Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please find the ROE, RNOA, NOPM, NOAT, AT, ROA, Times Interest Earned, Cash Flow from Operations to Total Debt, Free Cash Flow to Total Debt,

Please find the ROE, RNOA, NOPM, NOAT, AT, ROA, Times Interest Earned, Cash Flow from Operations to Total Debt, Free Cash Flow to Total Debt, Current Ratio, Quick Ratio, Liabilities to Equity Ratio, Total Debt to Equity Ratio, Turnover Ratios for Cash, A/R, Inventory, and A/P, and Z-Score for all years. Also, please show work!

Consolidated Balance Sheet - USD ($) $ in Millions Dec. 31, 2015 Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012
Current Assets
Cash and cash equivalents $ 8,524 $ 7,441 $15,621 $13,451
Short-term investments 4,903 8,278 1,865 2,690
Accounts receivable (net of allowance for doubtful accounts of $165 in 2015 and $153 in 2014) (excludes accounts receivable of $10 in 2015 and $80 in 2014 classified in Other assets - see Note 5) 6,484 6,626 7,184 7,672
Inventories (excludes inventories of $1,569 in 2015 and $1,664 in 2014 classified in Other assets - see Note 6) 4,700 5,571 6,226 6,535
Other current assets 5,153 4,689 0 0
Deferred income taxes and other current assets 0 0 4,789 4,509
Total current assets 29,764 32,605 35,685 34,857
Investments 13,039 13,515 9,770 7,305
Property, Plant and Equipment (at cost)
Land 490 541 550 591
Buildings 12,154 13,101 13,627 13,196
Machinery, equipment and office furnishings 14,261 16,050 17,106 17,188
Construction in progress 1,525 1,448 1,811 2,440
Property, Plant and Equipment, Gross 28,430 31,140 33,094 33,415
Less: accumulated depreciation 15,923 18,004 18,121 17,385
Property, Plant and Equipment, Net, Total 12,507 13,136 14,973 16,030
Goodwill 17,723 12,992 12,301 12,134
Other Intangibles, Net 22,602 20,386 23,801 29,083
Other Assets 6,144 5,533 9,115 6,723
Total Assets 101,779 98,167 105,645 106,132
Current Liabilities
Loans payable and current portion of long-term debt 2,585 2,704 4,521 4,315
Trade accounts payable 2,533 2,625 2,274 1,753
Accrued and other current liabilities 11,216 10,523 9,501 9,737
Income taxes payable 1,560 1,237 251 1,200
Dividends payable 1,309 1,308 1,321 1,343
Total current liabilities 19,203 18,397 17,868 18,348
Long-Term Debt 23,929 18,699 20,539 16,254
Deferred Income Taxes and Other Noncurrent Liabilities 13880 12,079 14,912 16,067
Merck & Co., Inc. Stockholders Equity
Common stock, $0.50 par value Authorized - 6,500,000,000 shares Issued - 3,577,103,522 shares in 2015 and 2014 1,788 1,788 1,788 1,788
Other paid-in capital 40,222 40,423 40,508 40,646
Retained earnings 45,348 46,021 39,257 39,985
Accumulated other comprehensive loss (4,148) (4,323) -2,197 -4,682
Stockholders' equity before deduction for treasury stock 83,210 83,909 79,356 77,737
Less treasury stock, at cost: 795,975,449 shares in 2015 and 738,963,326 shares in 2014 38,534 35,262 29,591 24,717
Total Merck & Co., Inc. stockholders equity 44,676 48,647 49,765 53,020
Noncontrolling Interests 91 144 2,561 2,443
Total equity 44,767 48,791 52,326 55,463
Total Liabilities and Equity $ 101,779 $ 98,167 $105,645

$106,132

Consolidated Statement of Income - USD ($) $ in Millions

12 Months Ended
Dec. 31, 2015 Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012
Income Statement [Abstract]
Sales $ 39,498 $ 42,237 $ 44,033 $47,267
Costs, Expenses and Other
Materials and production 14,934 16,768 16,954 16,446
Marketing and administrative 10,313 11,606 11,911 12,776
Research and development 6,704 7,180 7,503 8,168
Restructuring costs 619 1,013 1,709 664
Equity income from affiliates 0 0 0 -642
Other (income) expense, net 1,527 (11,613) 411 1,116
Total Costs, Expenses and Other 34,097 24,954 38,488 38,528
Income Before Taxes 5,401 17,283 5,545 8,739
Taxes on Income 942 5,349 1,028 2,440
Net Income 4,459 11,934 4,517 6,299
Less: Net Income Attributable to Noncontrolling Interests 17 14 113 131
Net Income Attributable to Merck & Co., Inc. $ 4,442 $ 11,920 $ 4,404 $6,168
Basic Earnings per Common Share Attributable to Merck & Co., Inc. Common Shareholders (in dollars per share) $ 1.58 $ 4.12 $ 1.49 $2.03
Earnings per Common Share Assuming Dilution Attributable to Merck & Co., Inc. Common Shareholders (in dollars per share) $ 1.56 $ 4.07 $ 1.47 $2

Consolidated Statement of Cash Flows - USD ($) $ in Millions 12 Months Ended
Dec. 31, 2015 Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012
Cash Flows from Operating Activities
Net income $ 4,459 $ 11,934 $ 4,517 $6,299
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 6,375 6,691 6,988 6,978
Intangible asset impairment charges 162 1,222 765 200
Foreign currency devaluation related to Venezuela 876 0 140 0
Net charge related to the settlement of Vioxx shareholder class action litigation 680 0 0 0
Gain on divestiture of Merck Consumer Care business 0 (11,209) 0 0
Gain on AstraZeneca option exercise 0 (741) 0 0
Loss on extinguishment of debt 0 628 0 0
Equity income from affiliates (205) (257) (404) -642
Dividends and distributions from equity method affiliates 50 185 237 291
Deferred income taxes (764) (2,600) (330) 669
Share-based compensation 299 278 276 335
Other 757 (95) 259 28
Net changes in assets and liabilities:
Accounts receivable (480) (554) 436 349
Inventories 805 79 (365) -482
Trade accounts payable (37) 593 522 -302
Accrued and other current liabilities (8) 1,635 (397) -717
Income taxes payable (266) (21) (1,421) -34
Noncurrent liabilities (277) 190 (132) -1,747
Other (5) (98) 563 -1,203
Net Cash Provided by Operating Activities 12,421 7,860 11,654 10,022
Cash Flows from Investing Activities
Capital expenditures (1,283) (1,317) (1,548) -1,954
Purchases of securities and other investments (16,681) (24,944) (17,991) -12,841
Proceeds from sales of securities and other investments 20,413 15,114 16,298 7,783
Divestiture of Merck Consumer Care business, net of cash divested 0 13,951 0 0
Dispositions of other businesses, net of cash divested 316 1,169 46 0
Proceeds from AstraZeneca option exercise 0 419 0 0
Acquisition of Cubist Pharmaceuticals, Inc., net of cash acquired (7,598) 0 0 0
Acquisition of Idenix Pharmaceuticals, Inc., net of cash acquired 0 (3,700) 0 0
Acquisitions of other businesses, net of cash acquired (146) (181) (246) 0
Acquisition of Bayer AG collaboration rights 0 (1,000) 0 0
Cash inflows from net investment hedges 139 195 350 39
Other 82 (80) (57) 168
Net Cash Used in Investing Activities (4,758) (374) (3,148) -6,805
Cash Flows from Financing Activities
Net change in short-term borrowings (1,540) (460) (159) 624
Payments on debt (2,906) (6,617) (1,775) -22
Proceeds from issuance of debt 7,938 3,146 6,467 2,562
Purchases of treasury stock (4,186) (7,703) (6,516) -2,591
Dividends paid to stockholders (5,117) (5,170) (5,157) -5,116
Other dividends paid 0 (77) (120) -120
Proceeds from exercise of stock options 485 1,560 1,210 1,310
Other 56 208 60 86
Net Cash Used in Financing Activities (5,270) (15,113) (5,990) -3,267
Effect of Exchange Rate Changes on Cash and Cash Equivalents (1,310) (553) (346) -30
Net Increase (Decrease) in Cash and Cash Equivalents 1,083 (8,180) 2,170 -80
Cash and Cash Equivalents at Beginning of Year 7,441 15,621 13,451 13,531
Cash and Cash Equivalents at End of Year $ 8,524 $ 7,441 $ 15,621 $13,451

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

Advanced Management Accounting Pearson New International

Authors: Robert Steven Kaplan, Anthony A. Atkinson

3rd Edition

1292026596, 978-1292026596

More Books

Students also viewed these Accounting questions