$1.$ Compute $$NOPAT$($Net Operating Profit After Tax$)$ for the year ended December $31,2022$ on a consolidated basis and for each segment. $($Note: Use a $21\%$ effective income tax rate in all cases and do not make any $$earnings quality$$ adjustments to the amounts reported.$)$

$2.$ Reconcile $$Total Assets$$ with $$Net Operating Assets$$ as of December $31,2022$ and December $31,2021$ on a consolidated basis and for each segment. Show each reconciling adjustment

Transcribed Image Text:

Non-financial Financial Consolidating Consolidated Services Entities Services Entities Adj Revenue: Motorcycles and related products 4,946,005 (11,500) 4,934,505 Financial services 822,530 (1,905) 820,625 4,946,005 822,530 (13,405) 5,755,130 Costs and expenses: Motorcycles and related products cost of goods sold 3,403,728 3,403,728 Financial services interest expense 217,653 217,653 Financial services provision for credit losses 145,133 145,133 Selling, administrave and engineering expense Restructuring benefit 941,856 151,833 (13,807) 1,079,882 (544) (544) 4,345,040 514,619 (13,807) 4,845,852 Operating income Other income, net 600,965 307,911 402 909,278 48,652 48,652 Investment income 204,538 (200,000) 4,538 Interest expense 31,235 31,235 Income before income taxes 822,920 307,911 (199,598) 931,233 Income tax provision 125,820 66,199 192,019 Net income 697,100 241,712 (199,598) 739,214 Less: (income) loss aributable to noncontrolling interests 2,194 2,194 Net income aributable to Harley-Davidson, Inc. 699,294 241,712 (199,598) 741,408 Harley Davidson Consolidated Balance Sheets December 31, (Dollars in thousands) ASSETS Current assets: Cash and cash equivalents Accounts receivable-trade, net 2022 2021 1,433,175 1,874,745 252,225 182,148 Inventories 950,960 712,942 Prepaid expenses and other 196,238 185,777 Total current assets 2,832,598 2,955,612 Property, plant and equipment, net 689,886 683,984 Goodwill 62,090 63,177 Other non-current assets 134,935 128,727 Deferred income taxes 135,041 82,922 Total assets 3,854,550 3,914,422 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable Accrued liabilities Short-term debt Current portion of long-term debt Total current liabilities Long-term debt Other long-term liabilities Deferred income taxes 378,002 374,978 620,945 855,638 770,468 751,286 1,684,782 1,542,496 3,454,197 3,524,398 4,457,052 4,595,617 232,784 206,663 328,403 288,004 8,472,436 8,614,682 Total liabilities Stockholders' equity: Preferred stock, shares issued Common stock, shares issued Additional paid-in capital Retained earnings Treasury-common stock shares, at cost Accumulated other comprehensive loss Noncontrolling interests in subsidiaries The Hershey Company stockholders' equity Total stockholders' equity Total liabilities and stockholders' equity 0 0 1,704 1,694 1,688,159 1,547,011 2,490,649 1,842,421 (935,064) (596,963) (341,929) (240,919) 2,903,519 2,553,244 3,289 0 2,906,808 2,553,244 11,379,244 11,167,926 Non-financial Financial Consolidating Consolidated Services Entities Services Entities Adj Revenue: Motorcycles and related products 4,946,005 (11,500) 4,934,505 Financial services 822,530 (1,905) 820,625 4,946,005 822,530 (13,405) 5,755,130 Costs and expenses: Motorcycles and related products cost of goods sold 3,403,728 3,403,728 Financial services interest expense 217,653 217,653 Financial services provision for credit losses 145,133 145,133 Selling, administrave and engineering expense Restructuring benefit 941,856 151,833 (13,807) 1,079,882 (544) (544) 4,345,040 514,619 (13,807) 4,845,852 Operating income Other income, net 600,965 307,911 402 909,278 48,652 48,652 Investment income 204,538 (200,000) 4,538 Interest expense 31,235 31,235 Income before income taxes 822,920 307,911 (199,598) 931,233 Income tax provision 125,820 66,199 192,019 Net income 697,100 241,712 (199,598) 739,214 Less: (income) loss aributable to noncontrolling interests 2,194 2,194 Net income aributable to Harley-Davidson, Inc. 699,294 241,712 (199,598) 741,408 Harley Davidson Consolidated Balance Sheets December 31, (Dollars in thousands) ASSETS Current assets: Cash and cash equivalents Accounts receivable-trade, net 2022 2021 1,433,175 1,874,745 252,225 182,148 Inventories 950,960 712,942 Prepaid expenses and other 196,238 185,777 Total current assets 2,832,598 2,955,612 Property, plant and equipment, net 689,886 683,984 Goodwill 62,090 63,177 Other non-current assets 134,935 128,727 Deferred income taxes 135,041 82,922 Total assets 3,854,550 3,914,422 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable Accrued liabilities Short-term debt Current portion of long-term debt Total current liabilities Long-term debt Other long-term liabilities Deferred income taxes 378,002 374,978 620,945 855,638 770,468 751,286 1,684,782 1,542,496 3,454,197 3,524,398 4,457,052 4,595,617 232,784 206,663 328,403 288,004 8,472,436 8,614,682 Total liabilities Stockholders' equity: Preferred stock, shares issued Common stock, shares issued Additional paid-in capital Retained earnings Treasury-common stock shares, at cost Accumulated other comprehensive loss Noncontrolling interests in subsidiaries The Hershey Company stockholders' equity Total stockholders' equity Total liabilities and stockholders' equity 0 0 1,704 1,694 1,688,159 1,547,011 2,490,649 1,842,421 (935,064) (596,963) (341,929) (240,919) 2,903,519 2,553,244 3,289 0 2,906,808 2,553,244 11,379,244 11,167,926