Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access with AI-Powered 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

Students also viewed these Finance questions