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) 2006

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

Consolidated Statements of Income
Years ended December 31 ($ millions) 2006 2005 2004
Net sales $22,923 $ 21,167 $ 20,011
Operating expenses
Cost of sales 11,713 10,408 10,002
Selling, general and administrative expenses 5,066 4,631 4,437
Research, development and related expenses 1,522 1,274 1,246
Loss/(gain) from sale of business (1,074) -- --
Total operating expenses 17,227 16,313 15,685
Operating income 5,696 4,854 4,326
Interest expenses and income
Interest expense 122 82 69
Interest income (51) (56) (46)
Total interest expense 71 26 23
Income before income taxes 5,625 4,828 4,303
Provision for income taxes 1,723 1,627 1,400
Net income including noncontrolling interest 3,902 3,201 2,903
Less: Net income attributable to noncontrolling interest 51 55 62
Net income $ 3,851 $ 3,146 $ 2,841

Consolidated Balance Sheets
($ millions) 2006 2005
Assets
Current Assets
Cash and cash equivalents $ 1,447 $ 1,072
Marketable securities-current 471 --
Accounts receivable-net 3,102 2,838
Inventories
Finished goods 1,235 1,050
Work in process 795 706
Raw materials and supplies 571 406
Total inventories 2,601 2,162
Other current assets 1,325 1,043
Total current assets 8,946 7,115
Marketable securities-noncurrent 166 --
Investments 314 272
Property, plant and equipment 17,017 16,127
Less: Accumulated depreciation (11,110) (10,534)
Property, plant and equipment-net 5,907 5,593
Goodwill 4,082 3,530
Intangible assets-net 708 486
Prepaid pension benefits 395 2,905
Other assets 776 640
Total assets $ 21,294 $ 20,541
Liabilities
Current liabilities
Short-term borrowings and current portion of long-term debt $ 2,506 $ 1,072
Accounts payable 1,402 1,256
Accrued payroll 520 469
Accrued income taxes 1,134 989
Other current liabilities 1,761 1,452
Total current liabilities 7,323 5,238
Long-term debt 1,047 1,309
Pension and postretirement benefits -- --
Other liabilities 2,965 3,599
Total liabilities 11,335 10,146
Equity
3M Company shareholders' equity: Common stock, par value $.01 per share; 9 9
Additional paid-in capital 2,484 2,225
Retained earnings 17,933 15,715
Treasury stock (8,456) (6,965)
Accumulated other comprehensive income (loss) (2,011) (589)
Total 3M Company shareholders' equity 9,959 10,395
Noncontrolling interest - -
Total equity 9,959 10,395
Total liabilities and equity $ 21,294 $ 20,541

(a) Compute net operating profit after tax (NOPAT) for 2006. Assume that the combined federal and statutory rate is: 36.0% (Round your answer to the nearest whole number.) 2006 NOPAT =Answer($ millions) (b) Compute net operating assets (NOA) for 2006 and 2005. Treat noncurrent Investments as a nonoperating item. 2006 NOA =Answer($ millions) 2005 NOA =Answer($ millions)

(c) Compute 3M's RNOA, net operating profit margin (NOPM) and net operating asset turnover (NOAT) for 2006. (Round your answers to two decimal places. Do not round until your final answer. Do not use NOPM x NOAT to calculate RNOA.) 2006 RNOA =Answer% 2006 NOPM =Answer% 2006 NOAT =Answer (d) Compute net nonoperating obligations (NNO) for 2006 and 2005. 2006 NNO =Answer($ millions) 2005 NNO =Answer($ millions)

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

The Management System Auditors Handbook

Authors: Joe Kausek

1st Edition

087389670X, 978-0873896702

More Books

Students also viewed these Accounting questions