $ 75,000,000.00 | $ (186,000,000.00) | 14.29% | -26.16% | ||||||
| Other adjustments | $ 144,000,000.00 | $ 641,000,000.00 | $ 206,000,000.00 | $ (497,000,000.00) | $ 435,000,000.00 | -77.54% | 211.17% | ||||||
| Receivables | $ (357,000,000.00) | $ 1,943,000,000.00 | $ 55,000,000.00 | $ (2,300,000,000.00) | $ 1,888,000,000.00 | -118.37% | 3432.73% | ||||||
| Inventories | $ 252,000,000.00 | $ 14,000,000.00 | $ (223,000,000.00) | $ 238,000,000.00 | $ 237,000,000.00 | 1700.00% | 106.28% | ||||||
| Other assets | $ 171,000,000.00 | $ (157,000,000.00) | $ 932,000,000.00 | $ 328,000,000.00 | $ (1,089,000,000.00) | 208.92% | -116.85% | ||||||
| Income taxes | $ (282,000,000.00) | $ (152,000,000.00) | $ (6,599,000,000.00) | $ (130,000,000.00) | $ 6,447,000,000.00 | -85.53% | 97.70% | ||||||
| Net cash flows from operating activities | $ 5,566,000,000.00 | $ 7,616,000,000.00 | $ 5,984,000,000.00 | $ (2,050,000,000.00) | $ 1,632,000,000.00 | -26.92% | 27.27% | ||||||
| Investments in parks, resorts & other property | $ (3,578,000,000.00) | $ (4,022,000,000.00) | $ (4,876,000,000.00) | $ 444,000,000.00 | $ 854,000,000.00 | 11.04% | 17.51% | ||||||
| Other investing activities | $ 407,000,000.00 | $ 172,000,000.00 | $ (319,000,000.00) | $ 235,000,000.00 | $ 491,000,000.00 | 136.63% | 153.92% | ||||||
| Net cash flows from investing activities | $ (3,171,000,000.00) | $ (3,850,000,000.00) | $ (15,096,000,000.00) | $ 679,000,000.00 | $ 11,246,000,000.00 | 17.64% | 74.50% | ||||||
| Commercial paper borrowings (payments), net | $ (26,000,000.00) | $ (3,354,000,000.00) | $ 4,318,000,000.00 | $ 3,328,000,000.00 | $ (7,672,000,000.00) | 99.22% | -177.67% | ||||||
| Borrowings | $ 64,000,000.00 | $ 18,120,000,000.00 | $ 38,240,000,000.00 | $ (18,056,000,000.00) | $ (20,120,000,000.00) | -99.65% | -52.62% | ||||||
| Reduction of borrowings | $ (3,737,000,000.00) | $ (3,533,000,000.00) | $ (38,881,000,000.00) | $ (204,000,000.00) | $ 35,348,000,000.00 | -5.77% | 90.91% | ||||||
| Proceeds from exercise of stock options | $ 435,000,000.00 | $ 305,000,000.00 | $ 318,000,000.00 | $ 130,000,000.00 | $ (13,000,000.00) | 42.62% | -4.09% | ||||||
| Contributions from or sales of noncontrolling interests | $ 91,000,000.00 | $ 94,000,000.00 | $ 737,000,000.00 | $ (3,000,000.00) | $ (643,000,000.00) | -3.19% | -87.25% | ||||||
| Other financing activities | $ (862,000,000.00) | $ (1,565,000,000.00) | $ (871,000,000.00) | $ 703,000,000.00 | $ (694,000,000.00) | 44.92% | -79.68% | ||||||
| Net cash flows from financing actvities | $ (4,385,000,000.00) | $ 8,480,000,000.00 | $ (464,000,000.00) | $ (12,865,000,000.00) | $ 8,944,000,000.00 | -151.71% | 1927.59% | ||||||
| Cash flows from operating activities of discontinued operations | $ 1,000,000.00 | $ 2,000,000.00 | $ 622,000,000.00 | $ (1,000,000.00) | $ (620,000,000.00) | -50.00% | -99.68% | ||||||
| Cash flows from investing activities of discontinued operations | $ 8,000,000.00 | $ 213,000,000.00 | $ 10,978,000,000.00 | $ (205,000,000.00) | $ (10,765,000,000.00) | -96.24% | -98.06% | ||||||
| Cash from (used in) discontinued operations | $ 9,000,000.00 | $ 215,000,000.00 | $ 10,974,000,000.00 | $ (206,000,000.00) | $ (10,759,000,000.00) | -95.81% | -98.04% | ||||||
| Impact of exchange rates on cash, cash equivalents & restricted cash | $ 30,000,000.00 | $ 38,000,000.00 | $ (98,000,000.00) | $ (8,000,000.00) | $ 136,000,000.00 | -21.05% | 138.78% | ||||||
| Change in cash, cash equivalents & restricted cash | $ (1,951,000,000.00) | $ 12,499,000,000.00 | $ 1,300,000,000.00 | $ (14,450,000,000.00) | $ 11,199,000,000.00 | -115.61% | 861.46% | ||||||
| Cash, cash equivalents & restricted cash, beginning of year | $ 17,954,000,000.00 | $ 5,455,000,000.00 | $ 4,155,000,000.00 | $ 12,499,000,000.00 | $ 1,300,000,000.00 | 229.13% | 31.29% | ||||||
| Cash, cash equivalents & restricted cash, end of year | $ 16,003,000,000.00 | $ 17,954,000,000.00 | $ 5,455,000,000.00 | $ (1,951,000,000.00) | $ 12,499,000,000.00 | -10.87% | 229.13% | ||||||
| Interest paid | $ 1,892,000,000.00 | $ 1,559,000,000.00 | $ 1,142,000,000.00 | $ 333,000,000.00 | $ 417,000,000.00 | 21.36% | 36.51% | ||||||
| Income taxes paid | $ 1,638,000,000.00 | $ 738,000,000.00 | $ 9,259,000,000.00 | $ 900,000,000.00 | $ (8,521,000,000.00) | 121.95% | -92.03% | ||||||
Percentage change
2.0384930384930384 -4.3779232927970063E-2 -2.1658163265306123 -0.16897081413210446 -2.5839793281653745E-2 -11.83375314861461 0.14285714285714285 -0.77535101404056161 -1.1837364899639733 17 2.089171974522293 -0.85526315789473684 -0.26917016806722688 0.11039283938339135 1.3662790697674418 0.17636363636363636 0.99224806201550386 -0.99646799116997797 -5.774129634871214E-2 0.42622950819672129 -3.1914893617021274E-2 0.44920127795527154 -1.5170990566037736 -0.5 -0.96244131455399062 -0.95813953488372094 -0.21052631578947367 -1.156092487398992 2.2912923923006416 -0.10866659240280717 0.21359846055163567 1.2195121951219512 -1.2237698158159993 0.28485576923076922 -4.3504273504273501 -7.3203883495145634 2.6525198938992044E-2 1.7324723247232472 -0.26160337552742619 2.1116504854368934 34.327272727272728 1.0627802690582959 -1.1684549356223175 0.97696620700106074 0.27272727272727271 0.17514356029532405 1.5391849529780564 0.74496555378908325 -1.77674849467346 -0.52615062761506282 0.90913299555052596 -4.0880503144654086E-2 -0.8724559023066486 -0.79678530424799077 19.275862068965516 -0.99678456591639875 -0.98059755875387133 -0.98040823765263352 1.3877551020408163 8.6146153846153855 0.3128760529482551 2.2912923923006416 0.36514886164623467 -0.92029376822551034
Income Statement
| Powered by Clearbit | |||||||||||
| Disney (Walt) Co. (The) (NYS: DIS) | |||||||||||
| Exchange rate used is that of the Year End reported date | |||||||||||
| As Reported Annual Income Statement | Cash Difference between 2020-2021 | Cash difference between 2019-2020 | Percentage difference in 2020-2021 | Percentage difference in 2019-2020 | |||||||
| Report Date | 10/02/2021 | 10/03/2020 | 09/28/2019 | 2021 | 2020 | 2021 | 2020 | ||||
| Revenues – services | $ 61,768,000,000.00 | $ 59,265,000,000.00 | $ 60,542,000,000.00 | $ 2,503,000,000.00 | $ (1,277,000,000.00) | 4.22% | -2.11% | ||||
| Revenues – products | $ 5,650,000,000.00 | $ 6,123,000,000.00 | $ 9,028,000,000.00 | $ (473,000,000.00) | $ (2,905,000,000.00) | -7.72% | -32.18% | ||||
| Total revenues | $ 67,418,000,000.00 | $ 65,388,000,000.00 | $ 69,570,000,000.00 | $ 2,030,000,000.00 | $ (4,182,000,000.00) | 3.10% | -6.01% | ||||
| Cost of services (exclusive of depreciation & amortization) | $ 41,129,000,000.00 | $ 39,406,000,000.00 | $ 36,450,000,000.00 | $ 1,723,000,000.00 | $ 2,956,000,000.00 | 4.37% | 8.11% | ||||
| Cost of products (exclusive of depreciation & amortization) | $ 4,002,000,000.00 | $ 4,474,000,000.00 | $ 5,568,000,000.00 | $ (472,000,000.00) | $ (1,094,000,000.00) | -10.55% | -19.65% | ||||
| Selling, general, administrative & other expenses | $ 13,517,000,000.00 | $ 12,369,000,000.00 | $ 11,541,000,000.00 | $ 1,148,000,000.00 | $ 828,000,000.00 | 9.28% | 7.17% | ||||
| Depreciation & amortization | $ 5,111,000,000.00 | $ 5,345,000,000.00 | $ 4,160,000,000.00 | $ (234,000,000.00) | $ 1,185,000,000.00 | -4.38% | 28.49% | ||||
| Total costs & expenses | $ (63,759,000.00) | $ (61,594,000,000.00) | $ (57,719,000,000.00) | $ 61,530,241,000.00 | $ (3,875,000,000.00) | -99.90% | -6.71% | ||||
| Restructuring & impairment charges | $ 654,000,000.00 | $ 5,735,000,000.00 | $ 1,183,000,000.00 | $ (5,081,000,000.00) | $ 4,552,000,000.00 | -88.60% | 384.78% | ||||
| Other income (expense), net | $ 201,000,000.00 | $ 1,038,000,000.00 | $ 4,357,000,000.00 | $ (837,000,000.00) | $ (3,319,000,000.00) | -80.64% | -76.18% | ||||
| Interest expense | $ 1,546,000,000.00 | $ 1,647,000,000.00 | $ 1,246,000,000.00 | $ (101,000,000.00) | $ 401,000,000.00 | -6.13% | 32.18% | ||||
| Interest & investment income | $ 140,000,000.00 | $ 156,000,000.00 | $ 268,000,000.00 | $ (16,000,000.00) | $ (112,000,000.00) | -10.26% | -41.79% | ||||
| Interest income (expense), net | $ (1,406,000,000.00) | $ (1,491,000,000.00) | $ (978,000,000.00) | $ 85,000,000.00 | $ (513,000,000.00) | -5.70% | -52.45% | ||||
| Equity in the income (loss) of investees | $ 761,000,000.00 | $ 651,000,000.00 | $ (103,000,000.00) | $ 110,000,000.00 | $ 754,000,000.00 | 16.90% | 732.04% | ||||
| Income (loss) before income taxes – domestic (including U.S. exports) | $ 5,241,000,000.00 | $ 4,706,000,000.00 | $ 12,389,000,000.00 | $ 535,000,000.00 | $ (7,683,000,000.00) | 11.37% | -62.01% | ||||
| Income (loss) before income taxes – foreign subsidiaries | $ (2,680,000,000.00) | $ (6,449,000,000.00) | $ 1,555,000,000.00 | $ 3,769,000,000.00 | $ (8,004,000,000.00) | -58.44% | -514.73% | ||||
| Income (loss) from continuing operations before income taxes | $ 2,561,000,000.00 | $ (1,743,000,000.00) | $ 13,944,000,000.00 | $ 4,304,000,000.00 | $ (15,687,000,000.00) | -246.93% | -112.50% | ||||
| Current income tax expense (benefit) – federal | $ 594,000,000.00 | $ 95,000,000.00 | $ 14,000,000.00 | $ 499,000,000.00 | $ 81,000,000.00 | 525.26% | 578.57% | ||||
| Current income tax expense (benefit) – state | $ 129,000,000.00 | $ 148,000,000.00 | $ 112,000,000.00 | $ (19,000,000.00) | $ 36,000,000.00 | -12.84% | 32.14% | ||||
| Current income tax expense (benefit) – foreign | $ 554,000,000.00 | $ 731,000,000.00 | $ 824,000,000.00 | $ (177,000,000.00) | $ (93,000,000.00) | -24.21% | -11.29% | ||||
| Total current income tax expense (benefit) | $ 1,277,000,000.00 | $ 974,000,000.00 | $ 950,000,000.00 | $ 303,000,000.00 | $ 24,000,000.00 | 31.11% | 2.53% | ||||
| Deferred income tax expense (benefit) – federal | $ (526,000,000.00) | $ 279,000,000.00 | $ 1,829,000,000.00 | $ (805,000,000.00) | $ (1,550,000,000.00) | -288.53% | -84.75% | ||||
| Deferred income tax expense (benefit) – state | $ (220,000,000.00) | $ (29,000,000.00) | $ 259,000,000.00 | $ (191,000,000.00) | $ (288,000,000.00) | 658.62% | -111.20% | ||||
| Deferred income tax expense (benefit) – foreign | $ (506,000,000.00) | $ (525,000,000.00) | $ (7,000,000.00) | $ 19,000,000.00 | $ (518,000,000.00) | -3.62% | -7400.00% | ||||
| Total deferred income tax expense (benefit) | $ (1,252,000,000.00) | $ (275,000,000.00) | $ 2,081,000,000.00 | $ (977,000,000.00) | $ (2,356,000,000.00) | 355.27% | -113.21% | ||||
| Income taxes on continuing operations | $ 25,000,000.00 | $ 699,000,000.00 | $ 3,031,000,000.00 | $ (674,000,000.00) | $ (2,332,000,000.00) | -96.42% | -76.94% | ||||
| Net income (loss) from continuing operations | $ 2,536,000,000.00 | $ (2,442,000,000.00) | $ 10,913,000,000.00 | $ 4,978,000,000.00 | $ (13,355,000,000.00) | -203.85% | -122.38% | ||||
| Income (loss) from discontinued operations | $ (29,000,000.00) | $ (32,000,000.00) | $ 671,000,000.00 | $ 3,000,000.00 | $ (703,000,000.00) | -9.38% | -104.77% | ||||
| Net income (loss) | $ 2,507,000,000.00 | $ (2,474,000,000.00) | $ 11,584,000,000.00 | $ 4,981,000,000.00 | $ (14,058,000,000.00) | -201.33% | -121.36% | ||||
| Deferred income tax expense (benefit) – state: This is caused by the change in tax law (covid tax break) during the pandemic. Either the tax was reduced or forgiven Deferred income tax expenses (benefit) foreign: | |||||||||||
4.2234033577997133E-2 -7.7249714192389352E-2 3.1045451764849821E-2 4.3724305943257373E-2 -0.10549843540455968 9.2812676853423884E-2 -4.377923 2927970063E-2 -0.99896485047244865 -0.88596338273757624 -0.80635838150289019 -6.1323618700667881E-2 -0.10256410256410256 -5.7008718980549968E-2 0.16897081413210446 0.11368465788355291 -0.58443169483640878 -2.4693057946069996 5.2526315789473683 -0.12837837837837837 -0.24213406292749659 0.31108829568788499 -2.8853046594982077 6.5862068965517242 -3.619047619047619E-2 3.5527272727272727 -0.96423462088698142 -2.0384930384930384 -9.375E-2 -2.0133387227162491 -2.1092795084404214E-2 -0.32177669472751441 -6.0112117291936176E-2 8.109739368998628E-2 -0.19647988505747127 7.1744216272420072E-2 0.28485576923076922 -6.7135605259966383E-2 3.8478444632290785 -0.76176268074363096 0.3218298555377207 -0.41791044776119401 -0.52453987730061347 7.3203883495145634 -0.62014690451206711 -5.1472668810289388 -1.125 5.7857142857142856 0.32142857142857145 -0.11286407766990292 2.5263
Collepals.com Plagiarism Free Papers
Are you looking for custom essay writing service or even dissertation writing services? Just request for our write my paper service, and we'll match you with the best essay writer in your subject! With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers.
Get ZERO PLAGIARISM, HUMAN WRITTEN ESSAYS
Why Hire Collepals.com writers to do your paper?
Quality- We are experienced and have access to ample research materials.
We write plagiarism Free Content
Confidential- We never share or sell your personal information to third parties.
Support-Chat with us today! We are always waiting to answer all your questions.
