Please compute the following ratios
using 237.65b market cap (if needed)
Asset turnover
Operating profit margin
Long-term debt to equity ratio
Current ratio
The Home Depot, Inc. Balance Sheet | ||
All numbers in thousands | ||
Period Ending | 1/29/17 | 1/31/16 |
Current Assets | ||
Cash And Cash Equivalents | 2,538,000 | 2,216,000 |
Short Term Investments | - | - |
Net Receivables | 2,029,000 | 1,890,000 |
Inventory | 12,549,000 | 11,809,000 |
Other Current Assets | 608,000 | 569,000 |
Total Current Assets | 17,724,000 | 16,484,000 |
Long Term Investments | - | - |
Property Plant and Equipment | 21,914,000 | 22,191,000 |
Goodwill | 2,093,000 | 2,102,000 |
Intangible Assets | - | - |
Accumulated Amortization | - | - |
Other Assets | 1,235,000 | 1,196,000 |
Deferred Long Term Asset Charges | - | - |
Total Assets | 42,966,000 | 41,973,000 |
Current Liabilities | ||
Accounts Payable | 11,212,000 | 10,531,000 |
Short/Current Long Term Debt | 1,252,000 | 427,000 |
Other Current Liabilities | 1,669,000 | 1,566,000 |
Total Current Liabilities | 14,133,000 | 12,524,000 |
Long Term Debt | 22,349,000 | 20,789,000 |
Other Liabilities | 1,855,000 | 1,965,000 |
Deferred Long Term Liability Charges | 296,000 | 379,000 |
Minority Interest | - | - |
Negative Goodwill | - | - |
Total Liabilities | 38,633,000 | 35,657,000 |
Stockholders' Equity | ||
Misc. Stocks Options Warrants | - | - |
Redeemable Preferred Stock | - | - |
Preferred Stock | - | - |
Common Stock | 88,000 | 88,000 |
Retained Earnings | 35,519,000 | 30,973,000 |
Treasury Stock | -40,194,000 | -33,194,000 |
Capital Surplus | 9,787,000 | 9,347,000 |
Other Stockholder Equity | -867,000 | -898,000 |
Total Stockholder Equity |
4,333,000 |
6,316,000 |
The Home Depot, Inc. Income Statement | ||
All numbers in thousands | ||
Revenue | 1/29/17 | 1/31/16 |
Total Revenue | 94,595,000 | 88,519,000 |
Cost of Revenue | 62,282,000 | 58,254,000 |
Gross Profit | 32,313,000 | 30,265,000 |
Operating Expenses | ||
Research Development | - | - |
Selling General and Administrative | 17,132,000 | 16,801,000 |
Non Recurring | - | - |
Others | 1,754,000 | 1,690,000 |
Total Operating Expenses | - | - |
Operating Income or Loss | 13,427,000 | 11,774,000 |
Income from Continuing Operations | ||
Total Other Income/Expenses Net | 36,000 | 166,000 |
Earnings Before Interest and Taxes | 13,463,000 | 11,940,000 |
Interest Expense | 972,000 | 919,000 |
Income Before Tax | 12,491,000 | 11,021,000 |
Income Tax Expense | 4,534,000 | 4,012,000 |
Minority Interest | - | - |
Net Income From Continuing Ops | 7,957,000 | 7,009,000 |
Non-recurring Events | ||
Discontinued Operations | - | - |
Extraordinary Items | - | - |
Effect Of Accounting Changes | - | - |
Other Items | - | - |
Net Income | ||
Net Income | 7,957,000 | 7,009,000 |
Preferred Stock And Other Adjustments | - | - |
Net Income Applicable To Common Shares | 7,957,000 | 7,009,000 |
The Home Depot, Inc. Cash Flow | ||
All numbers in thousands | ||
Period Ending | 1/29/17 | 1/31/16 |
Net Income | 7,957,000 | 7,009,000 |
Operating Activities, Cash Flows Provided By or Used In | ||
Depreciation | 1,973,000 | 1,863,000 |
Adjustments To Net Income | 267,000 | 100,000 |
Changes In Accounts Receivables | -138,000 | -181,000 |
Changes In Liabilities | 654,000 | 1,151,000 |
Changes In Inventories | -769,000 | -546,000 |
Changes In Other Operating Activities | -161,000 | -23,000 |
Total Cash Flow From Operating Activities | 9,783,000 | 9,373,000 |
Investing Activities, Cash Flows Provided By or Used In | ||
Capital Expenditures | -1,621,000 | -1,503,000 |
Investments | - | 144,000 |
Other Cash flows from Investing Activities | 38,000 | -1,623,000 |
Total Cash Flows From Investing Activities | -1,583,000 | -2,982,000 |
Financing Activities, Cash Flows Provided By or Used In | ||
Dividends Paid | -3,404,000 | -3,031,000 |
Sale Purchase of Stock | -6,662,000 | -6,772,000 |
Net Borrowings | 2,274,000 | 4,012,000 |
Other Cash Flows from Financing Activities | -78,000 | 4,000 |
Total Cash Flows From Financing Activities | -7,870,000 | -5,787,000 |
Effect Of Exchange Rate Changes | -8,000 | -111,000 |
Change In Cash and Cash Equivalents | 330,000 | 604,000 |
Asset Turnover - Net sales / Total assets
2017 : 94,595,000/ 42,966,000 = 2.20x
2016 : 88,519,000/ 41,973,000 = 2.10x
Operating profit margin - Operating Earnings / Revenue
2017 : 13,427,000/ 94,595,000 = 14%
2016 : 11,774,000/ 88,519,000 = 13.3%
Long-term debt to equity ratio - Total debt / total equity
2017 : 22,349,000/ 4,333,000 = 5.15
2016 : 20,789,000/ 6,316,000 = 3.29
Current ratio : Current assets/ current liabilities
2017 : 17,724,000/ 14,133,000 = 1.25
2016 : 16,484,000/ 12,524,000 = 1.31
|
Get Answers For Free
Most questions answered within 1 hours.