Question
Balance sheets and income statements for 3M Company follow. 3M COMPANY Consolidated Statements of Income For Years ended December 31 ($ millions) 2018 2017 Net
Balance sheets and income statements for 3M Company follow.
3M COMPANY | |||
---|---|---|---|
Consolidated Statements of Income | |||
For Years ended December 31 ($ millions) | 2018 | 2017 | |
Net sales | $32,765 | $31,657 | |
Operating expenses | |||
Cost of sales | 16,682 | 16,055 | |
Selling, general and administrative expenses | 7,602 | 6,626 | |
Research, development and related expenses | 1,821 | 1,870 | |
Gain on sale of businesses | (547) | (586) | |
Total operating expenses | 25,558 | 23,965 | |
Operating income | 7,207 | 7,692 | |
Other expense, net* | 207 | 144 | |
Income before income taxes | 7,000 | 7,548 | |
Provision for income taxes | 1,637 | 2,679 | |
Net income including noncontrolling interest | 5,363 | 4,869 | |
Less: Net income attributable to noncontrolling interest | 14 | 11 | |
Net income attributable to 3M | $ 5,349 | $ 4,858 |
*Interest expense, gross $350 million in 2018 and $322 million in 2017.
3M COMPANY | |||
---|---|---|---|
Consolidated Balance Sheets | |||
At December 31 ($ millions, except per share amount) | 2018 | 2017 | |
Current Assets | |||
Cash and cash equivalents | $ 2,853 | $ 3,053 | |
Marketable securities | 380 | 1,076 | |
Accounts receivable | 5,020 | 4,911 | |
Total inventories | 4,366 | 4,034 | |
Prepaids | 741 | 937 | |
Other current assets | 349 | 266 | |
Total current assets | 13,709 | 14,277 | |
Property, plant and equipment-net | 8,738 | 8,866 | |
Goodwill | 10,051 | 10,513 | |
Intangible assets-net | 2,657 | 2,936 | |
Other assets | 1,345 | 1,395 | |
Total assets | $36,500 | $37,987 | |
Current liabilities | |||
Short-term borrowings and current portion of long-term debt | $ 1,211 | $ 1,853 | |
Accounts payable | 2,266 | 1,945 | |
Accrued payroll | 749 | 870 | |
Accrued income taxes | 243 | 310 | |
Other current liabilities | 2,775 | 2,709 | |
Total current liabilities | 7,244 | 7,687 | |
Long-term debt | 13,411 | 12,096 | |
Pension and postretirement benefits | 2,987 | 3,620 | |
Other liabilities | 3,010 | 2,962 | |
Total liabilities | 26,652 | 26,365 | |
3M Company shareholders' equity | |||
Common stock, par value | $9 | $9 | |
Additional paid-in capital | 5,643 | 5,352 | |
Retained earnings | 40,636 | 39,115 | |
Treasury stock | (29,626) | (25,887) | |
Accumulated other comprehensive income (loss) | (6,866) | (7,026) | |
Total 3M Company shareholders' equity | 9,796 | 11,563 | |
Noncontrolling interest | 52 | 59 | |
Total equity | 9,848 | 11,622 | |
Total liabilities and equity | $36,500 | $37,987 |
(a) Compute net operating profit after tax (NOPAT) for 2018. Assume that the combined federal and state statutory tax rate is 22%. (Round your answer to the nearest whole number.)
2018 NOPAT =Answer
($ millions)
(b) Compute net operating assets (NOA) for 2018 and 2017.
2018 NOA =Answer
($ millions)
2017 NOA =Answer
($ millions)
(c) Compute and disaggregate 3M’s RNOA into net operating profit margin (NOPM) and net operating asset turnover (NOAT) for 2018. Demonstrate that RNOA = NOPM × NOAT. (Round your answers to two decimal places. Do not round until your final answer. Do not use NOPM x NOAT to calculate RNOA.)
2018 RNOA =Answer
%
2018 NOPM =Answer
%
2018 NOAT =Answer
(d) Compute net nonoperating obligations (NNO) for 2018 and 2017. Confirm the relation: NOA = NNO + Total equity
2018 NNO =Answer
($ millions)
2017 NNO =Answer
($ millions)
(e) Compute return on equity (ROE) for 2018. (Round your answers to two decimal places. Do not round until your final answer.)
2018 ROE =Answer
%
(f) What is the nonoperating return component of ROE for 2018?(Round your answers to two decimal places.)
2018 nonoperating return =Answer
%
(g) Comment on the difference between ROE and RNOA. What inference can we draw from this comparison?
ROE > RNOA implies that 3M has taken on too much financial leverage.
ROE > RNOA implies that 3M is able to borrow money to fund operating assets that yield a return greater than its cost of debt.
ROE > RNOA implies that 3M's equity has grown faster than its NOA.
ROE > RNOA implies that 3M has increased its financial leverage during the period.
Step by Step Solution
3.44 Rating (147 Votes )
There are 3 Steps involved in it
Step: 1
JAnd Net Operating Profit Ater Tax NOPAT For201 GA...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started