{ "key_pair_value_system": true, "answer_rating_count": "", "question_feedback_html": { "html_star": "", "html_star_feedback": "" }, "answer_average_rating_value": "", "answer_date_js": "2024-06-28T03:48:10-04:00", "answer_date": "2024-06-28 03:48:10", "is_docs_available": null, "is_excel_available": null, "is_pdf_available": null, "count_file_available": 0, "main_page": "student_question_view", "question_id": "4234982", "url": "\/study-help\/questions\/a-compute-net-operating-assets-noa-and-net-nonoperating-obligations-4234982", "question_creation_date_js": "2024-06-28T03:48:10-04:00", "question_creation_date": "Jun 28, 2024 03:48 AM", "meta_title": "[Solved] a. Compute net operating assets (NOA) and | SolutionInn", "meta_description": "Answer of - a. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for 2016. Note that the company's NNO is | SolutionInn", "meta_keywords": "compute,net,operating,assets,noa,nonoperating,obligations,nno,2016,note,company,s", "question_title_h1": "a. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for 2016. Note that the company's NNO is negative because cash exceeds debt. b.", "question_title": "a. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for", "question_title_for_js_snippet": "a Compute net operating assets (NOA) and net nonoperating obligations (NNO) for 2016 Note that the company's NNO is negative because cash exceeds debt b Compute net operating profit after tax (NOPAT) for 2016 assuming a federal and state statutory tax rate of 37 c Use the parsimonious forecast method, as shown in the Analysis Insight box and illustrated in Exhibit 13 2, to forecast sales, NOPAT, and NOA for 2017 through 2020 using the following assumptions Forecast the terminal period value assuming a 1 terminal period growth and using the NOPM and NOAT assumptions above d Estimate the value of a share of Nike's common stock using the discounted cash flow (DCF) model as of May 31, 2016 assume a discount rate (WACC) of 6 3 and common shares outstanding of 1,682 million e Nike's stock closed at $56 99 on July 21, 2016, the date the Form 10 K was filed with the SEC How does your valuation estimate compare with this closing price What do you believe are some reasons for the difference What investment decision is suggested from your results P13 21 Forecasting with Parsimonious Method and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Nike Inc NIKE INC Consolidated Income Statement May 31, May 31, For Year Ended ($ millions) 2016 2015 Revenues $32,376$30,601 Cost of sales 17,405 16,534 Gross profit 14,971 14,067 Demand creation expense 3,278 3,213 Operating overhead expense 7,191 6,679 Total selling and administrative expense 10,4699,892 Interest expense (income), net 19 28 Other (income) expense, net (140) (58) Income before income taxes 4,6234,205 Income tax expense 863 932 Net income $ 3,760 $ 3,273 continuedMay 31, May 31, $ millions 2016 2015 Current assets Cash and equivalents $ 3,138 $ 3,852 Short term investments 2,3192,072 Accounts receivable, net 3,2413,358 Inventories 4,8384,337 Prepaid expenses and other current assets 1,489 1,968 Total current assets 15,025 15,587 Property, plant and equipment, net 3,5203,011 Identifiable intangible assets, net 281 281 Goodwill 131 131 Deferred income taxes and other assets 2,439 2,587 Total assets $21,396 $21,597 Current liabilities Current portion of long term debt $ 44 $ 107 Notes payable 174 Accounts payable 2,191 2, 131 Accrued liabilities 3,037 3,949 Income taxes payable 85 71 Total current liabilities 5,358 6,332 Long term debt 2,010 1,079 Deferred income taxes and other liabilities 1,770 1,479 Total liabilities 9,138 8,890 Shareholders' equity Class A convertible common stock 00 Class B common stock 33 Capital in excess of stated value 7,786 6,773 Accumulated other comprehensive income 318 1,246 Retained earnings 4,151 4,685 Total shareholders' equity 12,258 12,707 Total liabilities and shareholders' equity $21,396 $21,597Required a Compute net operating assets (NOA) and net nonoperating obligations (NNO) for 2016 Note that the company's NNO is negative because cash exceeds debt b Compute net operating profit after tax (NOPAT) for 2016 assuming a federal and state statutory tax rate of 37 c Use the parsimonious forecast method, as shown in the Analysis Insight box and illustrated in Exhibit 13 2, to forecast sales, NOPAT, and NOA for 2017 through 2020 using the following assumptions Sales growth 6 Net operating profit margin (NOPM) 2016 ratios rounded to three decimal places Net operating asset turnover (NOAT), year end 2016 ratios rounded to three decimal places Forecast the terminal period value assuming a 1 terminal period growth and using the NOPM and NOAT assumptions above d Estimate the value of a share of Nike's common stock using the discounted cash flow (DCF) model as of May 31, 2016 assume a discount rate (WACC) of 6 3 and common shares outstanding of 1,682 million e Nike's stock closed at $56 99 on July 21, 2016, the date the Form 10 K was filed with the SEC How does your valuation estimate compare with this closing price What do you believe are some reasons for the difference What investment decision is suggested from your results", "question_description": "\"image

a. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for 2016. Note that the<\/p>

company's NNO is negative because cash exceeds debt.<\/p>

b. Compute net operating profit after tax (NOPAT) for 2016 assuming a federal and state statutory tax<\/p>

rate of 37%.<\/p>

c. Use the parsimonious forecast method, as shown in the Analysis Insight box and illustrated in Exhibit<\/p>

13.2, to forecast sales, NOPAT, and NOA for 2017 through 2020 using the following assumptions<\/p>

<\/p>

Forecast the terminal period value assuming a 1% terminal period growth and using the NOPM and<\/p>

NOAT assumptions above.<\/p>

d. Estimate the value of a share of Nike's common stock using the discounted cash flow (DCF) model as<\/p>

of May 31, 2016; assume a discount rate (WACC) of 6.3% and common shares outstanding of 1,682<\/p>

million.<\/p>

e. Nike's stock closed at $56.99 on July 21, 2016, the date the Form 10-K was filed with the SEC. How<\/p>

does your valuation estimate compare with this closing price? What do you believe are some reasons<\/p>

for the difference? What investment decision is suggested from your results?<\/p>

\"image\"image\"image<\/div><\/div><\/div> P13-21. Forecasting with Parsimonious Method and Estimating Share Value Using the DCF Model Following are the income statement and balance sheet for Nike Inc. NIKE INC. Consolidated Income Statement May 31, May 31, For Year Ended ($ millions) 2016 2015 Revenues . .. $32,376$30,601 Cost of sales. . . 17,405 16,534 Gross profit. . .... 14,971 14,067 Demand creation expense 3,278 3,213 Operating overhead expense . . . . 7,191 6,679 Total selling and administrative expense 10,4699,892 Interest expense (income), net . ... 19 28 Other (income) expense, net . (140) (58) Income before income taxes . . 4,6234,205 Income tax expense . . . .. 863 932 Net income .. . . .. $ 3,760 $ 3,273 continuedMay 31, May 31, $ millions 2016 2015 Current assets Cash and equivalents. . $ 3,138 $ 3,852 Short-term investments 2,3192,072 Accounts receivable, net 3,2413,358 Inventories . .. 4,8384,337 Prepaid expenses and other current assets. 1,489 1,968 Total current assets 15,025 15,587 Property, plant and equipment, net 3,5203,011 Identifiable intangible assets, net. 281 281 Goodwill . 131 131 Deferred income taxes and other assets 2,439 2,587 Total assets. . . . $21,396 $21,597 Current liabilities Current portion of long-term debt $ 44 $ 107 Notes payable 174 Accounts payable. 2,191 2, 131 Accrued liabilities 3,037 3,949 Income taxes payable 85 71 Total current liabilities. 5,358 6,332 Long-term debt 2,010 1,079 Deferred income taxes and other liabilities 1,770 1,479 Total liabilities 9,138 8,890 Shareholders' equity Class A convertible common stock . 00 Class B common stock 33 Capital in excess of stated value . 7,786 6,773 Accumulated other comprehensive income. 318 1,246 Retained earnings 4,151 4,685 Total shareholders' equity . 12,258 12,707 Total liabilities and shareholders' equity. $21,396 $21,597Required a. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for 2016. Note that the company's NNO is negative because cash exceeds debt. b. Compute net operating profit after tax (NOPAT) for 2016 assuming a federal and state statutory tax rate of 37%. c. Use the parsimonious forecast method, as shown in the Analysis Insight box and illustrated in Exhibit 13.2, to forecast sales, NOPAT, and NOA for 2017 through 2020 using the following assumptions. Sales growth. ..... 6% Net operating profit margin (NOPM). . . . .. . . . . 2016 ratios rounded to three decimal places Net operating asset turnover (NOAT), year-end. .... 2016 ratios rounded to three decimal places Forecast the terminal period value assuming a 1% terminal period growth and using the NOPM and NOAT assumptions above. d. Estimate the value of a share of Nike's common stock using the discounted cash flow (DCF) model as of May 31, 2016; assume a discount rate (WACC) of 6.3% and common shares outstanding of 1,682 million. e. Nike's stock closed at $56.99 on July 21, 2016, the date the Form 10-K was filed with the SEC. How does your valuation estimate compare with this closing price? What do you believe are some reasons for the difference? What investment decision is suggested from your results", "transcribed_text": "", "related_book": { "title": "Global Strategy", "isbn": "0357512367, 978-0357512364", "edition": "5th Edition", "authors": "Mike W. Peng", "cover_image": "https:\/\/dsd5zvtm8ll6.cloudfront.net\/si.question.images\/book_images\/649592eaa157d_32303.jpg", "uri": "\/textbooks\/global-strategy-5th-edition-9780357512364", "see_more_uri": "" }, "free_related_book": { "isbn": "B084DGX311", "uri": "\/textbooks\/-25k-options-trading-challenge-proven-techniques-to-grow-2-500-into-25-000-using-options-trading-and-technical-analysis-1st-edition-979-8605261506-258599", "name": "$25k Options Trading Challenge Proven Techniques To Grow $2 500 Into $25 000 Using Options Trading And Technical Analysis", "edition": "1st Edition" }, "question_posted": "2024-06-28 03:48:10", "see_more_questions_link": "\/study-help\/questions\/business-general-management-2023-February-20", "step_by_step_answer": "The Answer is in the image, click to view ...", "students_also_viewed": [ { "url": "\/the-number-of-pages-produced-by-a-fax-machine-in", "description": "The number of pages produced by a fax machine in a busy office is normally distributed with a mean of 275 and a standard deviation of 75. Determine the probability that in 1 week (5 days) more than...", "stars": 3 }, { "url": "\/study-help\/coaching-supervision-a-practical-guide-for-supervisees\/explain-how-psychosocial-risks-can-be-prevented-or-managed-1980249", "description": "explain how psychosocial risks can be prevented or managed;", "stars": 3 }, { "url": "\/how-does-an-organizations-product-mix-relate-to-its-development", "description": "How does an organization's product mix relate to its development of a product line? When should an enterprise add depth to its product line rather than width to its product mix?", "stars": 3 }, { "url": "\/study-help\/questions\/an-auditor-has-completed-an-audit-of-a-public-company-9842411", "description": "An auditor has completed an audit of a public company in accordance with the auditing standards of the PCAOB, and is preparing to issue an unqualified opinion on those financial statements, in...", "stars": 3 }, { "url": "\/study-help\/questions\/palmona-co-establishes-a-250-petty-cash-fund-on-january-7229337", "description": "Palmona Co. establishes a $250 petty cash fund on January 1. On January 8, the fund shows $157 in cash along with receipts for the following expenditures: postage, $38; transportation-in, $13;...", "stars": 3 }, { "url": "\/study-help\/questions\/the-script-should-run-every-30-minutes-using-a-cron-1011863", "description": "The script should run every 30 minutes using a cron job under user \"bill\" and work exactly as described in the man page accompanying this exercise. When a zombie is detected a log message is appended...", "stars": 3 }, { "url": "\/study-help\/questions\/which-bias-helps-to-explain-why-people-like-to-go-5343071", "description": "Which bias helps to explain why people like to go to all-inclusive resorts, where the entire cost of the vacation is paid upfront, and guests don't have to pay for individual meals, drinks,...", "stars": 3 }, { "url": "\/study-help\/questions\/a-local-gym-is-looking-in-to-purchasing-more-exercise-5335581", "description": "A local gym is looking in to purchasing more exercise equipment and runs a survey to find out the preference in exercise equipment amongst their members. They categorize the members based on how...", "stars": 3 }, { "url": "\/study-help\/questions\/interest-on-a-credit-cards-unpaid-balance-is-calculated-using-685261", "description": "Interest on a credit card's unpaid balance is calculated using the average daily balance. Suppose that netBalance is the balance shown in the bill, payment is the payment made, d1 is the number of...", "stars": 3 }, { "url": "\/study-help\/questions\/125-suppose-that-people-finally-realize-that-they-must-save-5253125", "description": "125. Suppose that people finally realize that they must save a larger proportion of their income in order to retire and that they simultaneously begin to use new technology that allows them to reduce...", "stars": 3 } ], "next_back_navigation": { "previous": "\/study-help\/questions\/explain-why-a-lease-asset-must-be-recognized-for-accounting-4234981", "next": "\/study-help\/questions\/q1-provide-an-example-of-each-title-here-and-4234983" }, "breadcrumbs": [ { "name": "Study help", "link": "https:\/\/www.solutioninn.com\/study-help\/questions-and-answers" }, { "name": "Business", "link": "https:\/\/www.solutioninn.com\/study-help\/questions-and-answers\/business" }, { "name": "Accounting", "link": "https:\/\/www.solutioninn.com\/study-help\/questions\/business-accounting" }, { "name": "a. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for", "link": "https:\/\/www.solutioninn.com\/study-help\/questions\/a-compute-net-operating-assets-noa-and-net-nonoperating-obligations-4234982" } ], "skill_details": { "skill_id": "9", "skill_name": "Accounting", "parent_id": "1" } } }