Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Ner operatung assets iNoWi 20201 2019.5 2 Calculate NOPAT for 2020 : Nopat of begin{tabular}{|c|c|c|} hline multicolumn{3}{|c|}{THECOCA-COLACOMPANYANDSUBSIDConsolidatedBalanceSheets(5millions)} hline December 31 & 2020 & 2019

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Ner operatung assets iNoWi 20201 2019.5 2 Calculate NOPAT for 2020 : Nopat of \begin{tabular}{|c|c|c|} \hline \multicolumn{3}{|c|}{THECOCA-COLACOMPANYANDSUBSIDConsolidatedBalanceSheets(5millions)} \\ \hline December 31 & 2020 & 2019 \\ \hline \multicolumn{3}{|l|}{ Assets } \\ \hline \multicolumn{3}{|l|}{ Current assets } \\ \hline Cash and cash equivalents & $7,066 & $6,739 \\ \hline Short-term investments & 1,842 & 1,526 \\ \hline Marketable securities & 2,442 & 3,357 \\ \hline Trade accounts recelvable, net & 3,270 & 4,130 \\ \hline Inventories & 3,397 & 3,514 \\ \hline Prepaid expenses and other assets & 1,993 & 1,961 \\ \hline Total current assets & 20,010 & 21,227 \\ \hline Equity method investments & 20,044 & 19,786 \\ \hline Other investments & 844 & 888 \\ \hline Other assets & 6,431 & 6,318 \\ \hline Deferred income tax assets & 2,558 & 2,508 \\ \hline Property, plant, and equipment, net & 11,208 & 11,272 \\ \hline Trademarks with indefinite lives & 10,811 & 9.637 \\ \hline Goodwill & 18,206 & 17,435 \\ \hline Other intangible assets & 675 & 765 \\ \hline Total assets & $90,787 & $89,836 \\ \hline \multicolumn{3}{|l|}{ Liabilities and equity } \\ \hline \multicolumn{3}{|l|}{ Current liabilities } \\ \hline Accounts payable and accrued expenses & $11,591 & $11,764 \\ \hline Loans and notes payable & 2.270 & 11,434 \\ \hline Current maturities of long-term debt & 504 & 4,423 \\ \hline Accrued income taxes & 820 & 431 \\ \hline Total current liabilities & 15,185 & 28,052 \\ \hline Long-term debt & 41,730 & 28,617 \\ \hline Other liabilities & 9,831 & 8,850 \\ \hline Deferred income tax liabilities & 1,906 & 2,375 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|} \hline & & \\ \hline Short-term investments & 1,842 & 1,526 \\ \hline Marketable securities & 2,442 & 3,357 \\ \hline Trade accounts receivable, net & 3,270 & 4,130 \\ \hline Inventories & 3,397 & 3,514 \\ \hline Prepaid expenses and other assets & 1,993 & 1,961 \\ \hline Total current assets & 20,010 & 21,227 \\ \hline Equity method investments & 20,044 & 19,786 \\ \hline Other investments & 844 & 888 \\ \hline Other assets & 6,431 & 6,318 \\ \hline Deferred income tax assets & 2,558 & 2,508 \\ \hline Property, plant, and equipment, net & 11,208 & 11,272 \\ \hline Trademarks with indefinite lives & 10,811 & 9,637 \\ \hline Goodwill & 18,206 & 17,435 \\ \hline Other intangible assets & 675 & 765 \\ \hline Total assets & $90,787 & $89,836 \\ \hline \multicolumn{3}{|l|}{ Liabilities and equity } \\ \hline \multicolumn{3}{|l|}{ Current liabilities } \\ \hline Accounts payable and accrued expenses & $11,591 & $11,764 \\ \hline Loans and notes payable & 2,270 & 11,434 \\ \hline Current maturities of long-term debt & 504 & 4,423 \\ \hline Accrued income taxes & 820 & 431 \\ \hline Total current liabilities & 15,185 & 28,052 \\ \hline Long-term debt & 41,730 & 28,617 \\ \hline Other liabilities & 9,831 & 8,850 \\ \hline Deferred income tax liabilities & 1,906 & 2,375 \\ \hline Total liabilities & 68,652 & 67,894 \\ \hline Total equity & 22,135 & 21,942 \\ \hline Total liabilities and equity & $90,787 & $89,836 \\ \hline \end{tabular} Following are summarized 2020 and 2019 income statements and balance sheets for The Coca-Cola Company. \begin{tabular}{|c|c|c|} \hline \multicolumn{3}{|c|}{THECOCA-COLACOMPANYANDSUBSIDIARIESConsolidatedStatementsofIncome(5millions)} \\ \hline Year Ended December 31 & 2020 & 2019 \\ \hline Net operating revenues & $34,335 & $38,757 \\ \hline Cost of goods sold & 13,970 & 15,204 \\ \hline Gross profit & 20,365 & 23,553 \\ \hline Selling. general, and administrative expenses & 10,120 & 12,587 \\ \hline Other operating charges & 887 & 476 \\ \hline Operating income & 9,358 & 10,490 \\ \hline Interest income & 385 & 586 \\ \hline Interest expense & 1,494 & 984 \\ \hline Equity income (loss)-net & 1,017 & 1,091 \\ \hline Other income (loss) - net & 875 & 35 \\ \hline Income before taxes & 10,141 & 11,218 \\ \hline Income taxes & 2,060 & 1,873 \\ \hline Consolidated net income & $8,081 & $9,345 \\ \hline \end{tabular} Required 1. For 2019 and 2020, calculate operating assets, operating liabilities, and net operating assets. Operating assets: 2020: $ 2019: \$

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

Handbook Of The Fundamentals Of Financial Decision Making

Authors: Leonard C MacLean, William T Ziemba

1st Edition

9814417343, 978-9814417341

More Books

Students also viewed these Finance questions