The following financial data were reported by XYZ Company for 2013and 2014 (dollars in millions).
XYZ Company
Balance Sheets (partial)
2014 2013
Current assets
Cash and cash equivalents $2,000 $1,100
Accounts receivable, net 3,900 3,000
Inventories 2,700 2,300
Other current assets 700 1,150
Total current assets $9,300 $7,550
Current liabilities $7,700 $5,500
Instructions:
(a) Calculate the current ratio and working capital for XYZ for 2014 and 2013.
(b) Suppose at the end of 2014, XYZ management used $400 million cash to pay off $400 million of
accounts
payable. How would the current ratio and working capital have changed?
(c) Suppose at the end of 2014, XYZ management collected $300 million cash on accounts receivable.
How
would the current ratio and working capital have changed?
(d) Suppose at the end of 2014, XYZ management sold $250 million of inventory for $400 million on
account.
How would the current ratio and working capital have changed?
Challenge Exercise 3 – Solution
(a) 2014:
Working capital = Current assets – Current liabilities
Working capital = $9,300 – $7,700 = $1,600
(b) Working capital = ($9,300 – $400) – ($7,700 – $400)