Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Compare inventory turns, ROA, and ROE for Apple and their competitor Samsung, at the time the case was written. Briefly provide the computation for each

image text in transcribedimage text in transcribedimage text in transcribed

Compare inventory turns, ROA, and ROE for Apple and their competitor Samsung, at the time the case was written. Briefly provide the computation for each one (state which year(s) you used). Look at the big picture-- how do they compare?

EXHIBIT 9: SUPPLY CHAIN RANKINGS BY GARTNER GROUP Rank 82.7 Ovo AWN Peer Gartner Opinion Opinion' Three-Year Inventory (172 voters) (33 voters) Weighted Turns (25%) (25%) ROA? (25%) (15%) 3,203 22.3% 1,197 353 15.8% 147.5 3,115 475 1.9% 9.3 1,469 522 10.5% 6.5 756 515 15.6% 4.2 1,901 493 8.6% 5.8 1,167 517 8.5% 11.2 1,264 298 11.6% 18.5 1,779 278 11.7% 5.5 794 324 18.9% 5.2 1,409 342 6.2% 745 221 18.0% 4.2 1,629 282 8.8% 955 236 14.1% 4.2 808 159 16.5% 4.8 314 8.6% 399 28.2% 3.7 714 247 5.8% 2.8 999 105 13.3% 4.2 397 211 2.5% 22.2 679 112 13.3% 5.1 552 231 5.7% 15.1 74 139 13.3% 5.3 122 45 12.7% 8.5 730 144 9.6% 2.9 30.7 Company Apple McDonald's Amazon.com Unilever Intel P&G Cisco Systems Samsung Electronics The Coca-Cola Co. Colgate-Palmolive Dell Inditex Wal-Mart Stores Nike Starbucks PepsiCo H&M Caterpillar 3M Lenovo Group Nestl Ford Motor Cummins Qualcomm Johnson & Johnson Three-Year Weighted Revenue Growth (10%) 52.5% 5.9% 33.6% 9.0% 11.4% 3.6% 7.8% 15.7% 14.0% 3.6% -0.6% 13.4% 4.9% 10.6% 11.5% 10.5% 6.7% 23.4% 6.9% 29.8% -0.6% 3.1% 13.5% 25.9% 3.3% 12 Composite Score 9.51 5.87 5.86 5.04 4.97 4.91 4.67 4.35 4.33 4.27 4.05 3.85 3.79 3.62 3.41 3.41 3.22 2.91 2.87 2.75 2.51 2.51 2.48 2.37 2.35 13 15 810 7.8 16 17 18 19 20 22 25 Notes: 1. Gartner Opinion and Peer Opinion: Based on each panel's forced-rank ordering against the definition of "DDVN orchestrator" 2. ROA: (2012 net income / 2012 total assets) * 50%) + ((2011 net income / 2011 total assets) * 30%) + ((2010 net income /2010 total assets) 20%) 3. Inventory Turns: 2012 cost of goods sold / 2012 quarterly average inventory 4. Revenue Growth: ((change in revenue 2012-2011) * 50%) + ((change in revenue 2011-2010) * 30%) + ((change in revenue 2010-2009) * 20%) 5. Composite Score: (Peer Opinion * 25%) + (Gartner Research Opinion * 25%) + (ROA * 25%) + (Inventory Turns x 15%) + (Revenue Growth x 10%) 6. 2012 data used where available. Where unavailable, latest available full-year data used. All raw data normalized to a 10- point scale prior to composite calculation. "Ranks" for tied composite scores are determined using next decimal point comparison. Source: Debra Hofman, Stan Aronow, Kimberly Niles, "The Gartner Supply Chain Top 25 for 2013", The Gartner Group, 22 May 2013, pages 5-6. Samsung In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2009 117.821 81,756 36,065 6,384 8,436 63,131 FY 2010 137,905 91,562 46,343 8,115 14,400 79,685 FY 2011 142,403 96,785 45,618 8,613 11,853 87,896 FY 2012 188,351 118,621 69,730 NA 22,333 113,777 FY 2013 217,462 130,934 86,528 NA 28,978 142,649 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 15,400 7,117 8,504 37,648 19,336 96,954 17,081 957 11,919 47,236 22,759 119,764 18.885 884 13,564 53,546 25,979 134,315 22,348 1,092 16,622 64,142 39,972 169,589 23,761 1,002 18,195 71,789 57,751 203,562 MDI TINI LEO TOIVONLIITINLIIVITIVINTIVILIULLLUILD Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2013 FY 2012 FY 2011 9/28/2013 9/29/2012 9/24/2011 170,910,000 156,508,000 108,249,000 106,606,000 87,846,000 64,431,000 64,304,000 68,662,000 43,818,000 4,475,000 3,381,000 2,429,000 37,037,000/ 41,733,000 25,922,000 123,549,000 118,210,000 76,615,000 FY 2010 9/25/2010 65,225,000 39,541,000 25,684,000 1,782,000 14,013,000 47,791,000 FY 2009 9/26/2009 36,537,000 23,397,000 13,140,000 1,333,000 5,704,000 27,832,000 FY 2008 9/27/2008 32,479,000 21,334,000 11,145,000 1,109,000| 4,834,000 21,030,000 FY 2007 9/29/2007 24,006,000 15,852,000 8,154,000 782,000 3,496,000 14,532,000 FY 2006 FY 2005 9/30/2006 9/24/2005 19,315,000 13,931,000 13,717,000 9,888,000 5,598,000 4,043,000 712,000 534,000 1,989,000 1,335,000 9,984,000 7,466,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 13,102,000 10,930,000 5,369,000 5,510,000 22,367,000 21,175,000 14,632,000 12,015,000 1,764,000 791,000 776,000 1,051,000 3,309,000 2,439,000 2,059,000 1,471,000 146,761,000 121,251,000 81,570,000 51,011,000 207,000,000 176,064,000 116,371,000 75,183,000 3,361,000 5,601,000 455,000 955,000 33,992,000 53,851,000 2,422,000 5,520,000 509,000 810,000 24,490,000 39,572,000 1,637,000 4,970,000 346,000 762,000 15,386,000 25,347,000 1,252,000 895,000 3,390,000 1,779,000 270,000| 165,000 626,000 361,000 10,110,000 8,261,000 17,205,000 11,551,000 Full-time employees 80,300 72,800 60,400 46,600 3 4,300 32,000 21,600 17,787 14,800 Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2004 FY 2003 9/25/2004 9/27/2003 8,279,000] 6,207,000 6,020,000 4,499,000 2,259,000 1,708,000 489,000 471,000 276,000 69,000 5,076,000 4,223,000 FY 2002 FY 2001 9/28/2002 9/29/2001 5,742,000 5,363,000 4,139,000 4,128,000 1,603,000 1,235,000 446,000 430,000 65,000 -25,000 4,095,000 3,920,000 FY 2000 FY 1999 9/30/2000 9/25/1999 7,983,000 6,134,000 5,817,000 4,438,000 2,166,000 1,696,000 380,000 314,000 786,000 601,000 4,107,000 3,104,000 FY 1998 FY 1997 FY 1996 9/25/1998 9/26/1997 9/27/1996 5,941,000 7,081,000 9,833,000 4,462,000 5,713,000 8,865,000 1,479,000 1,368,000 968,000 303,000 485,000 604,000 309,000/-1,045,000 -816,000 1,642,000 1,200,000 2,058,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 774,000 766,000 565,000 466,000 953,000 1,451,000 1,154,0001911,000 801,000 1,157,000 101,000 56,000 45,000 11,000 33,000 351,000 350,000 342,000 337,000 324,000 5,464,000 4,566,000 4,337,000 4,336,000 4,027,000 | 8,050,000 6,815,000 6,298,000 6,021,000 6,803,000 681,000 812,000 20,000 323,000 3,226,000 5,161,000 955,000 1,035,000 1,496,000 719,000 685,000 791,000 78,000| 437,000 662,000 338,000 453,000 480,000 2,300,000 1,459,000 1,745,000 4,289,000 4,233,000 5,364,000 Full-time employees 11,695 10,912 1 0,211 9,603 8,568 6,960 6,658 8,437 NA EXHIBIT 9: SUPPLY CHAIN RANKINGS BY GARTNER GROUP Rank 82.7 Ovo AWN Peer Gartner Opinion Opinion' Three-Year Inventory (172 voters) (33 voters) Weighted Turns (25%) (25%) ROA? (25%) (15%) 3,203 22.3% 1,197 353 15.8% 147.5 3,115 475 1.9% 9.3 1,469 522 10.5% 6.5 756 515 15.6% 4.2 1,901 493 8.6% 5.8 1,167 517 8.5% 11.2 1,264 298 11.6% 18.5 1,779 278 11.7% 5.5 794 324 18.9% 5.2 1,409 342 6.2% 745 221 18.0% 4.2 1,629 282 8.8% 955 236 14.1% 4.2 808 159 16.5% 4.8 314 8.6% 399 28.2% 3.7 714 247 5.8% 2.8 999 105 13.3% 4.2 397 211 2.5% 22.2 679 112 13.3% 5.1 552 231 5.7% 15.1 74 139 13.3% 5.3 122 45 12.7% 8.5 730 144 9.6% 2.9 30.7 Company Apple McDonald's Amazon.com Unilever Intel P&G Cisco Systems Samsung Electronics The Coca-Cola Co. Colgate-Palmolive Dell Inditex Wal-Mart Stores Nike Starbucks PepsiCo H&M Caterpillar 3M Lenovo Group Nestl Ford Motor Cummins Qualcomm Johnson & Johnson Three-Year Weighted Revenue Growth (10%) 52.5% 5.9% 33.6% 9.0% 11.4% 3.6% 7.8% 15.7% 14.0% 3.6% -0.6% 13.4% 4.9% 10.6% 11.5% 10.5% 6.7% 23.4% 6.9% 29.8% -0.6% 3.1% 13.5% 25.9% 3.3% 12 Composite Score 9.51 5.87 5.86 5.04 4.97 4.91 4.67 4.35 4.33 4.27 4.05 3.85 3.79 3.62 3.41 3.41 3.22 2.91 2.87 2.75 2.51 2.51 2.48 2.37 2.35 13 15 810 7.8 16 17 18 19 20 22 25 Notes: 1. Gartner Opinion and Peer Opinion: Based on each panel's forced-rank ordering against the definition of "DDVN orchestrator" 2. ROA: (2012 net income / 2012 total assets) * 50%) + ((2011 net income / 2011 total assets) * 30%) + ((2010 net income /2010 total assets) 20%) 3. Inventory Turns: 2012 cost of goods sold / 2012 quarterly average inventory 4. Revenue Growth: ((change in revenue 2012-2011) * 50%) + ((change in revenue 2011-2010) * 30%) + ((change in revenue 2010-2009) * 20%) 5. Composite Score: (Peer Opinion * 25%) + (Gartner Research Opinion * 25%) + (ROA * 25%) + (Inventory Turns x 15%) + (Revenue Growth x 10%) 6. 2012 data used where available. Where unavailable, latest available full-year data used. All raw data normalized to a 10- point scale prior to composite calculation. "Ranks" for tied composite scores are determined using next decimal point comparison. Source: Debra Hofman, Stan Aronow, Kimberly Niles, "The Gartner Supply Chain Top 25 for 2013", The Gartner Group, 22 May 2013, pages 5-6. Samsung In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2009 117.821 81,756 36,065 6,384 8,436 63,131 FY 2010 137,905 91,562 46,343 8,115 14,400 79,685 FY 2011 142,403 96,785 45,618 8,613 11,853 87,896 FY 2012 188,351 118,621 69,730 NA 22,333 113,777 FY 2013 217,462 130,934 86,528 NA 28,978 142,649 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 15,400 7,117 8,504 37,648 19,336 96,954 17,081 957 11,919 47,236 22,759 119,764 18.885 884 13,564 53,546 25,979 134,315 22,348 1,092 16,622 64,142 39,972 169,589 23,761 1,002 18,195 71,789 57,751 203,562 MDI TINI LEO TOIVONLIITINLIIVITIVINTIVILIULLLUILD Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2013 FY 2012 FY 2011 9/28/2013 9/29/2012 9/24/2011 170,910,000 156,508,000 108,249,000 106,606,000 87,846,000 64,431,000 64,304,000 68,662,000 43,818,000 4,475,000 3,381,000 2,429,000 37,037,000/ 41,733,000 25,922,000 123,549,000 118,210,000 76,615,000 FY 2010 9/25/2010 65,225,000 39,541,000 25,684,000 1,782,000 14,013,000 47,791,000 FY 2009 9/26/2009 36,537,000 23,397,000 13,140,000 1,333,000 5,704,000 27,832,000 FY 2008 9/27/2008 32,479,000 21,334,000 11,145,000 1,109,000| 4,834,000 21,030,000 FY 2007 9/29/2007 24,006,000 15,852,000 8,154,000 782,000 3,496,000 14,532,000 FY 2006 FY 2005 9/30/2006 9/24/2005 19,315,000 13,931,000 13,717,000 9,888,000 5,598,000 4,043,000 712,000 534,000 1,989,000 1,335,000 9,984,000 7,466,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 13,102,000 10,930,000 5,369,000 5,510,000 22,367,000 21,175,000 14,632,000 12,015,000 1,764,000 791,000 776,000 1,051,000 3,309,000 2,439,000 2,059,000 1,471,000 146,761,000 121,251,000 81,570,000 51,011,000 207,000,000 176,064,000 116,371,000 75,183,000 3,361,000 5,601,000 455,000 955,000 33,992,000 53,851,000 2,422,000 5,520,000 509,000 810,000 24,490,000 39,572,000 1,637,000 4,970,000 346,000 762,000 15,386,000 25,347,000 1,252,000 895,000 3,390,000 1,779,000 270,000| 165,000 626,000 361,000 10,110,000 8,261,000 17,205,000 11,551,000 Full-time employees 80,300 72,800 60,400 46,600 3 4,300 32,000 21,600 17,787 14,800 Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2004 FY 2003 9/25/2004 9/27/2003 8,279,000] 6,207,000 6,020,000 4,499,000 2,259,000 1,708,000 489,000 471,000 276,000 69,000 5,076,000 4,223,000 FY 2002 FY 2001 9/28/2002 9/29/2001 5,742,000 5,363,000 4,139,000 4,128,000 1,603,000 1,235,000 446,000 430,000 65,000 -25,000 4,095,000 3,920,000 FY 2000 FY 1999 9/30/2000 9/25/1999 7,983,000 6,134,000 5,817,000 4,438,000 2,166,000 1,696,000 380,000 314,000 786,000 601,000 4,107,000 3,104,000 FY 1998 FY 1997 FY 1996 9/25/1998 9/26/1997 9/27/1996 5,941,000 7,081,000 9,833,000 4,462,000 5,713,000 8,865,000 1,479,000 1,368,000 968,000 303,000 485,000 604,000 309,000/-1,045,000 -816,000 1,642,000 1,200,000 2,058,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 774,000 766,000 565,000 466,000 953,000 1,451,000 1,154,0001911,000 801,000 1,157,000 101,000 56,000 45,000 11,000 33,000 351,000 350,000 342,000 337,000 324,000 5,464,000 4,566,000 4,337,000 4,336,000 4,027,000 | 8,050,000 6,815,000 6,298,000 6,021,000 6,803,000 681,000 812,000 20,000 323,000 3,226,000 5,161,000 955,000 1,035,000 1,496,000 719,000 685,000 791,000 78,000| 437,000 662,000 338,000 453,000 480,000 2,300,000 1,459,000 1,745,000 4,289,000 4,233,000 5,364,000 Full-time employees 11,695 10,912 1 0,211 9,603 8,568 6,960 6,658 8,437 NA

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

Question

LO 20-1 Why do we forget information?

Answered: 1 week ago