Question

Assume that market and book values are equal for current assets, current liabilities, and debt and other long-term liabilities. SIMPLIFIED BALANCE SHEET FOR FEDEX May 30, 2013 (Figures in $ millions) Assets Liabilities and Shareholders’ equity Current assets $ 11,274 Current liabilities $ 5,750 Plant, equipment and other long-term assets 22,293 Debt and other long-term liabilities 10,419 Shareholders’ equity 17,398 Total assets $ 33,567 Total liabilities and equity $ 33,567 Note: Shares of stock outstanding: 316.6 million. Book value of equity (per share): 17,398 / 316.6 = $54.95. The stock price is $103.39.

a.Construct a market-value balance sheet from the above data. (Be sure to list the assets and liabilities in order of their liquidity. Enter your answers in millions rounded to 2 decimal places.)

SIMPLIFIED MARKET VALUE BALANCE SHEET FOR FEDEX
May 30, 2013
(Figures in $ millions)
Assets Liabilities and Shareholders’ equity
(Click to select)Current assetsCurrent liabilitiesDebt and other long-term liabilitiesPlant, equipment and other long-term assetsShareholders’ equity $ (Click to select)Current assetsCurrent liabilitiesDebt and other long-term liabilitiesPlant, equipment and other long-term assetsShareholders’ equity $
Growth opportunities (Click to select)Current assetsCurrent liabilitiesDebt and other long-term liabilitiesPlant, equipment and other long-term assetsShareholders’ equity
(Click to select)Current assetsCurrent liabilitiesDebt and other long-term liabilitiesPlant, equipment and other long-term assetsShareholders’ equity (Click to select)Current assetsCurrent liabilitiesDebt and other long-term liabilitiesPlant, equipment and other long-term assetsShareholders’ equity
Total assets $ Total liabilities and equity $
b.How much extra value shows up on the asset side of the balance sheet? (Enter your answer in millions rounded to 2 decimal places.)

Extra value on the asset side $ million

Answer 1

Market- value Balance sheet

ASSETS

NON-CURRENT ASSETS $37,628

CURRENT ASSETS $11,274

TOTAL ASSETS $48,908

EQUITY AND LIABILITIES

EQUITY (316.6*$103.39)=32,733.274 $32,733

LIABILITIES

NON-CURRENT $10,419

CURRENT LIABILITIES $5,750

TOTAL EQUITY AND LIABILITIES $48,908

Step-by-step explanation:

b) Assets are extra by ($37,628.274 - $22,293) =$15335.27