Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

There are 4 questions required by this exercise (at the very bottom). Show your calculated ratios. Make sure you show the data used to calculate

There are 4 questions required by this exercise (at the very bottom). Show your calculated ratios. Make sure you show the data used to calculate the ratios.

The Procter & Gamble Company

Consolidated Balance Sheets

Amounts in millions; As of June 30

2018

2017

Assets

CURRENT ASSETS

Cash and cash equivalents

$ 2,569

$ 5,569

Available-for-sale investment securities

9,281

9,568

Accounts receivable

4,686

4,594

INVENTORIES

Materials and supplies

1,335

1,308

Work in process

588

529

Finished goods

2,815

2,787

Total inventories

4,738

4,624

Prepaid expenses and other current assets

2,046

2,139

TOTAL CURRENT ASSETS

23,320

26,494

PROPERTY, PLANT AND EQUIPMENT, NET

20,600

19,893

GOODWILL

45,175

44,699

TRADEMARKS AND OTHER INTANGIBLE ASSETS, NET

23,902

24,187

OTHER NONCURRENT ASSETS

5,313

5,133

TOTAL ASSETS

$ 118,310

$ 120,406

Liabilities and Sharesholders' Equity

CURRENT LIABILITIES

Accounts payable

$ 10,344

$ 9,632

Accrued and other liabilities

7,470

7,024

Debt due within one year

10,423

13,554

TOTAL CURRENT LIABILITIES

28,237

30,210

LONG-TERM DEBT

20,863

18,038

DEFERRED INCOME TAXES

6,163

8,126

OTHER NONCURRENT LIABILITIES

10,164

8,254

TOTAL LIABILITIES

65,427

64,628

SHAREHOLDERS' EQUITY

Convertible Class A preferred stock, stated value $1 per share (600 shares authorized)

967

1,006

Non-Voting Class B preferred stock, stated value $1 per share (200 shares authorized)

Common stock, stated value $1 per share (10,000 shares authorized; shares issued: 2018 - 4,009.2, 2017 - 4,009.2 )

4,009

4,009

Additional paid-in capital

63,846

63,641

Reserve for ESOP debt retirement

(1,204)

(1,249)

Accumulated other comprehensive income/(loss)

(14,749)

(14,632)

Treasury stock, at cost (shares held: 2018 -1,511.2, 2017 - 1,455.9)

(99,217)

(93,715)

Retained earnings

98,641

96,124

Noncontrolling interest

590

594

TOTAL SHAREHOLDERS' EQUITY

52,883

55,778

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$ 118,310

$ 120,406

The Procter & Gamble Company

Consolidated Statements of Earnings

Amounts in millions except per share amounts; Years ended June 30

2018

2017

NET SALES

$ 66,832

$ 65,058

Cost of products sold

34,268

32,535

Selling, general and administrative expense

18,853

18,568

OPERATING INCOME

13,711

13,955

Interest expense

506

465

Interest income

247

171

Other non-operating income/(expense), net

(126)

(404)

EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

13,326

13,257

Income taxes on continuing operations

3,465

3,063

NET EARNINGS FROM CONTINUING OPERATIONS

9,861

10,194

NET EARNINGS FROM DISCONTINUED OPERATIONS

5,217

NET EARNINGS

9,861

15,411

Less: Net earnings attributable to noncontrolling interests

111

85

NET EARNINGS ATTRIBUTABLE TO PROCTER & GAMBLE

$ 9,750

$ 15,326

BASIC NET EARNINGS PER COMMON SHARE: (1)

Earnings from continuing operations

$ 3.75

$ 3.79

Earnings from discontinued operations

2.01

BASIC NET EARNINGS PER COMMON SHARE

$ 3.75

$ 5.80

DILUTED NET EARNINGS PER COMMON SHARE: (1)

Earnings from continuing operations

$ 3.67

$ 3.69

Earnings from discontinued operations

1.90

DILUTED NET EARNINGS PER COMMON SHARE

$ 3.67

$ 5.59

DIVIDENDS PER COMMON SHARE

$ 2.79

$ 2.70

Selected Ratios

2018-06

2017-06

Profitability

Net Margin %

Return on Assets %

Return on Equity %

Financial Health or Debt Management Ratios

Total Liabilities or Total Debt

Financial Leverage or Equity Multiplier

Debt/Equity

Interest Coverage

Liquidity Ratios

Current Ratio

Quick Ratio

1. Calculate the selected ratios shown for 2017 and 2018

2. Indicate whether the change in each ratio is a strength or weakness

3. Use the short DuPont equation below to indicate what drove the change on the return on assets from 2017 to 2018

Return on Assets = Net Margin X Total Asset Turnover

4. Use the long DuPont equation below to indicate what drove the change on the return on assets from 2017 to 2018

Return on Equity = Return on Assets X Equity Multiplier

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_2

Step: 3

blur-text-image_3

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

Forecasting Principles And Practice

Authors: Rob J Hyndman, George Athanasopoulos

3rd Edition

0987507133, 978-0987507136

More Books

Students also viewed these Finance questions