Question Details

[solution] » (In millions, except per share amounts) Revenue: interst and

Brief item decscription

Step-by-step solution file


Item details:

(In millions, except per share amounts) Revenue: interst and
More:

Ratio Analysis;  Utilize the attached spread sheet to conduct financial ratio analysis for the two companies.  note that the ratios analysis include Liquidity ratios measure a firm?s ability to meet its current obligations. They may include ratios that measure the efficiency of the use of current assets and current liabilities. 



(In millions, except per share amounts)

 

Revenue:

 

interst and other income

 

Services

 

Total revenue

 

Costs and expenses

 

Cost of sales

 

Cost of services

 

Research and engineering

 

Marketing, general and administrative

 

Impairment and restructuring charges

 

Litigation settlements

 

Total costs and expenses

 

Operating (loss) income

 

Interest expense, net

 

(Loss) income before income taxes

 

Income taxes

 

Net (loss) income

 

Net loss (income) attributable to noncontrolling interests

 

Net (loss) income attributable to Baker Hughes

 

Basic (loss) earnings per share attributable to Baker Hughes

 

Diluted (loss) earnings per share attributable to Baker Hughes

 

Net (loss) income

 

Other comprehensive (loss) income:

 

Foreign currency translation adjustments during the period

 

Pension and other postretirement benefits, net of tax (2015 - $15; 2014 - $9; 2013 - $(23))

 

Other comprehensive loss

 

Comprehensive (loss) income

 

Comprehensive loss (income) attributable to noncontrolling interests

 

Comprehensive (loss) income attributable to Baker Hughes Schlumberger Limited And Subsidiaries Consolidated Statement of Income

 

Year Ended December 31,

 

(In millions, except per share amounts)

 

Revenue

 

Iinterest & other income

 

Gain on formation of OneSubsea

 

Expense

 

Cost of revenue

 

Research & engineering

 

General & administrative

 

Impairment & other

 

Interest

 

Income from continuing operations before taxes

 

Taxes on invome

 

Income from continuing operations

 

Loss from discontinued operations

 

Net Income

 

Net income attributable to noncontrolling interests

 

Net income attributable to Schlumberger

 

Schlumberger amounts attributable to :

 

Income frin continuing operations

 

Loss from discontinued operations

 

Net income

 

Basic Earnings per share of Schlumberger

 

Income from continuing operations before taxes

 

loss from discontinued operations

 

Net Income

 

Diluted earnings per share of Schlumberger 2015

 

236.00

 

15,742.00

 

4,863.00

 

9,639.00

 

483.00

 

1,173.00

 

1,993.00

 

(13.00)

 

18,138.00

 

(2,396.00)

 

(217.00)

 

(2,613.00)

 

639.00

 

(1,974.00)

 

7.00

 

(1,967.00)

 

(4.49)

 

(4.49)

 

(1,974.00)

 

(241.00)

 

(15.00)

 

(256.00)

 

(2,230.00)

 

7.00

 

(2,223.00) 2015

 

35,475.00

 

236.00

 

28,321.00

 

1,094.00

 

494.00

 

2,575.00

 

346.00

 

2,881.00

 

746.00

 

2,135.00

 

2,135.00

 

63.00

 

2,072.00

 

2,072.00

 

2,072.00

 

1.63

 

1.63 Income from continuing operations

 

Loss from discontinued operations

 

Net income

 

Average share outstanding

 

Basic

 

Assuming dilution

 

Net Income

 

Currency translation adjusmtents

 

Unrealized net change arising during the period

 

Marketable securities

 

Unrealized (loss) gain arising during the period

 

Reclassification to net income - impairment change

 

Cash flow hedges

 

Net (loss) gain on cash flow hedges

 

Reclassification to net income of net realized gain (loss)

 

Pension and other postretirement benefit plans

 

Actuarial gain loss

 

Actuarial (loss) gain arising during the period

 

Amortization to neet income of net actuarial loss

 

Prior service cost

 

Amortization to net income of net prio service cost

 

Income taxes on pension and other postretirement benefit plans

 

Comprehensive income

 

Comprehensive income attributable to noncontrolling interests

 

Comprehensive income atttributable to schlumberger 1.63

 

1.63

 

1,267.00

 

1,275.00

 

2,135.00

 

(522.00)

 

(50.00)

 

40.00

 

(178.00)

 

235.00 (210.00)

 

306.00

 

101.00

 

(74.00)

 

1,783.00

 

63.00

 

1,720.00 Vertical Horizontal 2014 Vertical Horizontal 2013 100% 3%

 

0%

 

70% Vertical Horizontal 8,056.00

 

16,495.00

 

24,551.00 100.00% 106%

 

112%

 

110% 7,594.00

 

14,770.00

 

22,364.00 100.00% 100%

 

100%

 

100% 31%

 

61%

 

3%

 

7%

 

13%

 

0%

 

115%

 

-15%

 

-1%

 

-17%

 

4%

 

-13%

 

0%

 

-12%

 

0%

 

0%

 

-13% 82%

 

76%

 

87%

 

90% 6,294.00

 

13,452.00

 

613.00

 

1,271.00 25.64%

 

54.79%

 

2.50%

 

5.18% 106%

 

107%

 

110%

 

97% 5,932.00

 

12,621.00

 

556.00

 

1,306.00 26.52%

 

56.43%

 

2.49%

 

5.84% 100%

 

100%

 

100%

 

100% 89%

 

-123%

 

93%

 

-152%

 

-104%

 

-179%

 

-100%

 

-179%

 

-182%

 

-182%

 

-179% 62.00

 

21,692.00

 

2,859.00

 

(232.00)

 

2,627.00

 

(896.00)

 

1,731.00

 

(12.00)

 

1,719.00

 

3.93

 

3.92

 

1,731.00 0.25%

 

88.35%

 

11.65%

 

-0.94%

 

10.70%

 

-3.65%

 

7.05%

 

-0.05%

 

7.00%

 

0.02%

 

0.02%

 

7.05% 106%

 

147%

 

99%

 

153%

 

146%

 

157%

 

171%

 

157%

 

159%

 

159%

 

157% 20,415.00

 

1,949.00

 

(234.00)

 

1,715.00

 

(612.00)

 

1,103.00

 

(7.00)

 

1,096.00

 

2.47

 

2.47

 

1,103.00 91.29%

 

8.71%

 

-1.05%

 

7.67%

 

-2.74%

 

4.93%

 

-0.03%

 

4.90%

 

0.01%

 

0.01%

 

4.93% 100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100% -2%

 

0%

 

-2%

 

-14%

 

0%

 

-14% 395%

 

-45%

 

914%

 

-207%

 

-100%

 

-208% (216.00)

 

(29.00)

 

(245.00)

 

1,486.00

 

(12.00)

 

1,474.00 -0.88%

 

-0.12%

 

-1.00%

 

6.05%

 

-0.05%

 

6.00% 354%

 

-88%

 

875%

 

138%

 

171%

 

138% (61.00)

 

33.00

 

(28.00)

 

1,075.00

 

(7.00)

 

1,068.00 -0.27%

 

0.15%

 

-0.13%

 

4.81%

 

-0.03%

 

4.78% 100%

 

100%

 

100%

 

100%

 

100%

 

100% Vertical Horizontal 2014 Vertical Horizontal 2013 Vertical Horizontal 100.00%

 

0.67% 78.37%

 

143.03% 48,580.00

 

291.00

 

- 100.00%

 

0.60% 107%

 

176% 45,266.00

 

165.00

 

1,028.00 100%

 

100% 79.83%

 

3.08%

 

1.39%

 

7.26%

 

0.98%

 

8.12%

 

2.10%

 

6.02%

 

0.00%

 

6.02%

 

0.18%

 

5.84%

 

0.00%

 

5.84%

 

0.00%

 

5.84% 80.16%

 

93.19%

 

118.75%

 

564.69%

 

88.49%

 

33.15%

 

40.37%

 

31.20%

 

0.00%

 

31.52%

 

150.00%

 

30.78% 37,398.00

 

1,217.00

 

475.00

 

1,773.00

 

369.00

 

7,639.00

 

1,928.00

 

5,711.00

 

(205.00)

 

5,506.00

 

68.00

 

5,438.00 105.85%

 

103.66%

 

114.18%

 

388.82%

 

94.37%

 

87.90%

 

104.33%

 

83.46%

 

297.10%

 

81.28%

 

161.90%

 

80.78% 35,331.00

 

1,174.00

 

416.00

 

456.00

 

391.00

 

8,691.00

 

1,848.00

 

6,843.00

 

(69.00)

 

6,774.00

 

42.00

 

6,732.00 30.47%

 

0.00%

 

30.78% 5,643.00

 

(205.00)

 

5,438.00 76.98%

 

2.51%

 

0.98%

 

3.65%

 

0.76%

 

15.72%

 

3.97%

 

11.76%

 

-0.42%

 

11.33%

 

0.14%

 

11.19%

 

0.00%

 

11.62%

 

-0.42%

 

11.19% 82.97%

 

297.10%

 

80.78% 6,801.00

 

(69.00)

 

6,732.00 100.00%

 

0.36%

 

2.27%

 

0.00%

 

78.05%

 

2.59%

 

0.92%

 

1.01%

 

0.86%

 

19.20%

 

4.08%

 

15.12%

 

-0.15%

 

14.96%

 

0.09%

 

14.87%

 

0.00%

 

15.02%

 

-0.15%

 

14.87% 0.00%

 

0.00%

 

0.00% 31.71% 4.36

 

(0.16)

 

4.20 0.01%

 

0.00%

 

0.01% 84.82% 5.14

 

(0.05)

 

5.09 0.01%

 

0.00%

 

0.01% 100% 32.02% 82.51% 100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100% 100% 0.00%

 

0.00%

 

0.00% 31.96%

 

0.00%

 

32.28% 4.31

 

(0.16)

 

4.16 0.01%

 

0.00%

 

0.01% 84.51%

 

320.00%

 

82.38% 3.57%

 

3.59% 95.77%

 

95.65% 1,295.00

 

1,308.00 6.02% 31.52% 5,506.00 -1.47% 345.70% (463.00) -0.14% -142.86% (166.00)

 

- -0.50%

 

0.66% -363.27%

 

-470.00% -0.59%

 

0.86%

 

0.28%

 

-0.21%

 

5.03%

 

0.18%

 

4.85% 5.10

 

(0.05)

 

5.05 0.01%

 

0.00%

 

0.01% 100%

 

100%

 

100% 2.67%

 

2.69%

 

0.00%

 

11.33%

 

0.00%

 

-0.95%

 

0.00%

 

-0.34% 97.88%

 

98.12% 1,323.00

 

1,333.00 2.92%

 

2.94%

 

0.00%

 

14.96%

 

0.00%

 

-0.33%

 

0.00%

 

0.08%

 

0.00%

 

0.00%

 

0.11%

 

-0.11% 100%

 

100% 81.28% 6,774.00 306.62% (151.00) -474.29% 35.00

 

- (238.00)

 

113.00 -0.49%

 

0.23% -486%

 

-226% -15.81%

 

102.00% (1,285.00)

 

177.00 -2.65%

 

0.36% -97%

 

59% 1,328.00

 

300.00 2.93%

 

0.66% 100%

 

100% 80.80%

 

24.50%

 

21.99%

 

150.00%

 

21.32% 128.00

 

82.00

 

3,854.00

 

68.00

 

3,786.00 0.26%

 

0.17%

 

7.93%

 

0.14%

 

7.79% 102%

 

-27%

 

48%

 

162%

 

47% 125.00

 

(302.00)

 

8,108.00

 

42.00

 

8,066.00 0.28%

 

-0.67%

 

17.91%

 

0.09%

 

17.82% 100%

 

100%

 

100%

 

100%

 

100% 49.00

 

(50.00) 100%

 

100%

 

100% 100%

 

100% ASSETS

 

2015

 

Current Assets:

 

Cash and cash equivalents

 

Accounts receivable - less allowance for doubtful accounts (2015 - $383; 2014 - $224)

 

Inventories, net

 

Deferred income taxes

 

Other current assets

 

Total current assets

 

Property, plant and equipment - less accumulated depreciation

 

Goodwill

 

Intangible assets, net

 

Other assets

 

Total assets 2,324.00

 

3,217.00

 

2,917.00

 

301.00

 

509.00

 

9,268.00

 

6,693.00

 

6,070.00

 

583.00

 

1,466.00

 

24,080.00 LIABILITIES AND EQUITY

 

Current Liabilities:

 

Accounts payable

 

Short-term debt and current portion of long-term debt

 

Accrued employee compensation

 

Income taxes payable

 

Other accrued liabilities

 

Total current liabilities 1,409.00

 

151.00

 

690.00

 

55.00

 

470.00

 

2,775.00 Long-term debt

 

Deferred income taxes and other tax liabilities

 

Liabilities for pensions and other postretirement benefits

 

Other liabilities

 

Commitments and contingencies

 

Total long-Term liabilities 3,890.00

 

252.00

 

646.00

 

135.00

 

4,923.00 Total liabilities 7,698.00 Equity:

 

Common stock, one dollar par value

 

(shares authorized - 750; issued and outstanding: 2015 - 437; 2014 - 434)

 

Capital in excess of par value

 

Retained earnings

 

Accumulated other comprehensive loss

 

Treasury stock

 

Baker Hughes stockholders? equity

 

Noncontrolling interests

 

Total equity 437.00

 

7,261.00

 

9,614.00

 

(1,005.00)

 

(9.00)

 

16,298.00

 

84.00

 

16,382.00 Total liabilities and equity 24,080.00 Schlumberger Limited And Subsidiaries Balance Sheet

 

Year ended Deccember 31,

 

Assets

 

Current Assets:

 

Cash and cash equivalents

 

Short-term investments

 

Receivables less allowance for doubtful accounts

 

Inventories

 

Deferred taxes

 

Other current assests

 

Total current assets

 

Fixed income Investments, held to maturity 2015 2,793.00

 

10,241.00

 

8,780.00

 

3,756.00

 

208.00

 

1,134.00

 

26,912.00

 

418.00 Investments in affiliated companies

 

Fixed assets less accumulated depreciation

 

Multiclient seismic data

 

Goodwill

 

Intangible Assets

 

Other assets

 

Total assets 3,311.00

 

13,415.00

 

1,026.00

 

15,605.00

 

4,569.00

 

2,749.00

 

68,005.00

 

LIABILITIES AND EQUITY Current Liabilities:

 

Accounts payable and accrued liabilities

 

Estimated liability for taxes on income

 

Long-term debt- current portion

 

Short-term borrowings

 

Dividends payable

 

Total current liabilities 7,727.00

 

1,203.00

 

3,011.00

 

1,546.00

 

634.00

 

14,121.00 Long-term debt

 

Post retirement benefits

 

Deferred taxes

 

Other liabilities

 

Total liabilities 14,442.00

 

1,434.00

 

1,075.00

 

1,028.00

 

32,100.00 Equity:

 

Common stock, one dollar par value

 

Treasury stock

 

Retained Earnings

 

Accumulated other comprehensive loss

 

Schlumberger stockholders' equity

 

Noncontrolling interests

 

Total equity

 

Total Liabilities and equity 12,693.00

 

(13,372.00)

 

40,870.00

 

(4,558.00)

 

35,633.00

 

272.00

 

35,905.00

 

68,005.00 Vertical Horizontal 2014 Vertical Horizontal 2013 Vertical Horizontal 10%

 

13%

 

12%

 

1%

 

2%

 

38% 166%

 

63%

 

75%

 

79%

 

103%

 

82% 1,740.00

 

5,418.00

 

4,074.00

 

418.00

 

395.00

 

12,045.00 6%

 

19%

 

14%

 

1%

 

1%

 

42% 124%

 

105%

 

105%

 

110%

 

80%

 

107% 1,399.00

 

5,138.00

 

3,884.00

 

380.00

 

494.00

 

11,295.00 5%

 

18%

 

14%

 

1%

 

2%

 

40% 100%

 

100%

 

100%

 

100%

 

100%

 

100% 28%

 

25%

 

2%

 

6%

 

100% 74%

 

102%

 

66%

 

205%

 

86% 9,063.00

 

6,081.00

 

812.00

 

826.00

 

28,827.00 31%

 

21%

 

3%

 

3%

 

100% 100%

 

102%

 

92%

 

116%

 

103% 9,076.00

 

5,966.00

 

883.00

 

714.00

 

27,934.00 32%

 

21%

 

3%

 

3%

 

100% 100%

 

100%

 

100%

 

100%

 

100% 18%

 

2%

 

9%

 

1%

 

6%

 

36% 55%

 

30%

 

89%

 

26%

 

91%

 

61% 2,807.00

 

220.00

 

782.00

 

265.00

 

563.00

 

4,637.00 28%

 

2%

 

8%

 

3%

 

6%

 

46% 109%

 

44%

 

101%

 

124%

 

110%

 

101% 2,574.00

 

499.00

 

778.00

 

213.00

 

514.00

 

4,578.00 26%

 

5%

 

8%

 

2%

 

5%

 

46% 100%

 

100%

 

100%

 

100%

 

100%

 

100% 51%

 

3%

 

8%

 

2% 100%

 

31%

 

111%

 

85% 3,913.00

 

740.00

 

629.00

 

178.00 39%

 

7%

 

6%

 

2% 101%

 

90%

 

108%

 

113% 3,882.00

 

821.00

 

583.00

 

158.00 39%

 

8%

 

6%

 

2% 100%

 

100%

 

100%

 

100% 64% 90% 5,460.00 54% 100% 5,444.00 54% 100% 100% 77% 10,097.00 100% 101% 10,022.00 100% 100% 3%

 

44%

 

59%

 

-6%

 

0%

 

99%

 

1%

 

100% 100%

 

99%

 

92%

 

199% 434.00

 

7,062.00

 

11,878.00

 

(749.00) 2%

 

38%

 

63%

 

-4% 99%

 

96%

 

114%

 

149% 438.00

 

7,341.00

 

10,438.00

 

(504.00) 2%

 

41%

 

58%

 

-3% 100%

 

100%

 

100%

 

100% 92%

 

42%

 

91% 18,625.00

 

105.00

 

18,730.00 99%

 

1%

 

100% 105%

 

53%

 

105% 17,713.00

 

199.00

 

17,912.00 99%

 

1%

 

100% 100%

 

100%

 

100% 86% 28,827.00 103% 27,934.00 Vertical Horizontal 2014 Vertical Horizontal 2013 Vertical Horizontal 4%

 

15%

 

13%

 

6%

 

0%

 

2%

 

40%

 

1% 80%

 

209%

 

76%

 

82%

 

72%

 

77%

 

103%

 

115% 3,130.00

 

4,371.00

 

11,171.00

 

4,628.00

 

144.00

 

1,250.00

 

24,694.00

 

442.00 5%

 

7%

 

17%

 

7%

 

0%

 

2%

 

37%

 

1% 90%

 

89%

 

97%

 

101%

 

50%

 

85%

 

94%

 

122% 3,472.00

 

4,898.00

 

11,497.00

 

4,603.00

 

288.00

 

1,467.00

 

26,225.00

 

363.00 5%

 

7%

 

17%

 

7%

 

0%

 

2%

 

39%

 

1% 100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100% 100% 5%

 

20%

 

2%

 

23%

 

7%

 

4%

 

100% 100%

 

89%

 

154%

 

106%

 

97%

 

136%

 

101% 3,235.00

 

15,396.00

 

793.00

 

15,487.00

 

4,654.00

 

2,203.00

 

66,904.00 5%

 

23%

 

1%

 

23%

 

7%

 

3%

 

100% 98%

 

102%

 

119%

 

105%

 

99%

 

109%

 

100% 3,317.00

 

15,096.00

 

667.00

 

14,706.00

 

4,709.00

 

2,017.00

 

67,100.00 5%

 

22%

 

1%

 

22%

 

7%

 

3%

 

100% 100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100% 24%

 

4%

 

9%

 

5%

 

2%

 

44% 87%

 

81%

 

166%

 

160%

 

153%

 

104% 9,246.00

 

1,647.00

 

1,244.00

 

1,521.00

 

518.00

 

14,176.00 63%

 

11%

 

8%

 

10%

 

4%

 

97% 105%

 

111%

 

68%

 

158%

 

125%

 

105% 8,837.00

 

1,490.00

 

1,819.00

 

964.00

 

415.00

 

13,525.00 32%

 

5%

 

7%

 

4%

 

2%

 

49% 100%

 

100%

 

100%

 

100%

 

100%

 

100% 45%

 

4%

 

3%

 

3%

 

100% 139%

 

214%

 

63%

 

88%

 

117% 10,565.00

 

1,501.00

 

1,296.00

 

1,317.00

 

14,679.00 72%

 

10%

 

9%

 

9%

 

100% 102%

 

224%

 

76%

 

113%

 

53% 10,393.00

 

670.00

 

1,708.00

 

1,169.00

 

27,465.00 38%

 

2%

 

6%

 

4%

 

100% 100%

 

100%

 

100%

 

100%

 

100% 19%

 

-20%

 

60%

 

-7%

 

52%

 

0%

 

53%

 

100% 104%

 

164%

 

108%

 

178%

 

90%

 

164%

 

91%

 

101% 12,495.00

 

(11,772.00)

 

41,333.00

 

(4,206.00)

 

37,850.00

 

199.00

 

38,049.00

 

66,904.00 19%

 

-18%

 

62%

 

-6%

 

57%

 

0%

 

57%

 

100% 102%

 

145%

 

109%

 

165%

 

96%

 

120%

 

96%

 

100% 12,192.00

 

(8,135.00)

 

37,966.00

 

(2,554.00)

 

39,469.00

 

166.00

 

39,635.00

 

67,100.00 18%

 

-12%

 

57%

 

-4%

 

59%

 

0%

 

59%

 

100% 100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 

100%

 







About this question:
STATUS
Answered
QUALITY
Approved
ANSWER RATING

This question was answered on: Feb 21, 2020

PRICE: $24

Solution~00066564264.zip (18.37 KB)

Buy this answer for only: $24

This attachment is locked

We have a ready expert answer for this paper which you can use for in-depth understanding, research editing or paraphrasing. You can buy it or order for a fresh, original and plagiarism-free copy (Deadline assured. Flexible pricing. TurnItIn Report provided)

Pay using PayPal (No PayPal account Required) or your credit card. All your purchases are securely protected by PayPal.
SiteLock

Need a similar solution fast, written anew from scratch? Place your own custom order

We have top-notch tutors who can help you with your essay at a reasonable cost and then you can simply use that essay as a template to build your own arguments. This we believe is a better way of understanding a problem and makes use of the efficiency of time of the student. New solution orders are original solutions and precise to your writing instruction requirements. Place a New Order using the button below.

Order Now