Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Compute and Interpret Measures for DuPont Disaggregation Analysis Balance sheets and income statements for 3M Company follow. 3M Company Consolidated Statements of Income For Years

Compute and Interpret Measures for DuPont Disaggregation Analysis Balance sheets and income statements for 3M Company follow.
3M Company
Consolidated Statements of Income
For Years Ended Dec. 31 ($millions)
201520142013
Net sales
$31,385$31,821$30,871
Operating expenses



Cost of sales
15,38316,44716,106
Selling, general & administrative expenses
6,1826,4696,384
Research, development & related expenses
1,7631,7701,715
Total operating expenses
23,32824,68624,205
Operating income
8,0577,1356,666
Interest expense and income



Interest expense
149142145
Interest income
(26)(33)(41)
Total interest expense -net
123109104
Income before income taxes
7,9347,0266,562
Provision for income taxes
2,3802,0281,841
Net income inc. noncontrolling interest
5,5544,9984,721
Less: Net income attributable to NCI
84262
Net income attributable to 3M
$5,546$4,956$4,659
3M Company
Consolidated Balance Sheets
At December 31 ($ millions, except per share amount)
20152014
Current assets


Cash and cash equivalents
$2,086$2,185
Marketable securities--current
2511,572
Accounts receivable, net
4,1544,238
Inventories:


Finished goods
1,6551,723
Work in process
1,0081,081
Raw materials and supplies
855902
Total inventories
3,5183,706
Other current assets
1,3981,023
Total current assets
11,40712,724
Marketable securities--noncurrent
915
Investments
117102
Property, plant and equipment
23,09822,841
Less: Accumulated depreciation
(14,583)(14,352)
Property, plant and equipment--net
8,5158,489
Goodwill
9,2497,050
Intangible assets -net
2,6011,435
Prepaid pension benefits
18846
Other assets
1,0531,769
Total assets
$33,139$31,630
Liabilities


Current liabilities


Short-term debt & current portion of LT debt
$2,332$239
Accounts payable
1,8272,095
Accrued payroll
644732
Accrued income taxes
332435
Other current liabilities
2,4042,884
Total current liabilities
7,5396,385
Long-term debt
8,7536,705
Pension and postretirement benefits
3,5203,843
Other liabilities
1,5801,555
Total liabilities
21,39218,488
Equity


3M Company shareholders' equity:


Common stock, par value $0.01 per share;


Shares outstanding --2015: 609,330,124;


Shares outstanding --2014: 635,134,594
99
Additional paid-in capital
4,7914,379
Retained earnings
36,57534,317
Treasury stock
(23,308)(19,307)
Accumulated other comprehensive income (loss)
(6,359)(6,289)
Total 3M Company shareholders' equity
11,70813,109
Noncontrolling interest
3933
Total equity
11,74713,142
Total liabilities and equity
$33,139$31,630

a. Compute the DuPont model component measures for profit margin, asset turnover, and financial leverage. Then, compute ROA.

Round profit margin and ROA to two decimal places (ex: 0.12345 = 12.35%)
Round asset turnover and financial leverage to three decimal places.

Profit margin ______________%

Asset turnover _______________


Financial leverage _______________


ROA ______________________%


b. Compute ROE. Confirm that ROE equals ROE computed using the component measures from part a (ROE = PM x AT x FL).
Round answer to two decimal places (ex: 0.12345 = 12.35%)
______________________%


c. Compute adjusted ROA (assume a statutory tax rate of 37% and pretax net interest expense of $123).
Round answer to two decimal places (ex: 0.12345 = 12.35%)

______________________%

Step by Step Solution

3.42 Rating (155 Votes )

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

Business

Authors: Ricky Griffin, Ronald J.Ebert, Frederick Starke, Melanie Lang, George Dracopoulos

8th Canadian Edition

133354261, 978-0133354263

More Books

Students also viewed these Accounting questions