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. 3M COMPANY Consolidated Statements of Income For Years ended December 31

Analysis and Interpretation of Profitability 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

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

Financial Statements

Authors:

1st Edition

1423223853, 9781423223856

More Books

Students also viewed these Accounting questions