Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consider the following income statement and comparative balance sheet. Income Statement - 3M Company (in millions) 12/31/2021 Net sales $35,355.0 Cost of sales 18,795.0 Selling,

Consider the following income statement and comparative balance sheet.

Income Statement - 3M Company
(in millions) 12/31/2021
Net sales $35,355.0
Cost of sales 18,795.0
Selling, general & administrative expenses 7,197.0
Gain on business divestitures 0.0
Research, development & other operating expenses 1,994.0
Operating income 7,369.0
Interest income (expense) (462.0)
Other income (expense) 297.0
Income before income taxes 7,204.0
Provision for income taxes 1,285.0
Add: net income attributable to unconsolidated subsidiaries 10.0
Net income including noncontrolling interest 5,929.0
Less: net income (loss) attributable to noncontrolling interest (8.0)
Net income attributable to company $5,921.0

Balance Sheet - 3M Company
(in millions) 12/31/2021 12/31/2020
Assets:
Cash & cash equivalents $4,564.0 $4,634.0
Short-term marketable securities 201.0 404.0
Accounts receivable, net 4,660.0 4,705.0
Inventories 4,985.0 4,239.0
Prepaid assets 654.0 675.0
Other current assets 339.0 325.0
Total current assets 15,403.0 14,982.0
Property, plant & equipment, net 9,429.0 9,421.0
Operating lease right of use assets 858.0 864.0
Goodwill 13,486.0 13,802.0
Other intangible assets, net 5,288.0 5,835.0
Deferred income tax asset 581.0 871.0
Other long-term assets 2,027.0 1,569.0
Total assets $47,072.0 $47,344.0
Liabilities:
Current portion of long-term debt & other short-term debt $1,307.0 $806.0
Accounts payable 2,994.0 2,561.0
Accrued payroll 1,020.0 747.0
Accrued income taxes 260.0 300.0
Operating lease liabilities, current 263.0 256.0
Other current liabilities 3,191.0 3,278.0
Total current liabilities 9,035.0 7,948.0
Long-term debt, less current portion 16,056.0 17,989.0
Pension & postretirement benefits 2,870.0 4,405.0
Operating lease liabilities, long-term 591.0 609.0
Other long-term liabilities 3,403.0 3,462.0
Total liabilities 31,955.0 34,413.0
Stockholders Equity:
Common stock 9.0 9.0
Additional paid-in capital 6,429.0 6,162.0
Retained earnings 45,821.0 43,761.0
Treasury stock, at cost 30,463.0 29,404.0
Accumulated other comprehensive income (loss) (6,750.0) (7,661.0)
Total equity to company shareholders 15,046.0 12,867.0
Noncontrolling interest 71.0 64.0
Total equity 15,117.0 12,931.0
Total liabilities and equity $47,072.0 $47,344.0

Compute the following amounts for year 2021. Enter your responses below. Do not round intermediate calculations. a. Compute return on equity (ROE). [ Select ] ["12.54%", "42.42%", "39.48%", "33.09%", "37.33%"] b. Calculate ROE using the ROA and Financial Leverage (FL) components. (Financial leverage equals average total assets divided by average stockholders equity.)

ROE = ROA FL
[ Select ] ["51.76%", "37.05%", "56.65%", "29.88%", "42.42%"] = [ Select ] ["16.75%", "35.60%", "12.54%", "46.84%", "9.78%"] [ Select ] ["0.30", "2.64", "2.38", "2.95", "3.38"]

c. Calculate ROA using the Profit Margin (PM) and Asset Turnover (AT) components.

ROA = PM AT
[ Select ] ["56.65%", "31.77%", "39.40%", "12.54%", "42.42%"] = [ Select ] ["22.11%", "16.75%", "12.54%", "42.42%", "23.78%"] [ Select ] ["0.99", "0.58", "0.75", "2.53", "1.34"]

d. Confirm the full DuPont formula: ROE = PM AT FL.

ROE = PM AT FL
[ Select ] ["51.76%", "56.65%", "29.88%", "42.42%", "37.05%"] = [ Select ] ["23.78%", "42.42%", "22.11%", "12.54%", "16.75%"] [ Select ] ["0.99", "0.75", "0.58", "1.34", "2.53"] [ Select ] ["2.38", "2.64", "3.38", "2.95", "0.30"]

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

Cost Accounting An Introduction To Cost Management Systems

Authors: Philip Jagolinzer

1st Edition

0324015828, 978-0324015829

More Books

Students also viewed these Accounting questions

Question

Q6-6. What does the cash conversion cycle measure?

Answered: 1 week ago

Question

Is there any dispute that this is the cause?

Answered: 1 week ago