College Pal
Connecting to a pal for your paper
  • Home
  • Place Order
  • My Account
    • Register
    • Login
  • Confidentiality Policy
  • Samples
  • How It Works
  • Guarantees

Sms or Whatsapp only : US:+12403895520

 

email: [email protected]
October 9, 2022

MBA 606 Final Project-This attachment gives info what we need to do f

Uncategorized

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 

  • attachment

    MBA606-FinalProject.docx

  • attachment

    SampleCourseProjectforFacebook.xlsx

  • attachment

    SampleMemoforFacebook.docx

  • attachment

    NikeRecent10Kreport13.pdf

  • attachment

    Referencehelpfinalproject.docx

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.

Master Budget You have just been hired as a new management trainee by Read the article Leveraging the Esports Popularity Boom. Why do you t

Related Posts

Uncategorized

Unit 2: Common Assessment/Project Part A Start Assignment

Uncategorized

Person-Centered and Experiential Therapy

Uncategorized

Read the Instructions for the Population Health Assessment & Prevention ?Download Instructions for the Population Health Assessment & Prevention

Why Choose Us

Best Essay Writing Services- Get Quality Homework Essay Paper at Discounted Prices

At the risk of sounding immodest, we must point out that we have an elite team of writers. Ours isn’t a collection of individuals who are good at searching for information on the Internet and then conveniently re-writing the information obtained to barely beat Plagiarism Software. Who can’t do that?

Our writers have strong academic backgrounds with regards to their areas of writing. A paper on History will only be handled by a writer who is trained in that field. A paper on health care can only be dealt with by a writer qualified on matters health care. Thesis papers will only be handled by Masters’ Degree holders while Dissertations will strictly be handled by PhD holders. With such a system, you needn’t worry about the quality of work. Quality isn’t just an option, it is the only option. We don’t just employ writers, we hire professionals.

We have writers spread into all fields including but not limited to Philosophy, Economics, Business, Medicine, Nursing, Education, Technology, Tourism and Travels, Leadership, History, Poverty, Marketing, Climate Change, Social Justice, Chemistry, Mathematics, Literature, Accounting and Political Science.

Our writers are also well trained to follow client instructions as well adhere to various writing conventional writing structures as per the demand of specific articles.

They are also well versed with citation styles such as APA, MLA, Chicago, Harvard, and Oxford which come handy during the preparation of academic papers.

They also have unrivalled skill in writing language be it UK English or USA English considering that they are native English speakers. You also needn’t worry about logical flow of thought, sentence structure as well as proper use of phrases.

Our writers are also not the kind to decorate articles with unnecessary filler words. We respect your money and most importantly your trust in us. In writing, we will be precise and to the point and fill the paper with content as opposed to words aimed at beating the word count.

Our shift-system also ensures that you get fresh writers each time you send a job. This helps overcome occupational hazards brought about by fatigue. Hence, quality will consistently be at the top.

From our writers, you expect; good quality work, friendly service, timely deliveries, and adherence to client’s demands and specifications.

Once you’ve submitted your writing requests, you can go take a stroll while waiting for our all-star team of writers and editors to submit top quality work.

How Our Website Works

Get an Essay from Us

College Essays is the biggest affiliate and testbank for WriteDen. We hire writers from all over the world with an aim to give the best essays to our clients.

Our writers will help you write all your homework. They will write your papers from scratch. We also have a team of editors who read each paper from our writers just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE.

Step 1
To make an Order you only need to click ORDER NOW and we will direct you to our Order Page. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline. Deadline range from 6 hours to 30 days.

Step 2
Once done with writing your paper we will upload it to your account on our website and also forward a copy to your email.

Step 3
Upon receiving your paper, review it and if any changes are needed contact us immediately. We offer unlimited revisions at no extra cost.

Is it Safe to use our services?
We never resell papers on this site. Meaning after your purchase you will get an original copy of your assignment and you have all the rights to use the paper.

Pricing and Discounts
Our price ranges from $8-$14 per page. If you are short of Budget, contact our Live Support for a Discount Code. All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.
Please note we do not have prewritten answers. We need some time to prepare a perfect essay for you.

Recent Posts

  • Unit 10: Fortune 500 Companies- UnitedHealth Group (UNH)
  • Success on Mischel?s ?marshmallow test? is linked to many life successes in adulthood. What are some of these areas of success? Why is greater self-control
  • There are a variety of brief activities, or questions to start a community meeting that will establish a culture of care and respect. You can do this with
  • The patient was newly diagnosed with type 2 diabetes. What social determinants of health (SDOH) should the nurse assess for that could impact the patient?s
  • Create a reflection that addresses either an interprofessional collaboration you experienced or you observed from the Sentinel U – Interprofessional Collab
College Pal

All Rights Reserved Terms and Conditions
College pals.com Privacy Policy 2010-2018