Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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)20182017
Net sales$32,765$31,657
Operating expenses
Cost of sales16,68216,055
Selling, general and administrative expenses7,6026,626
Research, development and related expenses1,8211,870
Gain on sale of businesses(547)(586)
Total operating expenses25,55823,965
Operating income7,2077,692
Other expense, net*207144
Income before income taxes7,0007,548
Provision for income taxes1,6372,679
Net income including noncontrolling interest5,3634,869
Less: Net income attributable to noncontrolling interest1411
Net income attributable to 3M$ 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)20182017
Current Assets
Cash and cash equivalents$ 2,853$ 3,053
Marketable securities3801,076
Accounts receivable5,0204,911
Total inventories4,3664,034
Prepaids741937
Other current assets349266
Total current assets13,70914,277
Property, plant and equipment-net8,7388,866
Goodwill10,05110,513
Intangible assets-net2,6572,936
Other assets1,3451,395
Total assets$36,500$37,987
Current liabilities
Short-term borrowings and current portion of long-term debt$ 1,211$ 1,853
Accounts payable2,2661,945
Accrued payroll749870
Accrued income taxes243310
Other current liabilities2,7752,709
Total current liabilities7,2447,687
Long-term debt13,41112,096
Pension and postretirement benefits2,9873,620
Other liabilities3,0102,962
Total liabilities26,65226,365
3M Company shareholders' equity
Common stock, par value$9$9
Additional paid-in capital5,6435,352
Retained earnings40,63639,115
Treasury stock(29,626)(25,887)
Accumulated other comprehensive income (loss)(6,866)(7,026)
Total 3M Company shareholders' equity9,79611,563
Noncontrolling interest5259
Total equity9,84811,622
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... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Business

Authors: Ricky Griffin, Ronald J.Ebert, Frederick Starke, Melanie Lang, George Dracopoulos

8th Canadian Edition

133354261, 978-0133354263

More Books

Students also viewed these Accounting questions