Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Analysis and Interpretation of Profitability Balance sheets and income statements for 3M Company follow. Consolidated Statements of Income Years ended December 31 ($ millions) 2007

Analysis and Interpretation of Profitability Balance sheets and income statements for 3M Company follow.

Consolidated Statements of Income
Years ended December 31 ($ millions) 2007 2006 2005
Net sales $24,462 $22,923 $21,167
Operating expenses
Cost of sales 12,735 11,713 10,408
Selling, general and administrative expenses 5,015 5,066 4,631
Research, development and related expenses 1,368 1,522 1,274
Loss/(gain) from sale of business (849) (1,074) --
Total operating expenses 18,269 17,227 16,313
Operating income 6,193 5,696 4,854
Interest expenses and income
Interest expense 210 122 82
Interest income (132) (51) (56)
Total interest expense 78 71 26
Income before income taxes 6,115 5,625 4,828
Provision for income taxes 1,964 1,723 1,627
Net income including noncontrolling interest 4,151 3,902 3,201
Less: Net income attributable to noncontrolling interest 55 51 55
Net income $ 4,096 $ 3,851 $ 3,146

Consolidated Balance Sheets
($ millions) 2007 2006
Assets
Current Assets
Cash and cash equivalents $ 1,896 $ 1,447
Marketable securities-current 579 471
Accounts receivable-net 3,362 3,102
Inventories
Finished goods 1,349 1,235
Work in process 880 795
Raw materials and supplies 623 571
Total inventories 2,852 2,601
Other current assets 1,149 1,325
Total current assets 9,838 8,946
Marketable securities-noncurrent 480 166
Investments 298 314
Property, plant and equipment 18,390 17,017
Less: Accumulated depreciation (11,808) (11,110)
Property, plant and equipment-net 6,582 5,907
Goodwill 4,589 4,082
Intangible assets-net 801 708
Prepaid pension benefits 1,378 395
Other assets 728 776
Total assets $ 24,694 $ 21,294
Liabilities
Current liabilities
Short-term borrowings and current portion of long-term debt $ 901 $ 2,506
Accounts payable 1,505 1,402
Accrued payroll 580 520
Accrued income taxes 543 1,134
Other current liabilities 1,833 1,761
Total current liabilities 5,362 7,323
Long-term debt 4,019 1,047
Pension and postretirement benefits -- --
Other liabilities 3,566 2,965
Total liabilities 12,947 11,335
Equity
3M Company shareholders' equity 9 9
Additional paid-in capital 2,785 2,484
Retained earnings 20,316 17,933
Treasury stock (10,520) (8,456)
Accumulated other comprehensive income (loss) (843) (2,011)
Total 3M Company shareholders' equity 11,747 9,959
Noncontrolling interest -- --
Total equity 11,747 9,959
Total liabilities and equity $ 24,694 $ 21,294

(a) Compute net operating profit after tax (NOPAT) for 2007. Assume that the combined federal and statutory rate is: 35.9% (Round your answer to the nearest whole number.) 2007 NOPAT = ???

($ millions) (b) Compute net operating assets (NOA) for 2007 and 2006. Treat noncurrent Investments as a nonoperating item. 2007 NOA = ??? 2006 NOA = ??? (c) Compute 3M's RNOA, net operating profit margin (NOPM) and net operating asset turnover (NOAT) for 2007. (Round your answers to two decimal places. Do not round until your final answer. Do not use NOPM x NOAT to calculate RNOA.)

2007 RNOA = ???%

2007 NOPM = ???% 2007 NOAT = ??? (d) Compute net operating obligations (NNO) for 2007 and 2006. 2007 NNO = ???($ millions) 2006 NNO = ???($ millions) (e) Compute return on equity (ROE) for 2007. (Round your answers to two decimal places. Do not round until your final answer.) 2007 ROE = ???% (f) What is the nonoperating return component of ROE for 2007? (Round your answers to two decimal places.) 2007 nonoperating return = ???%

Step by Step Solution

There are 3 Steps involved in it

Step: 1

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

More Books

Students also viewed these Accounting questions