Question
Balance sheets and income statements for Costco Wholesale Corporation follow. Costco Wholesale Corporation Consolidated Statements of Earnings For Fiscal Years Ended ($ millions) September 2,
Balance sheets and income statements for Costco Wholesale Corporation follow.
Costco Wholesale Corporation | |
---|---|
Consolidated Statements of Earnings | |
For Fiscal Years Ended ($ millions) | September 2, 2018 |
Total revenue | $142,791 |
Operating expenses | |
Merchandise costs | 124,367 |
Selling, general and administrative | 13,876 |
Preopening expenses | 1,283 |
Operating Income | 3,265 |
Other (income) expense | |
Interest expense | 159 |
Interest income and other, net | (121) |
Income before income taxes | 3,227 |
Provision for income taxes | 1,263 |
Net income including noncontrolling interests | 1,964 |
Net income attributable to noncontrolling interests | (45) |
Net income attributable to Costco | $1,919 |
Costco Wholesale Corporation | ||
---|---|---|
Consolidated Balance Sheets | ||
($ millions, except par value and share data) | September 2, 2018 | September 3, 2017 |
Current assets | ||
Cash and cash equivalents | $6,055 | $5,761 |
Short-term investments | 2,419 | 1,233 |
Receivables, net | 1,669 | 1,432 |
Merchandise inventories | 11,040 | 11,049 |
Other current assets | 1,536 | 272 |
Total current assets | 22,719 | 19,747 |
Net property and equipment | 20,896 | 18,161 |
Other assets | 860 | 869 |
Total assets | $44,475 | $38,777 |
Current liabilities | ||
Accounts payable | $11,237 | $9,608 |
Accrued salaries and benefits | 2,994 | 3,918 |
Accrued member rewards | 1,057 | 2,176 |
Deferred membership fees | 2,839 | 1,498 |
Other current liabilities | 3,014 | 2,725 |
Total current liabilities | 21,141 | 19,925 |
Long-term debt | 7,702 | 7,788 |
Other liabilities | 2,529 | 1,200 |
Total liabilities | 31,372 | 28,913 |
Equity | ||
Preferred stock, $0.01 par value: | 0 | 0 |
Common stock, $0.01 par value: | 4 | 4 |
Additional paid-in-capital | 6,107 | 4,585 |
Accumulated other comprehensive loss | (1,199) | (1,014) |
Retained earnings | 7,887 | 5,988 |
Total Costco stockholders equity | 12,799 | 9,563 |
Noncontrolling interests | 304 | 301 |
Total equity | 13,103 | 9,864 |
Total liabilities and equity | $44,475 | $38,777 |
Combined federal and state statutory tax rate | 22% |
(a) Compute net operating profit after tax (NOPAT) for 2018. Assume that the combined federal and state statutory tax rate is 22%.
NOPAT | |
---|---|
(b) Compute net operating assets (NOA) for 2018 and 2017.
Year | NOA | |
---|---|---|
2018 | ||
2017 |
(c) Compute Costcos RNOA, net operating profit margin (NOPM) and net operating asset turnover (NOAT) for 2018.
Numerator | Denominator | RNOA | |
---|---|---|---|
Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | ||
Numerator | Denominator | NOPM | |
---|---|---|---|
Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | ||
Numerator | Denominator | NOAT | |
---|---|---|---|
Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | ||
(d) Compute net nonoperating obligations (NNO) for 2018 and 2017. Confirm the relation: NOA = NNO + Total equity.
Year | NNO | |
---|---|---|
2018 | ||
2017 |
Year | NNO | Total equity | NOA | |
---|---|---|---|---|
2018 | ||||
2017 |
(e) Compute return on equity (ROE) for 2018.
Numerator | Denominator | ROE | |
---|---|---|---|
Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | Total revenueTax expenseInterest expense netNet incomeNet income (adjusted)NOPATNet nonoperating expense (NNE)Average assetsAverage equityAverage operating assetsAverage nonoperating assetsAverage operating liabilitiesAverage nonoperating liabilitiesAverage net operating assets (NOA)Average net nonoperating obligations (NNO) | ||
(f) Infer the nonoperating return component of ROE for 2018.
ROE | RNOA | Nonoperating component of ROE | |
---|---|---|---|
Please answer all parts of the question.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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