Income statements and balance sheets follow for Snap-On Incorporated. Refer to these financial statements to answer...

70.2K

Verified Solution

Question

Finance

  1. Income statements and balance sheets follow for Snap-OnIncorporated. Refer to these financial statements to answer therequirements.

Snap-On Incorporated

Consolidated Statements of Earnings

(Amounts in millions)

For the fiscal year ended

2016

2015

Net sales

$ 3,430.4

$ 3,352.8

Cost of goods sold

(1,720.8)

(1,704.5)

Gross profit

1,709.6

1,648.3

Operating expenses

(1,054.1)

(1,053.7)

Operating earnings before financial services

655.5

594.6

Financial services revenue

281.4

240.3

Financial services expenses

(82.7)

(70.1)

Operating income from financial services

198.7

170.2

Operating earnings

854.2

764.8

Interest expense

(52.2)

(51.9)

Other income (expense) -- net

(0.6)

(2.4)

Earnings before income taxes and equity earnings

801.4

710.5

Income tax expense

(244.3)

(221.2)

Earnings before equity earnings

557.1

489.3

Equity earnings, net of tax

2.5

1.3

Net earnings

559.6

490.6

Net earnings attributable to noncontrolling interests

(13.2)

(11.9)

Net earnings attributable to Snap-on Incorporated

$ 546.4

$ 478.7

Continued next page

Snap-On Incorporated

Consolidated Balance Sheets

Fiscal Year End

(Amounts in millions)

2016

2015

Cash and cash equivalents

$   77.6

$   92.8

Trade and other accounts receivable - net

598.8

562.5

Finance receivables - net

472.5

447.3

Contract receivables - net

88.1

82.1

Inventories - net

530.5

497.8

Deferred income tax assets

0.0

109.9

Prepaid expenses and other assets

116.5

106.3

Total current assets

1,884.0

1,898.7

Property and equipment - net

425.2

413.5

Deferred income tax assets

72.8

106.3

Long-term finance receivables - net

934.5

772.7

Long-term contract receivables - net

286.7

266.6

Goodwill

895.5

790.1

Other intangibles - net

184.6

195.0

Other assets

39.9

44.0

Total assets

4,723.2

4,486.9

Notes payable and current maturities of long-term debt

301.4

18.4

Accounts payable

170.9

148.3

Accrued benefits

52.8

52.1

Accrued compensation

89.8

91.0

Franchisee deposits

66.7

64.4

Other accrued liabilities

307.9

296.3

Total current liabilities

989.5

670.5

Long-term debt

708.8

861.7

Deferred income tax liabilities

13.1

169.8

Retiree health care benefits

36.7

37.9

Pension liabilities

246.5

227.8

Other long-term liabilities

93.4

88.5

Total liabilities

2,088.0

$ 2,056.2

Preferred stock

Common stock

67.4

$ 67.4

Additional paid-in capital

317.3

296.3

Retained earnings

3,384.9

2,986.9

Accumulated other comprehensive income (loss)

(498.5)

(364.2)

Treasury stock at cost

(653.9)

(573.7)

Total shareholders’ equity attributable to Snap-on Inc.

2,617.2

2,412.7

Noncontrolling interests

18.0

18.0

Total shareholders’ equity

2,635.2

2,430.7

Total liabilities and shareholders’ equity

$ 4,723.2

$ 4,486.9

Continued next page

Required:

  1. Compute net operating profit after tax (NOPAT) for 2016 and2015. Assume that combined federal and state statutory tax ratesare 37% for fiscal 2016 and 2015.
  2. Compute net operating assets (NOA) for 2016 and 2015.
  3. Compute return on net operating assets (RNOA) for 2016 and2015. Net operating assets are $3,011.7 million in 2014.
  4. Compute return on equity (ROE) for 2016 and 2015.(Stockholders’ equity attributable to Snap-On in 2014 is $2,207.8million.)
  5. What is nonoperating return component of ROE for 2016 and2015?
  6. Comment on the difference between ROE and RNOA. What inferencedo you draw from this comparison?

Answer & Explanation Solved by verified expert
3.8 Ratings (752 Votes)
Please see the table below Please be guided by the second column titled Linkage to understand the mathematics The rows highlighted in yellow contain your answer Figures in parenthesis if any mean negative values All financials are in mn Last part has been answered after the table Parameter Linkage 2016 2015 2014    See Answer
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Transcribed Image Text

Income statements and balance sheets follow for Snap-OnIncorporated. Refer to these financial statements to answer therequirements.Snap-On IncorporatedConsolidated Statements of Earnings(Amounts in millions)For the fiscal year ended20162015Net sales$ 3,430.4$ 3,352.8Cost of goods sold(1,720.8)(1,704.5)Gross profit1,709.61,648.3Operating expenses(1,054.1)(1,053.7)Operating earnings before financial services655.5594.6Financial services revenue281.4240.3Financial services expenses(82.7)(70.1)Operating income from financial services198.7170.2Operating earnings854.2764.8Interest expense(52.2)(51.9)Other income (expense) -- net(0.6)(2.4)Earnings before income taxes and equity earnings801.4710.5Income tax expense(244.3)(221.2)Earnings before equity earnings557.1489.3Equity earnings, net of tax2.51.3Net earnings559.6490.6Net earnings attributable to noncontrolling interests(13.2)(11.9)Net earnings attributable to Snap-on Incorporated$ 546.4$ 478.7Continued next pageSnap-On IncorporatedConsolidated Balance SheetsFiscal Year End(Amounts in millions)20162015Cash and cash equivalents$   77.6$   92.8Trade and other accounts receivable - net598.8562.5Finance receivables - net472.5447.3Contract receivables - net88.182.1Inventories - net530.5497.8Deferred income tax assets0.0109.9Prepaid expenses and other assets116.5106.3Total current assets1,884.01,898.7Property and equipment - net425.2413.5Deferred income tax assets72.8106.3Long-term finance receivables - net934.5772.7Long-term contract receivables - net286.7266.6Goodwill895.5790.1Other intangibles - net184.6195.0Other assets39.944.0Total assets4,723.24,486.9Notes payable and current maturities of long-term debt301.418.4Accounts payable170.9148.3Accrued benefits52.852.1Accrued compensation89.891.0Franchisee deposits66.764.4Other accrued liabilities307.9296.3Total current liabilities989.5670.5Long-term debt708.8861.7Deferred income tax liabilities13.1169.8Retiree health care benefits36.737.9Pension liabilities246.5227.8Other long-term liabilities93.488.5Total liabilities2,088.0$ 2,056.2Preferred stock––Common stock67.4$ 67.4Additional paid-in capital317.3296.3Retained earnings3,384.92,986.9Accumulated other comprehensive income (loss)(498.5)(364.2)Treasury stock at cost(653.9)(573.7)Total shareholders’ equity attributable to Snap-on Inc.2,617.22,412.7Noncontrolling interests18.018.0Total shareholders’ equity2,635.22,430.7Total liabilities and shareholders’ equity$ 4,723.2$ 4,486.9Continued next pageRequired:Compute net operating profit after tax (NOPAT) for 2016 and2015. Assume that combined federal and state statutory tax ratesare 37% for fiscal 2016 and 2015.Compute net operating assets (NOA) for 2016 and 2015.Compute return on net operating assets (RNOA) for 2016 and2015. Net operating assets are $3,011.7 million in 2014.Compute return on equity (ROE) for 2016 and 2015.(Stockholders’ equity attributable to Snap-On in 2014 is $2,207.8million.)What is nonoperating return component of ROE for 2016 and2015?Comment on the difference between ROE and RNOA. What inferencedo you draw from this comparison?

Other questions asked by students