MBA 606 Final Project-This attachment gives info what we need to do f
Please Submit both word and Excel Files. Please add references in Alphabetical order.
Info on Attached Files: Please follow the attached files
1)MBA 606 Final Project-This attachment gives info what we need to do for the assignment
2) Sample Course Project Facebook excel-This attachment should be used for reference and need to do the same format for NIKE using their recent 10K(I also attached there recent 10k please use this 10k Only)
3)Sample Memo For Facebook-Use this for reference and Create the same Memo for NIKE
4)Nike Recent 10K 2022 may 31st-Please use this 10k Only for Analysis/calculations please don't use any other Nike 10K's year
Notes from 10K Nike 2022 May 31 as discussed with professor: We need to get the same values in excel
a)Nike's revenues on their 2022 10K as of May 31, 2022 was $46,710 in millions and their total assets was $40,321 in millions.(You can see this from attached 10K)
b) times interest earned ratio is 33.44
c) liabilities to equity ratio is 163.96%
d) ROA is 15.49%. We always average the total assets
e) ROE is 43.11%. We always average the total stockholders' equity.
f) PPE turnover is 9.64. We always average the property, plant, and equipment
g) AP turnover is 8.02. We always average the accounts payable.
h) inventory turnover is 3.30. We always average the inventory
I) the accounts receivable turnover is 10.23. We always average the accounts receivable. To calculate the average, you add the May 31, 2022 AR number plus the May 31, 2021 number and divide by 2.
j) the net profit margin was 12.94%
k) Net income was $6,046 and net sales $46,710
L) gross profit margin is 45.98%.
M) Nike current ratio should be 2.63 ($28,213 divided by $10,730)
All these values are correct as discussed with professor. We should also get the same values in excel. For formulas and how they are calculated you can check attached referencehelpfinal project attched document
5) Reference Help final project Document-This attached file is used for reference how to calculate(Attached example's from text book-please analyze and calculate accordingly)How to calculate income statement, Balance sheets,ratio's,Forecasting balance sheets, Forecasting income statement, Estimating share value .This document is very much useful for calculational attached examples are from text book i also provided the solutions. Please calculate accordingly
Notes From Professor:(Please kindly look the notes its very important while analyzing/preparing the assignment)
Q1) When is the Final Course Project due?
A1) Friday October 14, 2022 at 11:59PM Central time.
Q2) What is being submitted?
A2) One Excel workbook and one Word document. I provided a template to use as a sample(Please find attached Sample -Facebook provided by professor)
Q3) Do we need to use all accounts for the Income Statement and Balance Sheet?
A3) Yes, your horizontal Income Statement and common-size Balance Sheet must include all accounts. Your forecasted Income Statement and forecasted Balance sheet should include these same accounts. Please Use only Nike company 10k(Attached files contains nike recent 10K please only use this 10k for Calculations)
Please find attached Files.
Q4) Do we need to include all the same accounts as in the Facebook template?
A4) No, if your company(Nike) does not have a certain account that Facebook does, then you would not include it. Your company will likely have different accounts.
Q5) Can we use the formulas provided in the Excel workbook?
A5) I provided the Excel workbook to help you with your own project so yes you should use the template and make your own assumptions.
Q6) Do we have to use linking formulas?
A6) There is a significant point deduction for not using linking formulas.
Q7) How do we know which items should be No change?
A7) I calculated for Facebook all the major line items on the Income Statement and Balance Sheet. At a minimum, you should review the formulas I used and do the same for your company for the same/similar accounts. You can use no change for the other line items or make your own assumptions if you wish for these items.
Q8) Will I challenge your assumptions?
A8) I will not challenge your assumptions as long as you provide reasoning.
Q9) Please remember that the AR turnover, inventory turnover, and AP turnover ratios all require use of the average in the denominator. For example, for the AR turnover, we take the most recent year AR plus the prior year AR and divide by 2.
Q10) For each of the value drivers on your assumptions page in Excel, please provide the reason you used this figure. For example, if you predict a negative sales growth, you need to justify this assumption. You could also look up the growth rate estimated by stock market analysts. If you use stock market analysts predictions, please remember to reference this information.
11) Your memo should be submitted in Word as it will be quite lengthy as you need to explain the logic behind your assumptions. Please assume that I know nothing and that you are trying to explain your forecasting approach. You also want to convince me that you incorporated your knowledge of the company's strategy into your forecasts. By this point in the class, you should all know a lot about your selected company(Nike).
12) You will use your assumptions to forecast the next year's Income statement and Balance sheet.
13) Please remember to include a cover page and an APA formatted references page for your Word document.
14)Please add formula's in excel properly where ever possible
MBA 606
Final Project – Forecasting Your Company(Nike 10k 2022)
Be sure to include a cover page and References page for this assignment. For the publicly-traded company you selected to evaluate for this course(NIKE-2022 ), download their most recent 10K. Include the link to the financial statements as a reference on your References page. I cannot verify your answers without a link to the financial statements.
This assignment is worth 150 points due at the end of Module 8.
– Do the following in Excel:
· Common-size your Income Statements and Balance Sheets
· In addition to common-sizing, calculate the following:
· Sales Growth %
· PP&E (Gross) Growth %
· AR Turnover (which is just the denominator in the Days to Collect AR metric) = Sales Revenue / Accounts Receivable
· Inventory Turnover (which is just the denominator in the Days to Move Inventory metric) = COGS / Inventory
· Accounts Payable Turnover (which is how fast they pay for their Inventory) = COGS/Accounts Payable
· Depreciation Expense as a % of Gross PP&E = Depreciation Expense / Gross PP&E
· Go into the footnotes of your company’s financial statements and find the following:
· Effective interest rate on Long-Term Debt
· Plans to pay down Long Term Debt
· Effective tax rate (as a % of Pretax Income)
· Make Assumptions for the following Value Drivers on the “Assumptions” page – have a reason for each based on your calculations and things you know about your company:
· Sales Growth %
· COGS as a % of Sales Revenue
· SG&A as a % of Sales Revenue
· Interest Rate (as a % of Long Term Debt)
· Tax Rate (as a % of Pretax Income)
· PP&E (Gross) Growth
· Pay Down of Long Term Debt (in $$)
· Make Assumptions for each of the following (these are not value drivers, but you need them to make your financial statements complete):
· Depreciation Expense as a % of Gross PP&E
· AR Turnover
· Inventory Turnover
· AP Turnover
· Forecast next year by making formulas that link your Assumptions page to your Forecasted Income Statement and Balance Sheet
2 – Write up what you did (AND WHY) in a (I would think lengthy) memo that accompanies your Excel workbook. You want to convince me that you a) know a lot about your company and its strategy and b) incorporated that knowledge into your forecasts.
Public
,
Common-size Income Statement
FACEBOOK, INC. | |||||||||
Common-size | |||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||
(In millions, except per share amounts) | |||||||||
Year Ended December 31, | |||||||||
2017 | % of net sales | 2016 | % of net sales | 2015 | % of net sales | ||||
Revenue | $ 40,653 | 100.00% | $ 27,638 | 100.0% | $ 17,928 | 100.0% | |||
Costs and expenses: | |||||||||
Cost of revenue | 5,454 | 13.42% | 3,789 | 13.7% | 2,867 | 16.0% | |||
Research and development | 7,754 | 19.07% | 5,919 | 21.4% | 4,816 | 26.9% | |||
Marketing and sales | 4,725 | 11.62% | 3,772 | 13.6% | 2,725 | 15.2% | |||
General and administrative | 2,517 | 6.19% | 1,731 | 6.3% | 1,295 | 7.2% | |||
Total costs and expenses | 20,450 | 50.30% | 15,211 | 55.0% | 11,703 | 65.3% | |||
Income from operations | 20,203 | 49.70% | 12,427 | 45.0% | 6,225 | 34.7% | |||
Interest and other income (expense), net | 391 | 0.96% | 91 | 0.3% | (31) | -0.2% | |||
Income before provision for income taxes | 20,594 | 50.66% | 12,518 | 45.3% | 6,194 | 34.5% | |||
Provision for income taxes | 4,660 | 11.46% | 2,301 | 8.3% | 2,506 | 14.0% | |||
Net income | $ 15,934 | 39.20% | $ 10,217 | 37.0% | $ 3,688 | 20.6% | |||
Less: Net income attributable to participating | |||||||||
securities | 14 | 0.03% | 29 | 0.1% | 19 | 0.1% | |||
Net income attributable to Class A and Class B | |||||||||
common stockholders | $ 15,920 | 39.16% | $ 10,188 | 36.9% | $ 3,669 | 20.5% | |||
Earnings per share attributable to Class A and | |||||||||
Class B common stockholders: | |||||||||
Basic | $ 5.49 | $ 3.56 | $ 1.31 | ||||||
Diluted | $ 5.39 | $ 3.49 | $ 1.29 | ||||||
Weighted average shares used to compute earnings | |||||||||
per share attributable to Class A and Class B | ` | ||||||||
common stockholders: | |||||||||
Basic | 2,901 | 2,863 | 2,803 | ||||||
Diluted | 2,956 | 2,925 | 2,853 | ||||||
Conmmon-size Balance Sheet
FACEBOOK, INC. | |||||||
Common-size | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In millions, except for number of shares and par value) | |||||||
December 31, | % of | December 31, | |||||
2017 | total assets | 2016 | |||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ 8,079 | 9.56% | $ 8,903 | 13.71% | |||
Marketable securities | 33,632 | 39.79% | 20,546 | 31.63% | |||
Accounts receivable, net of allowances of $189 and $94 as | |||||||
of December 31, 2017 and 2016, respectively | 5,832 | 6.90% | 3,993 | 6.15% | |||
Prepaid expenses and other current assets | 1,020 | 1.21% | 959 | 1.48% | |||
Total current assets | 48,563 | 57.45% | 34,401 | 52.96% | |||
Property and equipment, net | 13,721 | 16.23% | 8,591 | 13.22% | |||
Intangible assets, net | 1,884 | 2.23% | 2,535 | 3.90% | |||
Goodwill | 18,221 | 21.56% | 18,122 | 27.90% | |||
Other assets | 2,135 | 2.53% | 1,312 | 2.02% | |||
Total assets | $ 84,524 | 100.00% | $ 64,961 | 100.00% | |||
Liabilities and stockholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ 380 | 0.45% | $ 302 | 0.46% | |||
Partners payable | 390 | 0.46% | 280 | 0.43% | |||
Accrued expenses and other current liabilities | 2,892 | 3.42% | 2,203 | 3.39% | |||
Deferred revenue and deposits | 98 | 0.12% | 90 | 0.14% | |||
Total current liabilities | 3,760 | 4.45% | 2,875 | 4.43% | |||
Other liabilities | 6,417 | 7.59% | 2,892 | 4.45% | |||
Total liabilities | 10,177 | 12.04% | 5,767 | 8.88% | |||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock, $0.000006 par value; 5,000 million Class A | |||||||
shares authorized, 2,397 million and 2,354 million shares | |||||||
issued and outstanding, as of December 31, 2017 and | |||||||
December 31, 2016, respectively; 4,141 million Class B | |||||||
shares authorized, 509 million and 538 million shares | |||||||
issued and outstanding, as of December 31, 2017 and | |||||||
December 31, 2016, respectively. | – 0 | – 0 | |||||
Additional paid-in capital | 40,584 | 48.01% | 38,227 | 58.85% | |||
Accumulated other comprehensive loss | (227) | -0.27% | (703) | -1.08% | |||
Retained earnings | 33,990 | 40.21% | 21,670 | 33.36% | |||
Total stockholders' equity | 74,347 | 87.96% | 59,194 | 91.12% | |||
Total liabilities and stockholders' equity | $ 84,524 | 100.00% | $ 64,961 | 100.00% |
Required Calculations
FACEBOOK, INC. | |||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||
(In millions, except per share amounts) | |||||||
Year Ended December 31, | |||||||
2017 | 2016 | 2015 | |||||
Revenue | $ 40,653 | $ 27,638 | $ 17,928 | ||||
Sales growth % – 2017 over 2016 | 47.1% | ||||||
Sales growth % – 2016 over 2015 | 54.2% | ||||||
Note 5 contains gross property plant and equipment before accumulated depreciation | |||||||
2017 | 2016 | ||||||
Property, plant, and equipment (gross) | $ 18,337 | $ 11,803 | |||||
PP&E (Gross) Growth % | 55.4% | ||||||
2017 | 2016 | ||||||
Sales | $ 40,653 | ||||||
Accounts receivable | 5,832 | 3,993 | |||||
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. ![]() All Rights Reserved Terms and Conditions |