Assignment #1 Solutions v3 (2).xlsx

8/9/2019 Assignment #1 Solutions v3 (2).xlsx

1/40

tel Corporation (NasdaqGS:INTC) > Financials > Income Statement

Template: Standard Restatement: Latest Filings

Period Type: Annual Order: Latest on Right

Currency: Reported Curre Conversion: Today's Spot Rate

Units: S&P Capital IQ Decimals: Capital IQ (Default

come Statement

e!enue "#$$% #)"" )#$)* ++#*+ +,#** *#)"

her Re!enue . . . . .

otal Revenue 4,779.0 ,!44.0 !,7!".0 ##,"#.0 #$,"0".0 "0,!4

ost -f /oods Sold *#0+, *#$ 0#** #$, $#)++ %#+,

%ross Pro&it ",4$'.0 ',"!7.0 ,'0.0 ,94.0 !,'9#.0 ##,$!

lling /eneral & Ad1in 23p $, +#+$ +#+,) +#""$ +#)"0 *#0*

& D 23p ,+) $) %$ +#+++ +#*%, +#)

epre4iation & A1ort . . . . .

1ort of /ood5ill and Intangi6les . . . . .

her -perating 23pense7(In4o1e . . . . .

Ot(er Operatin) *+p., Total #,'!'.0 #,797.0 ",#'!.0 ",!.0 ',#'9.0 4,#'

Operatin) ncome #,0!0.0 #,490.0 ','9".0 ','!7.0 ,"".0 7,

Millions of the reported currency, except perare items.

r t(e -iscal Period *ndin) #" mont(sDec"!#99#

#" mont(sDec"$#99"

#" mont(sDec"#99'

#" mont(sDec'##994

#" mont(sDec'0#99

#" monDec"!#


2/40

erest 23pense ()* (" ( ($ (*% (*

erest and In!est In4o1e +%" +"+ + *0 *$* 0,

et nterest *+p. ##".0 !7.0 #0.0 #7!.0 "4'.0 ''

4o1e7(Loss fro1 Affiliates . . . . .

rren4y 234hange /ains (Loss " (+ . + *% *

her 8on.-perating In4 (23p (+ ($ 00 *0 ("

T *+cl. Unusual tems #,#9.0 #,$9.0 ','0.0 ',$0'.0 ,"0.0 7,9"

estru4turing Charges . . . . .

pair1ent of /ood5ill . . . . .

ain (Loss -n Sale -f In!est . . . . ,

ain (Loss -n Sale -f Assets . . . . .

set 9ritedo5n . . . . .

Pro4ess R & D 23p . . . . .

gal Settle1ents . . . . )

her :nusual Ite1s . . . . .

T ncl. Unusual tems #,#9.0 #,$9.0 ','0.0 ',$0'.0 ,$'!.0 7,9'

4o1e Ta3 23pense 0$, * +#*0 +#0+ *#$* *#$$

arnin)s &rom Cont. Ops. !#9.0 #,0$7.0 ","9.0 ","!!.0 ',$$.0 ,#

rnings of Dis4ontinued -ps . . . . .

traord Ite1 & A44ount Change . . . . .

et ncome to Company !#9.0 #,0$7.0 ","9.0 ","!!.0 ',$$.0 ,#

nority Int in 2arnings . . . . .

et ncome !#9.0 #,0$7.0 ","9.0 ","!!.0 ',$$.0 ,#

alance Sheet


3/40

Dec"!#99# Dec"$#99" Dec"#99' Dec'##994 Dec'0#99 Dec"!#

urrency USD USD USD USD USD U

22*T2

ash And 2


4/40

4ounts Paya6le +,% *)+ "*$ $ )," %,

4rued 23p ,+* $"+ %+) +#*0" +#0" *#"

ort.ter1 =orro5ings +$0 ** 0%% 00) 0", 0)

rr Port of LT De6t . ++ %) +$% .

rr In4o1e Ta3es Paya6le +* 0% 0%+ "*% )+ %)

earned Re!enue# Current +** +"% * *,% 0" "$

ef Ta3 Lia6ility# Curr . . . . .

her Current Lia6ilities . . . . .otal Current 6iailities #,""!.0 #,!4".0 ",4''.0 ',0"4.0 ',$#9.0 4,!$

ng.Ter1 De6t 0,0 *"% "*, 0%* " $*

earned Re!enue# 8on.Current . . . . .

nsion & -ther Post.Retire =enefits . . . . .

ef Ta3 Lia6ility# 8on.Curr +"" +) *%$ 0)% ,* %%

her 8on.Current Lia6ilities +" 0$0 ,)) $"" $* *$

tal 6iailities #,!7.0 ",$44.0 ',!44.0 4,49.0 ,'$4.0 $,!$

o11on Sto4> . +#$$, *#+%" *#0, *#)0 *#)%

ditional Paid In Capital +#," . . . .

etained 2arnings *#$$$ 0#,,% #0, ,#%,+ %#$ +0#%$

easury Sto4> . . . . .o1prehensi!e In4 and -ther . . . . .

otal Common *5uity 4,4#7.0 ,44.0 7,00.0 9,"$7.0 #",#40.0 #$,!7

tal *5uity 4,4#7.0 ,44.0 7,00.0 9,"$7.0 #",#40.0 #$,!7

tal 6iailities 1nd *5uity $,"9".0 !,0!9.0 ##,'44.0 #',!#$.0 #7,04.0 "',7'

ash Flow


5/40

urrency USD USD USD USD USD U

et ncome !#9.0 #,0$7.0 ","9.0 ","!!.0 ',$$.0 ,#

epre4iation & A1ort "+) +) $+$ +#*) +#0$+ +#))

1ort of /ood5ill and Intangi6les . . . . .epreciation 3 1mort., Total 4#!.0 #!.0 7#7.0 #,0"!.0 #,'7#.0 #,!!

her A1orti?ation +, +, +$ +% )

ain Loss Fro1 Sale -f Assets * $ 0, "* $ +*

ain Loss -n Sale -f In!est . . . . .

set 9ritedo5n & Restru4turing Costs . . . . .

4o1e Loss on 2.=ased Co1pensation . . . . .

3 =enefit fro1 Sto4> -ptions 0 ,) ,+ ++, +%

her -perating A4ti!ities (+% +0 +* (+ 0", +$

ange in Trad Asset Se4urities . . . . .

ange in A44 Re4ei!a6le ++ (0$+ (0$% (0 (+#+0) (,$

ange In In!entories ($ (++0 (00 (00+ ()0 $+ange in A44 Paya6le ("+ ++* +", +") *)% +

ange in In4 Ta3es ()% *$ 0* 0) 0$* +)

hange in -ther 8et -perating Assets +) $ +, 0*" (+" )

as( &rom Ops. #,'4!.0 #,$'$.0 ",!0#.0 ",9'7.0 4,0#$.0 !,74

apital 23penditure (%") (+#**) (+#%00 (*#""+ (0# (0#*"

ash A4eta6le & 2


6/40

as( &rom nvestin) #,4!.08 #,4!0.08 ',''7.08 ",!9.08 ",$77.08 ,"$!

ort Ter1 De6t Issued . *% +%$ . . "

ng.Ter1 De6t Issued * . +") +*) . 0+

tal Det ssued ".0 "9.0 '4.0 #"!.0 '$

ort Ter1 De6t Repaid (0 . . (,0 (+$%

ng.Ter1 De6t Repaid ($ (* . (%) ("

tal Det Repaid #0.08 "0.08 #$#.08 #!'.08

suan4e of Co11on Sto4> %) +0) +00 + +%* *,

epur4hase of Co11on Sto4> . . (0%+ (,) (+#0" (+#0*

o11on Di!idends Paid . (*+ ()" (%* (++, (+")

tal Dividends Paid "#.08 !4.08 9".08 ##$.08 #4!

e4ial Di!idend Paid . . . . .

her Finan4ing A4ti!ities +" "* 0"% $, )

as( &rom -inancin) 9.0 #$!.0 '".0 7.08 #,0$.08 77'

reign 234hange Rate Ad@ . . . . .

et C(an)e in Cas( #0#.08 '"4.0 #!4.08 479.08 "!'.0 ",70


7/40

*#$ *,#*$0 *%#0)% 00#$*, *,#0% *,#$," 0#+"+ 0"#*% 0)#)*,

. . . . . . . .

",070.0 "$,"7'.0 "9,'!9.0 '',7"$.0 "$,'9.0 "$,7$4.0 '0,#4#.0 '4,"09.0 '!,!"$

%#%" +*#)) ++#)0, +*#, +0#")$ +0#0" +0#"$ +"#0+ +#,0$

#,#".0 #4,#!.0 #7,'.0 "#,07$.0 #',0".0 #',4"4.0 #7,094.0 #9,90!.0 "',#!9

*#)%+ 0#$, 0#)$* #)% "#"," "#00" "#*$) "#,% #,))

*#0"$ *#% 0#+++ 0#)%$ 0#$%, "#0" "#0, "#$$) #+"

. . . . . . . .

. , "++ +#), *#*+" "*+ 0+ +$% +*,

. . . . . . . .

,"'!.0 ,$4#.0 7,'94.0 #0,7".0 #0,474.0 !,7!9.0 !,9'9.0 9,$#$.0 #0,99

9,!!7.0 !,44.0 #0,#9.0 #0,04.0 ",7!.0 4,$'.0 !,#.0 #0,"9".0 #","'0

#" mont(sDec"7#997

Reclassi&ied#" mont(s

Dec"$#99!#" mont(s

Dec"#999#" mont(s

Dec'0"000#" mont(s

Dec"9"00#


Dec"!"00"


Dec"7"00'#" mont(s

Dec""004#" mont

Dec'#"0


8/40

(*$ (0" (0, (0 (, ()" (,* ( (+%

,* %0 ,+) %* ,+ *%) *") 0+ $$

'.0 9.0 !".0 !!.0 9.0 "#4.0 #!$.0 "#.0 !

. . . . (0% . . .

,0 . . . . . . .

,) +" (" (+ 0 (* , (** $

#0,'.0 9,##7.0 #0,7'7.0 ##,'74.0 ',#"!.0 4,!"9.0 !,'47.0 #0,"#.0 #",79

. . . . . (+, . .

. . . . (%) . (,+$ .

+, +) ))0 0#$% (,*0 (0$* (*)0 (* ("

. . . ++$ . . . .

. . . . (*, (+*$ . .

. (+, (0%* (+% (+%) (* ( .

. . . . . . . (+,* (+"

. . . . . . . ,

#0,$9.0 9,#'7.0 ##,""!.0 #,#4#.0 ",#!'.0 4,"04.0 7,44".0 #0,4#7.0 #",$#0

0#$+" 0#,% 0#%+" "#,, )%* +#)$ +#)+ *#%+ 0#%",

$,94.0 $,0$!.0 7,'#4.0 #0,'.0 #,"9#.0 ',##7.0 ,$4#.0 7,#$.0 !,$$4.

. . . . . . . .

. . . . . . . .

$,94.0 $,0$!.0 7,'#4.0 #0,'.0 #,"9#.0 ',##7.0 ,$4#.0 7,#$.0 !,$$4

. . . . . . . .

$,94.0 $,0$!.0 7,'#4.0 #0,'.0 #,"9#.0 ',##7.0 ,$4#.0 7,#$.0 !,$$4


9/40

Dec"$#99! Dec"#999 Dec'0"000 Dec"9"00# Dec"!"00" Dec"7"00' Dec""004 Dec'#"0

USD USD USD USD USD USD USD USD US

"#+* *#0) 0#,% *#%$, $#%$ $#"" $#%$+ )#"$ $#0*"

#,0 #*$* $#$ +#"%$ *#0, 0#0)* #,) #," 0#%%

+% 0+, 0)) 0 +#**" +#)+ *#,* 0#+++ +#")

9,9"7.0 7,$"$.0 ##,7!!.0 #',!"'.0 ##,0.0 #",!7.0 #$,#$4.0 #7,#7".0 #",77"

0#"0) 0#*$ 0#$ "#+*% *#,$ *#$" *#%, *#%%% 0#%+"

. . . . . . . .

. . . . . . . .

',4'!.0 ',"7.0 ',700.0 4,#"9.0 ",$07.0 ",74.0 ",9$0.0 ",999.0 ',9#4

+#,%$ +#)* +#"$) *#*"+ *#*0 *#*$, *#+% *#,*+ 0#+*,

. . . . . . . .

,$, ,+) ,$0 $*+ %) +#+0, %,% %$% +#+"%

+*% +** +) *0, *, 0* *$ *)$ *00

#,!$7.0 #',47.0 #7,!#9.0 "#,#0.0 #7,$''.0 #!,9".0 "",!!".0 "4,0!.0 "#,#94

+)#+*$ *+#,) *0#$ *)#*0 0"#0, 0,#%+* 0)#,%* 0%#)00 ""#+0*($#",+ (%#"% (++#)"* (+0#*" (+,#*0 (+%#, (**#0+ (*"#, (*$#*+

#0,$$$.0 ##,$09.0 ##,7#.0 #,0#'.0 #!,#"#.0 #7,!47.0 #$,$$#.0 #,7$!.0 #7,###

+#)0% #0, $#%++ 0#$+* +#"$" +#*0" *#0) 0#*+% "#,$*

. * "#+*" "#%$$ "#00 "#00 0#$ 0#$+% 0#)$0

. % )+ %," +#+" )0" + ,$$ ,"

. . . . . . . .

. . . . . . . $* 0

) %++ +#"$ *#+*% +#)*0 +#" +#0, . $$

"!,!!0.0 '#,47#.0 4',!49.0 47,94.0 44,'9.0 44,""4.0 47,#4'.0 4!,#4'.0 4!,'#4

RestatedDec"7#997


10/40

+#"$ +#*"" +#0$ *#0)$ +#$,% +#"0 +#,, +#%"0 *#*"%

*#,+ *#)0$ 0#+% 0#%+) *#%), *#%)" 0#$$ "#+$ "#)

*+* +% *0 0,) 0% *% +"0 +,) *%

++ . . + +" +"+ )+ 00 +)

+#+, %) +#,% +#*%0 %)) +#+$ $) +#+,0 +#%,

+, ,, ,% ,$" "+) "$ ,00 %* ,0*

. . . . . . . .

. . . . . . . .$,0"0.0 ,!04.0 7,099.0 !,$0.0 $,70.0 $,9.0 $,!79.0 !,00$.0 9,"'4

"") $* % $$ +# %*% %0, $0 *#+,

. . . . . . . .

. . . . . . . .

+#$, +#0)$ 0#+0 +#*,, %" +#*0* +#")* ) $0

*#"+ *+ +0 . . . . . )%

9,!.0 !,094.0 ##,'#4.0 #0,$"'.0 !,$.0 !,7$.0 9,"97.0 9,$4.0 #",#'"

0#0++ "#)** $#0+, )#"), )#)00 $#,"+ ,#$" ,#+"0 ,#*"

. . . . . . . .

+#%*, +$#%* *+#"*) *)#$0) *$#+ *$#)"$ 0+#+, 0*#*)) *%#)+

. . . . . . . .) ,0 0#$%+ %) (+0 (* $, +") +*$

#9,"9.0 "','77.0 '",'.0 '7,'"".0 ',!'0.0 ',4$!.0 '7,!4$.0 '!,79.0 '$,#!"

#9,"9.0 "','77.0 '",'.0 '7,'"".0 ',!'0.0 ',4$!.0 '7,!4$.0 '!,79.0 '$,#!"

"!,!!0.0 '#,47#.0 4',!49.0 47,94.0 44,'9.0 44,""4.0 47,#4'.0 4!,#4'.0 4!,'#4


11/40

USD USD USD USD USD USD USD USD US

$,94.0 $,0$!.0 7,'#4.0 #0,'.0 #,"9#.0 ',##7.0 ,$4#.0 7,#$.0 !,$$4

*#+%* *#)$ 0#+), 0#*"% "#+0+ "#,$, "#,+ "#% "#0"

. , "++ +#,0" *#") 0,, "+% *%% *",#9".0 ",!$'.0 ',97.0 4,!!'.0 $,#79.0 ,04".0 ,070.0 4,!!9.0 4,9

. . . * )+ ) . .

+0 *)* +%0 +0% ++% 0+ *+$ .

(+, (+) ())0 (0#)$, ,,* 0$* *)0 * "

. +, 0%* +% 0** +"$ ,** %+ $"

. . . . . . . .

. . . *, +$" % . .

**" "+ , ))$ "0 *$ *+, 0"" 0+

, $$ (*+% (+0 (+% ++ 0%+ (*$ ("+0

. . ($* 0) )%) (", (,%) (",) +#,,

*) (0) +0 (0)" +#,+ 0 ("0 (0% (%+*

("" +,$ +,% ($0+ *" (*, (*" (++ ("0) (+) $% %$) (,$0 (**, ++, *)0 00

+$% (*++ $*, (0,* (*$ +$ (0,+ 0$) $%$

++% *" +$% $+0 (+#"% +$ ,%0 "0+ *"+

#0,00!.0 9,447.0 #",#'4.0 #",!"7.0 !,7!9.0 9,#"9.0 ##,#.0 #',##9.0 #4,!#

("#+ (0#$ (0#"0 (,#,$" ($#0% ("#$0 (0#,, (0#)"0 (#)$+

. (%, (*#%$% (*#0+$ ())0 ($ (,+ (0 (+%+

. . . . . . . .

. . . . . . . .

(*#0) (*#"0 %0* (," )#*$ (,$ (0#+$" (+#+** (*0

. . . . . . . .

. (*, ($%% (%) (0% (00 (+%% (+" (++)

#" mont(sDec"7#997

Restated#" mont(s

Dec"$#99!

Restated#" mont(s

Dec"#999#" mont(s

Dec'0"000

Restated#" mont(s

Dec"9"00##" mont(s

Dec"!"00"#" mont(s

Dec"7"00'#" mont(s

Dec""004

Restate#" mont

Dec'#"0


12/40

$,!9.08 $,7$".08 $,"49.08 #0,0'.08 ''0.08 ,7$.08 7,090.08 ,0'".08 $,4#.0

. . ,% +0) *0 . . *" +*,

+$* +,% ++) $$ 0, . . +#$"*

#7".0 #$9.0 #!7.0 "#.0 '"9.0 .0 "4.0 #,!$!

(+$$ ()0 . . . (++ (+* .

(0 . . (", (+ (+) (+0$ (0+ (+%

477.08 !'.08 4$.08 #0.08 ##9.08 "!9.08 '#.08 #9.0

0$ *#+*$ "0 $%$ $,* ,)+ %,$ )%" +#**

(0#0$* (,#$) ("#,+* ("#$ ("#) ("#+" ("#+* ($#+, (+#,0$

(+) (*+$ (0,, ("$ (0) (00 (*" (+#** (+#%)

#!0.08 "#7.08 '$$.08 470.08 '!.08 ''.08 "4.08 #,0"".08 #,9!.0

. . . . . . . .

*)) " * . . . . . *

',"#".08 4,749.08 4,""!.08 ',##.08 ',4$.08 ',9'0.08 ',!!.08 7,$#.08 9,#9.0

. . . . . . . .

$'.08 ",0$4.08 #,$7.0 7#9.08 4,994.0 $$.08 $7.0 4'$.0 #,0!'.0


13/40

*+"

0#0)* 0)#00" 0$#), 0#+*$ "0#,*0 0#%%% 0#0"+ *#$)

. . . . . . . .

','!".0 '!,''4.0 '7,!$.0 ',#"7.0 4',$"'.0 ',999.0 ','4#.0 ",70!.0 $,07.

+$#+," +)#"0 +,#$"* +#,, +#+0* *#*"* *#+% *+#+)$ *0#),0

#!,"#!.0 #9,904.0 "0,!44.0 #9,$#.0 "!,49#.0 '',77.0 '',##.0 '#,"#.0 '",#9".#

,#+0) #"+ #"* #*0" ,#0% $#,$ )#$ )#)) )#0"0%

#)$0 #$ #$** #,0 ,#$, )#0 +#+") +#,++ +#*,+

. . . . . . . .

. +, , 0 +) *, 0) *%+ *%+

. . . . . . . .

#",0##.0 ##,#7".0 ##,#!0.0 #0,9"".0 #",90'.0 #$,"!0.0 #!,#'.0 #!,990.0 #!,!4#.0

$,"07.0 !,7'".0 9,$$4.0 !,$'9.0 #,!!.0 #7,477.0 #4,$'!.0 #",'#.0 #','#.#


Dec'0"00$#" mont(s

Dec"9"007


Dec"7"00!#" mont(s

Dec"$"009#" mont(s

Dec""0#0#" mont(s

Dec'#"0###" mont(s

Dec"9"0#"#" mont(s

Dec"!"0#'


14/40

(*" (+ () (+ . ("+ (% (*"" (*""

,0, )" %* +,) ++% %) %$ +" +"

$#".0 7!9.0 !4.0 #$7.0 ##9.0 7.0 7.0 #40.08 #40.8

. 0 (+#0) . . . . .

. . )* (" $* ) 0 ""

(** (+$ (*0$ 0, ()* () %* (,0

$,797.0 9,07.0 !,7#'.0 !,!0".0 #,$97.0 #7,#".0 #4,740.0 #",'7".0 #',"#0.$

( (+, ($+ (*0+ . . . (*"

. . . . . . . .

*+" +" (0$, (+$ 0") + +00 "$%

,+* *+ % . . . . .

. . . . . . . .

. . . . . . . .

. . . (*#,%$ . . . .

. . . . . +," . .

7,0$!.0 9,#$$.0 7,$!$.0 ,704.0 #$,04.0 #7,7!#.0 #4,!7'.0 #",$##.0 #',"#0.$

*#*" *#+% *#0%" +#00 "#)+ "#)0% 0#),) *#%%+ 0#"*0

,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00.0 9,$"0.0 9,$$!.'

. . . . . . . .

. . . . . . . .

,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00.0 9,$"0.0 9,$$!.'

. . . . . . . .

,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00.0 9,$"0.0 9,$$!.'


15/40

Dec'0"00$ Dec"9"007 Dec"$"009 Dec""0#0 Dec'#"0## Dec"9"0#" Dec"!"0#' *+"

USD USD USD USD USD USD USD USD

,#%) $#0$ 0#0 0#%)$ #"%) #, )#"$) #,$"

*#*$ #"% #00+ #*) ++#*%" #+)+ 0#%%% #%$*

+#+0" *#,, 0#* "#,0 #+% "#,0 #$+) )#$

#0,00".0 #,'$'.0 ##,!!#.0 #',9".0 "#,9#.0 #4,!!#.0 #!,#9.0 "0,"#$.0 0.0

*#$% *#$, +#$+* *#*$0 *#),$ 0#, 0#)00 0#)* "#*++

. . . . . +%+ ),, ,

. . . . . 00 *0 +0

",709.0 ",7$.0 #,7#".0 ","7'.0 ",!$7.0 ',!74.0 4,90".0 ',70.0 4,"#.#

"#0+" 0#0$ 0#$"" *#%0 0#$$ "#%, "#$0" "#+$* "#%**$

. . . . . . . .

%%$ +#+), +#0% +#*+, +#")) +#$ *#++$ *#%"

*) +#0% +#+"" )) +#") +#0*+ +#"+ +#0*

#!,"!0.0 "',!!.0 #9,!7#.0 "#,#7.0 '#,$##.0 ",!7".0 '#,'!.0 '",0!4.0 4,9"".7

"$#)" ",#* ")#++) "$#)** #")+ )#$0 ,,#", $0#"+,(*%#")* (*%#+0" (0#"" (0#%$ (0*#)* (0"#"", (0)#,0 ("+#%))

#7,$0".0 #$,9#!.0 #7,74.0 #7,"".0 #7,!99.0 "',$"7.0 "7,9!'.0 '#,4"!.0 0.0

$#**+ %#*% $#0*% )#0,0 ,#$+" "#*)* $#+*% +#)

0#),+ 0#%+, 0#%0* "#"*+ "#0+ %#*" %#$+ +#+0

%)$ %, $$ ))0 ), ,#*,$ ,#*0 #+

. . . *"% $"+ $+ ,"" %*

+ *)+ ++ *$) *)% 00 0) "0"

*,$ 0%, ") +% "+ $,$ %0" +#$)%

4!,'$!.0 ,$#.0 0,47".0 ',09.0 $',#!$.0 7#,##9.0 !4,'#.0 9",'!.0 9,#7'.!

RestatedDec"7"00!


16/40

*#*, *#0,+ *#0% +#))0 *#*% *#%, 0#*0 *#%,% 0#*"$)

0#*) #""0 0#," "#$,, ,#"" ,#,) ,#,*) $#0)

+$) +" + + 0) *"$ 0+* *)+

* * )% *) +"0 $" +, +%+

+#$%$ . +" . . . $++ "*

%% ,* ",0 %0 $"$ +#%*% +#%0* *#%,

) . . . . . . .

"+, . +#0* "% , *+" +), +)+!,#4.0 !,7#.0 7,!#!.0 7,9#.0 9,'"7.0 #",0"!.0 #",!9!.0 #',$!.0 ',"47.!

+#)") +#%) +#+) *#) *#% $#%" +0#+ +0#+%" +0#,%"

. . . . *+ ", "$0 ,

. % ,$, 0+ ,%$ +#")0 +#%*, +#0)

*, "++ ", %*, *#,+$ 0#"+* "#0%$

%)% +#0,) +#*+ ,, ,% +#*, +#*)% +#+*%

##,$#$.0 #",!!9.0 #0,9"$.0 ##,'9#.0 #',7$.0 ","0!.0 '',#4!.0 '4,#0".0 #$,94#.!

$#)* ++#,0 +0#"* +"#%%0 +,#+$) +$#0, +%#"," *+#0,

. . . . . . . .

*)#%)" 0#)") *,#0$ *,#0+) 0*#%+% *%#,, 0*#+0) 0#"$$ "#+"0

. . . . . . . .($ *,+ (0%0 0%0 000 ($)+ (0%% +#*"0

'$,7".0 4",7$".0 '9,4$.0 4#,704.0 49,4'0.0 4,9##.0 #,"0'.0 !,"$.0 4,#4.'

'$,7".0 4",7$".0 '9,4$.0 4#,704.0 49,4'0.0 4,9##.0 #,"0'.0 !,"$.0 4,#4.'

4!,'$!.0 ,$#.0 0,47".0 ',09.0 $',#!$.0 7#,##9.0 !4,'#.0 9",'!.0 $",0!7.#


17/40

USD USD USD USD USD USD USD USD

,044.0 $,97$.0 ,"9".0 4,'$9.0 ##,4$4.0 #",94".0 ##,00.0 9,$"0.0

"#," "#", "#0, "#$"" "#0%) #+"+ ,#0$ ,#$%

*) ** *, 0) *" %*0 +#+, +#*"*4,9#".0 4,79!.0 4,$#$.0 ,0".0 4,$'!.0 $,0$4.0 7,"".0 !,0'".0

. . . . . . . .

(,+* (*+ (% . . (+," . .

(*+" (+$ 0$, 0% (*%% (+$+ (*% (0%*

,0 ," $% 0,) . . . *"

. . +#0) +0+ ("% % (++* (00

+#0$ %* )+ ))% %+$ +#0 +#+* +#++)

(+*0 (++) (0 (% (, (0$ (+"* ("%

(0* (""0 ($% *$+ (", $% (*"* (%

0*" (+#"*% +%0 *%% . . . .

+#**% 0+, *, (0 ()" (,$) (+$, *$+

(+#++, $ (0% $%, (), (*"0 (,*, ,0$ +* *% (, "$ %, ,$ *,$

(, (*") ()0" ++ 0 ,, **% +#+%

(""" ,00 ($) (+" +#,* %* *), +#*

#0,$'".0 #",$".0 #0,9"$.0 ##,#70.0 #$,$9".0 "0,9$'.0 #!,!!4.0 "0,77$.0

(#), (# (#+%$ ("#+ (#*$ (+#$," (++#*$ (+#$++

. ($, (+, ()0 (*+) ()#$*+ (,0) (%*

$* 0* ) . . . .

. . . . (+" (,, ()+ (0,

+0 (#+$, ($$+ (*#0"0 ("#)0" )#%* (+#))* (,#,%

. . . (0"0 ("%) ($* (,$ (,)

(00 *%" 0" )% *0* 0$ 0,% 0*,

Restated#" mont(s

Dec'0"00$#" mont(s

Dec"9"007#" mont(s

Dec"7"00!#" mont(s

Dec"$"009#" mont(s

Dec""0#0#" mont(s

Dec'#"0###" mont(s

Dec"9"0#"#" mont(s

Dec"!"0#'


18/40

4,9!!.08 9,9"$.08 ,!$.08 7,9$.08 #0,'9.08 #0,'0#.08 #4,0$0.08 #!,07'.08

. . . . *0 *% , .

. +* . +#%) . "#%,* ,#+*" .

#".0 #,9!0.0 "'.0 ,#7#.0 $,#!9.0

(++" (0% (" ()$ . . . (0+

()+ . . . (+$ . (+* .

$9.08 '9.08 40.08 !7.08 #7.08 #".08 '#.08

+#", 0#* +#+ " )$ *#" *#+++ +#))

("#%0 (*#$)) ($#+% (+#$,* (+#$0, (+"#0" (#++ (*#""

(*#0* (*#,+) (0#+ (0#+) (0#0 ("#+*$ ("#0 ("#"$%

",'"0.08 ",$#!.08 ',#00.08 ',#0!.08 ',0'.08 4,#"7.08 4,'0.08 4,479.08

. . . . . . . .

+%* *$) *+* % +"" ++ (+*0 (+0,

$,'70.08 #,990.08 9,0#!.08 ",$!.08 4,$4".08 ##,#00.08 #,40!.08 ,49!.08

. . . . . (0 (%

7"$.08 709.0 ',97.08 $'7.0 #,##.0 4''.08 ',4#'.0 ",!04.08


19/40

Pro.For1a

*+ *+, *+$ *+) *+% ** **+ *** **0 **" ** **,

,$#9.! $',40!.4 $7,4'7.9 7#,7"'.4 7$,"!#." !#,#"!.7 !$,"!4." 9#,7$7.4 97,99.0 #0',!0#.# ##0,'97.4 ##7,4#".9 #"4,

#0)+% *,#%%") *)#$+0 0#0") 0*#"$* 0"#0)% 0,#$00$ 0%#,)+ "+#) ""#+%+* ",#%%%" "%#%),+ 0#

,"'7.9 '$,4#'.$ '!,7"7.$ 4#,#!!.$ 4',!0$.# 4$,!9.! 49,0. ",$99.' $,04!." 9,$09.9 $','9!.0 $7,4"$.! 7#,

#)$"+ %#"0)+ +#0$) +#,$$ ++#0"+ +*#$$ +*#)"0 +0#,%* +"#*$* +#"0 +,#"0** +$#"$," +)#

#)"$ ++#"" +*#*$)+ +0#)" +0#)))* +"#$$$ +#$%" +,#$$$ +$#$,%" +)#)%), *#%%, *+#0$,) **#

*%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+ *%+

,0#9.9 "#,"7'.$ "",$07.0 "4,0".# ",''.' "7,#'7.4 "!,!4'.4 '0,$7.9 '",!7.$ '4,$40.0 '$,!"".7 '9,#44." 4#,

,"#!.0 #,#40.0 #$,#"0.$ #7,#$'.$ #!,"7".7 #9,4".4 "0,707.# "",04#.4 "',4$0.$ "4,970.0 "$,7." "!,"!". '0,


20/40

(*0" (*,*" (*$+0 (*)* (*)%+ (*%)+ (0$ (0+% (0*") (000) (0"*$ (0+, (0

+" +" +" +" +" +" +" +" +" +" +" +"

#49.48 #!.48 #$7.'8 #7$."8 #!.#8 #94.#8 "0'.08 "##.98 ""0.!8 ""9.!8 "'!.78 "47.$8 "

,0$!.$ #4,9!#.7 #,9'.4 #$,9!7.' #!,0!7.$ #9,"!.4 "0,04.# "#,!"9. "',"'9.! "4,740." "$,''$. "!,0'4.9 "9,

,0$!.$ #4,9!#.7 #,9'.4 #$,9!7.' #!,0!7.$ #9,"!.4 "0,04.# "#,!"9. "',"'9.! "4,740." "$,''$. "!,0'4.9 "9,

#$$*" "#+$* "#*$$$ "# "#) #+,0% #"%) #)0" ,#*0+ ,#,00% $#,+% $#+$0 )#

,"9$." #0,9$4. ##,$7.$ #",4'".' #',"'7.$ #4,094.4 #,00$.# #,97$.# #7,00!." #!,#0$.' #9,"74.$ "0,#7.$ "#,

,"9$." #0,9$4. ##,$7.$ #",4'".' #',"'7.$ #4,094.4 #,00$.# #,97$.# #7,00!." #!,#0$.' #9,"74.$ "0,#7.$ "#,

,"9$." #0,9$4. ##,$7.$ #",4'".' #',"'7.$ #4,094.4 #,00$.# #,97$.# #7,00!." #!,#0$.' #9,"74.$ "0,#7.$ "#,

Pro.For1a


21/40

*+ *+, *+$ *+) *+% ** **+ *** **0 **" ** **,

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

#*+* "#)) #++"+ #"0%+ #$)"$ ,#+*0 ,#"00 ,#%%+ $#"+0 $#)$+$ )#0$+% )#%0% %#"

,"#." 4,!0!. ,##4.# ,4'9.# ,7!4.7 $,#".' $,4'.' $,99.# 7,40#.' 7,!7#.7 !,'7#.9 !,90'.9 9,4

#*0, #,)0 #%**+ ,#*%) ,#,%)$ $#+*"" $#$$+ )#)$ )#$) %#++" %#,%"$ +#0+$ +#

,"'.$ ,$!.' ,9"".# $,"9!. $,$9!.7 7,#"4.4 7,77.# !,0!.7 !,70.! 9,##.4 9,$94.7 #0,'#0.7 #0,

0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

,7$.! #0,'7$.! ##,0'$." ##,7'7. #",4!'.4 #',"7$.7 #4,#"0.4 #,0#7.7 #,97".# #$,9!7.# #!,0$$.$ #9,"#4.$ "0,4


22/40

#""* 0#,$0$ 0#%$* "#+ "#"+%, "#$" "#%%%+ #0+,) #,"$ ,#+" ,#0%,* ,#)*, $#

,44." ',$7'.7 ',907." 4,#. 4,4#9.$ 4,700.4 4,999.# ,'#$.! ,$4.7 $,0#4.0 $,'9$." $,!0".$ 7,"

#+%" +"#,%" +#+%" +#,%" +,#+%" +,#,%" +$#+%" +$#,%" +)#+%" +)#,%" +%#+%" +%#,%" *#

,$4!." #!,'$7.7 #9,#0#." #9,!49. "0,$#'.$ "#,'94.4 "",#9'.# "',0#0.! "',!4!.7 "4,70!.0 ",90." "$,49$.$ "7,4

#""+ ,,#", $)#)+, %#+" +0#$+, ++$#)", +0*#)*+ +")#)*)* +,#)0, +)0#%"*) *0#*+$ **0#$0+ *"#

,44#. $$,40$.0 7!,0!#.$ 90,#4.0 #0',7#.$ ##7,!4$.0 #'",!".# #4!,!"!." #$,!'$. #!',94".! "0',"#7. ""',7'.# "4,

,44#. $$,40$.0 7!,0!#.$ 90,#4.0 #0',7#.$ ##7,!4$.0 #'",!".# #4!,!"!." #$,!'$. #!',94".! "0',"#7. ""',7'.# "4,

,0!9.! !4,77'.! 97,#!".! ##0,'$'. #"4,'$.# #'9,"40.4 #,04." #7#,!'9.0 #!9,$!.# "0!,$0.! ""!,!07.$ "0,"'#.7 "7',


23/40


24/40


25/40

**) **% *0 *0+ *0* *00 *0"

",!09.$ #4#,"49.' #0,"".4 #9,77#.! #$9,9"4.9 #!0,7"'." #9","07.7

,#"+ ,#+0" ,0#%" ,)#+%, $*#0"* $,#%0%* )+#)*)

$,"$!.$ !#,##.' !$,"70.0 9#,7"." 97,!".9 #0',7!4.0 ##0,'79."

%#$,)+ *+#*"0 **#0," *0#$)+0 *#*%*, *,#)%%% *)#,%0

"#+)+ *#$+,, *$#0% *%#))% 0#%0$ 0*#%0 0"#%%""

*%+ *%+ *%+ *%+ *%+ *%+ *%+

4,"'9." 47,0'".0 0,00".' ',#$#.' $,"#.# $0,094.' $',!94.7

",0"9. '4,0!'.' '$,"$7.7 '!,90.9 4#,0$#.! 4',$!9.7 4$,4!4.


26/40

(0,% (0$)" (0)$0 (0%,0 ("* ("+"+ ("*0

+" +" +" +" +" +" +"

"$.8 "74.48 "!'.'8 "9".'8 '0#."8 '#0.#8 '#9.08

#,7$4.0 '',!0!.9 ',9!4.4 '!,"9!.7 40,7$0.$ 4','79. 4$,#$.

#,7$4.0 '',!0!.9 ',9!4.4 '!,"9!.7 40,7$0.$ 4','79. 4$,#$.

)#+$* %#, %#,")% +#*,%" +#%*%, ++#,0+) +*#0$))

',"4$.! "4,74'.4 "$,''. "!,0"9.' "9,!'#.0 '#,747.7 '',7!$.$

',"4$.! "4,74'.4 "$,''. "!,0"9.' "9,!'#.0 '#,747.7 '',7!$.$

',"4$.! "4,74'.4 "$,''. "!,0"9.' "9,!'#.0 '#,747.7 '',7!$.$


27/40

**) **% *0 *0+ *0* *00 *0"

0.0 0.0 0.0 0.0 0.0 0.0 0.0

#$+ +#$++ ++#0%** +*#++,+ +*#)),+ +0#$ +"#$%

0,07#. #0,7##. ##,'9"." #",##$.# #",!!$.# #',70.0 #4,7.9

+#,,*) +*#"" +0#+%** +"#0 +"#%**+ +#)$" +,#)$)%

#,$$".! #",404.0 #',#9"." #4,0'0. #4,9"".# #,!70.4 #$,!7!.9

0.0 0.0 0.0 0.0 0.0 0.0 0.0

#,7'4.' "',##. "4,!4.4 "$,#4$.7 "7,!0!." "9,7.4 '#,44.!


28/40

$#,%"$ )#+)0$ )#$0$ %#*,) %#)"+ +#"$$ ++#+0,+

7,$94.7 !,#!'.7 !,70'.7 9,"$.! 9,!4.# #0,470.7 ##,#'$.#

#,%" *+#+%" *+#,%" **#+%" **#,%" *0#+%" *0#,%"

!,'!!.7 "9,'77.7 '0,'97.7 '#,40.! '",'9.# '',$$4.7 '4,!'0.#

)#)*+) *%0#,* 0+%#%$ 0"$#%*%% 0$$#$,+ "%#)$ ""0#*%0

!,!"#.! "9',$." '#9,900.7 '47,9"9.9 '77,7$#.0 409,0!.7 44',"9.'

!,!"#.! "9',$." '#9,900.7 '47,9"9.9 '77,7$#.0 409,0!.7 44',"9.'

7,"#0. '"",94".! '0,"9!.4 '79,'!0.7 4#0,'00.0 44',#7'.4 47!,#".4


29/40


30/40


31/40

Re!enue /ro5th ,0

C-/S as of Re!enue "*$

S/&A as of Re!enue +"))R&D as of Re!enue +)*+

Interest 23pense ( .+$%

Ta3 Rate *,)+

A7R as a of Re!enue $)

In!entory as a of C-/ *,0

A7P as a of C-/S +0,+


32/40

/eo1etri4 a!erage ** . *+0

A!erage ** . *+0

A!erage ** . *+0 A!erage *++ . *+0

Interest 23pense for *+0

A!erage ** . *+0

A!erage ** . *+0

A!erage ** . *+0

A!erage ** . *+0


33/40

/eo1etri4 a!erage annual gro5th rate +%%+ . * ++0

/eo1etri4 a!erage annual gro5th rate ** . * ,0

Arith1eti4 a!erage annual gro5th rate +%%+ . * +*$

+%%+ +%%* +%%0 +%%"

Total Re!enue "#$$% #)"" )#$)* ++#*+Bear.o!er.year 4hange ***) *$ 0++%

-r

-r

The differen4e 6et5een the geo1tri4 andarith1eti4 a!erages suggests that the annual4hanges e3perien4ed 6y Intel de!iatedsignifi4antly fro1 the a!erage

The path of Intel's re!enue# represented 6ya4tual re!nues# 5as different than the totale3perien4e a!eraged o!er the +%%+ . *+0 ti1eperiod

There 5as enough !olatility in Intel's annual

re!enue nu16ers to 4reate a differen4e in thearith1eti4 and geo1etri4 1eans


34/40


35/40

*0 *" * *, *$ *) *% *+

0#+"+ 0"#*% 0)#)*, 0#0)* 0)#00" 0$#), 0#+*$ "0#,*0+*,* +0 +0 .))$ )0" .+% .," *"+%


36/40

*++ *+* *+0

0#%%% 0#0"+ *#$)*0$% .+** .++%


37/40

+%%+ +%%* +%%0 +%%" +%% +%%,

C-/S as of Re!enue ")", "0$ 0$0 ")" ")*+ "0%,

S/&A as a of Re!enue +,+ +$" +00 +*, ++0) +++"

R&D as a of Re!enue +*%0 +00 ++ %," ) ),$Ta3 Rate 0+", 0+%% 0"%% 0, 0,$ 0

A7R as of Re!enue +",+ +)*% +,"% +$+$ +%*0 +$),

In!entory as a of C-/ +)** *%* *$$ *%, *,, +"++ A7P as a of C-/S $0 +%% +0+0 +0+ ++, +$


38/40

+%%$ +%%) +%%% * *+ ** *0 *"

0%,$ ",+ "*$ 0$+ )* "%)" "0*% "+)

++0 ++$+ +0+$ +% +,)* +,+% +"+% +0,*

%0, % +% ++ +"0 +$ +""$ +0%$0")" 00% 0"), 0"* "), *), *"* *$)

+0$+ +0"* +*% +**" %)* %,* %)* )$$

+$, +0% +*"% +$$* +,$ +$, +%0+ +)00+"+ +*% ++$ +))$ +0+* ++$ +*$* +0%


39/40

* *, *$ *) *% *+ *++ *+*

"*$ ")+ ")) """ ""0+ 0",% 0$"% 0$)

+", +$0 +"% +"+ +"% +"", +"* ++

+0* +,, ++ +** +,% +$ +", +%*0+*% *)," *0)% 0++ *0" *) *$*+ *,+

+) $,, ,$* " ,"$ ,$ ,$, $+%

+%%% *+0 +)*% **0, +)), *")0 **" *0"+"0) +0+" +*)+ +"*) +*+ ++0 +", +"%$


40/40

*+0

"*

+0"

*+0*0$*

,)

+%,%+"+

Assignment #1 Solutions v3 (2).xlsx

Documents

Transcript of Assignment #1 Solutions v3 (2).xlsx