Sun Microsystems is a leading
supplier of computer-related products, including servers,
workstations, storage devices, and network switches. In 2009, Sun
Microsystems was acquired by Oracle Corporation.
In the letter to stockholders as part of the 2001 annual report,
President and CEO Scott G. McNealy offered the following
remarks:
Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a good indication that Sun continued to pull away from the pack and gain market share. For that, we owe a debt of gratitude to our employees worldwide, who aggressively brought costs down—even as they continued to bring exciting new products to market.
The statement would not appear to be telling you enough. For example, McNealy says the year was a mixed bag with revenue growth of 16 percent. But what about earnings? You can delve further by examining the income statement in Exhibit 4. Also, for additional analysis of other factors, consolidated balance sheet(s) are presented in Exhibit 5.
Exhibit 1
2001 Dollars | 2000 Dollars | 1999 Dollars | 1998 Dollars | |
Net revenues | $ 18,375 | $ 15,718 | $ 11,845 | $ 9,878 |
Costs and expenses: | ||||
Cost of sales |
$ 10,044 |
$ 7,547 |
$ 5,661 |
$ 3,865 |
Research and development |
2,018 |
1,625 |
1,281 |
1,029 |
Selling, general and administrative |
4,542 |
4,073 |
3,198 |
2,811 |
Goodwill amortization |
260 |
64 |
19 |
0.6 |
In-process research and development |
81 | 12 | 120 | 174 |
Total costs and expenses | $ 16,945 | $ 13,321 | $ 10,279 | $ 7,879.6 |
Operating Income | $ 1,430 | $ 2,397 | $ 1,566 | $ 1,998.4 |
Gain (loss) on strategic investments | $ -90 | $ 207 | - | - |
Interest income, net | $ 361 | $ 166 | $ 84 | $ 46 |
Litigation settlement | - | - | - | - |
Income before taxes | $ 1,701 | $ 2,770 | $ 1,650 | $ 2,044.4 |
Provision for income taxes | $ 794.36 | $ 906.05 | $ 635.37 | $ 1,247.9 |
Cumulative effect of change in accounting principle, net | $ -56 | - | - | - |
Net income | $ 962.64 | $ 1,863.95 | $ 1,014.63 | $ 796.5 |
Net income per common share-diluted | $ 0.28 | $ 0.55 | $ 0.31 | $ 0.25 |
Shares used in the calculation of net income per common share-diluted | 3,438 | 3,389 | 3,273 | 3,186 |
Exhibit 2
Assets | 2001 | 2000 |
Current assets: | ||
Cash and cash equivalents | $ 1,474 | $ 1,842 |
Short-term investments | 390 | 623 |
Accounts receivable, net allowances of $410 in 2001 and $534 in 2000 | 2,955 | 2,682 |
Inventories | 1,049 | 552 |
Deferred tax assets | 1,000 | 674 |
Prepaids and other current assets | 971 | 475 |
Total current assets | 7,839 | 6,848 |
Property, plant and equipment, net | 2,695 | 2,096 |
Long-term investments | 4,671 | 4,492 |
Goodwill, net of accumulated amortization of $349 in 2001 and $88 in 2000 | 2,036 | 161 |
Other assets, net | 831 | 516 |
18,072 | 14,113 | |
Liabilities and Stockholders' Equity | ||
Current liabilities: | ||
Short-term borrowings | 4 | 7 |
Accounts payable | 1,045 | 923 |
Accrued payroll-related liabilities | 491 | 753 |
Accrued liabilities and other | 1,379 | 1,154 |
Deferred revenues and customer deposits | 1,822 | 1,291 |
Warranty reserve | 314 | 214 |
Income taxes payable | 91 | 219 |
Total current liabilities | 5,146 | 4,561 |
Deferred income taxes | 743 | 582 |
Long-term debt and other obligations | 1,705 | 1,723 |
Total debt | 7,594 | 6,866 |
Commitments and contingencies | ||
Stockholders' equity: | ||
Preferred stock, $0.001 par value, 10 shares authorized (1 sahre which has been designated as Series A Preferred participating stock): no shares issued and outstanding | - | - |
Common stock and additional paid-in-capital, $0.00067 par value, 7,200 shares authorized; issued: 3,536 shares in 2001 and 301 shares in 2000 | 6,241 | 2,731 |
Treasury stock, at cost: 288 shares in 2001 and 301 shares in 2000 | -2,434 | -1,439 |
Deferred equity compensation | -70 | -13 |
Retained earnings | 6,769 | 5,891 |
Accumulated other comprehensive income (loss) | -28 | 77 |
Total stockholders' equity | 10,478 | 7,247 |
18,072 | 14,113 |
Part A
Referring to Exhibit 1, compute the annual percentage change in net income per common share-diluted (second numerical line from the bottom) for 1998–1999, 1999–2000, and 2000–2001.
Rate of change, 1998 to 1999:
Rate of change, 1999 to 2000:
Rate of change, 2000 to 2001:
Part B
Also in Exhibit 1, compute net income/net revenue (sales) for each of the four years. Begin with 1998.
1998 Profit Margin:
1999 Profit Margin:
2000 Profit Margin:
2001 Profit Margin:
Part C
Compute return on stockholders’ equity for 2000 and 2001 using data from Exhibits 1 and 2.
2000 Return on Stockholders' Equity:
2001 Return on Stockholders' Equity:
Part D
Analyze your results to Question 2 more completely by computing ratios 1, 2a, 2b, and 3b (all from this chapter) for 2000 and 2001. Actually, the answer to ratio 1 can be found as part of the answer to question 2, but it is helpful to look at it again.
Ratio | 2000 | 2001 | |
1 | |||
2a | |||
2b |
Part E
The average stock prices for each of the four years shown in Exhibit 1 were as follows:
1998 11¼
1999 16¾
2000 28½
2001 9½
Compute the price/earnings (P/E) ratio for each year. That is, take the stock price shown above and divide by net income per common stock-dilution from Exhibit 1.
1998 P/E Ratio:
1999 P/E Ratio:
2000 P/E Ratio:
2001 P/E Ratio:
Part A:
Net Income per common share diluted is as follows:
Net income per common share-diluted | $ 0.28 | $ 0.55 | $ 0.31 | $ 0.25 |
(i) Rate of change 1998 to 1999 = (Net income per share 1999 - Net Income per share 1998)/Net income per share 1998
Rate of change 1998 to 1999 = (0.31-0.25)/0.25 = 0.24 = 24%
Rate of change 1998 to 1999 = 24%
(ii) Rate of change 1999 to 2000 = (Net income per share 2000 - Net Income per share 1999)/Net income per share 1999
Rate of change 1999 to 2000 = (0.55-0.31)/0.31 = 0.7742 = 77.42%
Rate of change 1999 to 2000 = 77.42%
(iii) Rate of change 2000 to 2001 = (Net income per share 2001 - Net Income per share 2000)/Net income per share 2000
Rate of change 2000 to 2001 =(0.28-0.55)/0.55 = -0.4909 = -49.09%
Rate of change 2000 to 2001 =-49.09%(negative)
Note: We have answered one full question (part -A) with all sub-parts. Please not that only one full question can be answered at a time. Please post each of the other separately for experts to answer
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Sun Microsystems is a leading supplier of computer-related products, including servers, workstations, storage devices, and network switches. In 2009, Sun Microsystems was acquired by Oracle Corporation. In the letter to stockholders as part of the 2001 annual report, President and CEO Scott G. McNealy offered the following remarks: Fiscal 2001 was clearly a mixed bag for Sun, the industry, and the economy as a whole. Still, we finished with revenue growth of 16 percent—and that's significant. We believe it's a...
Calculate the following ratios from the attached income statement: 1. Inventory turnover ratio 2. Debt to asset ratio 3. Debt to equity ratio 4. Debt to EBITDA 5. Accounts Receivable Turnover Ratio 6. ROA Hennes & Mauritz Income Statement and Balance Sheet (USD 000) Exhibit 14 1999/2000 3,009,190 1,487,747 1,521,443 1998/1999 3,280,953 49.4 % 1,547,329 50.6 % 1,733,624 Net Operating Revenues Cost Of Goods Sold Gross Margin Operating Expenses (Income) (Personnel, R&D, Depreciations and other operating expenses) Operating Prdits Other...
Given the Balance Sheet and Income Statement calculate the follow ratios (must include calculations): profit ratio, liquidity ratio, activity ratio, leverage ratio, shareholder return ratio Balance Sheet All numbers in thousands A Get access to 15+ years of historical data with Yahoo Financ Breakdown 12/31/2019 v Assets v Current Assets v Cash Cash And Cash Equivalents 2,594,000 Short Term Investments Total Cash 2,594,000 Net Receivables 25,429,000 Inventory 1,422,000 Other Current Assets Total Current Assets 37,473,000 Total Current Assets 37,473,000 Non-current...