Mondelez International Inc. is one of the world's largest snacks companies, with a brand portfolio that...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Mondelez International Inc. is one of the world's largest snacks companies, with a brand portfolio that includes: Nabisco, Oreo, Milka, Cadbury and Trident. The company's balance sheets and income state- ments follow. Refer to these financial statements to answer the requirements. MONDELEZ INTERNATIONAL INC. Consolidated Statement of Earnings 2015 For the Years Ended December 31 (in millions) Net revenues Cost of sales.. Gross profit...... Selling, general and administrative expenses Asset impairment and exit costs .... Gains on coffee business transactions and divestitures... Loss on deconsolidation of Venezuela... Amortization of intangibles..... Operating income.... Interest and other expense, net.. Earnings from continuing operations before income taxes... Provision for income taxes.. Earnings from continuing operations.... Earnings from discontinued operations, net of income taxes. Net earnings... Noncontrolling interest... Net earnings attributable to Mondelēz International.. $29,636 18,124 11,512 7,577 901 (6,822) 778 181 8,897 1,013 7,884 593 7,291 7,291 24 $ 7,267 2014 $34,244 21,647 12,597 8,457 692 206 3,242 688 2,554 353 2,201 2,201 17 $2,184 2013 $35,299 22,189 13,110 8,679 273 (30) 217 3,971 1,579 2,392 60 2,332 1,603 3,935 20 $ 3,915 As of December 31 (in millions, expect share data) Assets Cash and cash equivalents Trade receivables (net of allowances of $54 at 2015 and $66 at 2014) MONDELEZ INTERNATIONAL INC. Consolidated Balance Sheets Other receivables (net of allowances of $109 at 2015 and $91 at 2014). Inventories, net.. Deferred income taxes. Other current assets.. Total current assets Property, plant and equipment, net Goodwill.. Intangible assets, net.. Prepaid pension assets Equity method investments. Other assets... Total Assets. As of December 31 (in millions, expect share data) Liabilities.... Short-term borrowings. Current portion of long-term debt. Accounts payable. Accrued marketing. Accrued employment costs. Other current liabilities. Total current liabilities.. Long-term debt Deferred income taxes. Accrued pension costs. Accrued postretirement health care costs. Other liabilities Total liabilities.. Equity Common stock, no par value (1,996,537,778 shares issued at 2015 and 2014). Additional paid-in capital. Retained earnings Accumulated other comprehensive losses Treasury stock, at cost. Total Mondelēz International shareholders' equity. Noncontrolling interest Total equity. Total liabilties and equity.. 2015 $ 1,870 2,634 1,212 2,609 633 8,958 8,362 20,664 18,768 69 5,387 635 $62,843 2015 $ 236 605 4,890 1,634 844 2,713 10,922 14,557 4,750 2,183 499 1,832 $34,743 31,760 20,700 (9,986) (14,462) 28,012 88 28,100 $62,843 2014 $1,631 3,802 949 3,480 480 1,408 11,750 9,827 23,389 20,335 53 662 755 $66,771 2014 $ 1,305 1,530 5,299 2,047 946 2,880 14,007 13,821 5,512 2,912 526 2,140 $38,918 31,651 14,529 (7,318) (11,112) 27,750 103 27,853 $66,771 Required a. Compute net operating profit after tax (NOPAT) for 2015. Assume that the combined federal and state statutory tax rate is 37%. b. Compute net operating assets (NOA) for 2015 and 2014. c. Compute RNOA and disaggregate it into net operating profit margin (NOPM) and net operating asset turnover (NOAT) for 2015; confirm that RNOA = NOPMX NOAT. The median NOPM and NOAT for companies in the packaged food industry is 5% and 2.1, with a median RNOA of 10.5%. Comment on NOPM and NOAT estimates for Mondelez in comparison to industry medians. d. Compute net nonoperating obligations (NNO) for 2015 and 2014. Confirm the relation: NOA = NNO + Total equity. e. Compute return on equity (ROE) for 2015. f. Infer the nonoperating return component of ROE for 2015. g. Comment on the difference between ROE and RNOA. What does this relation suggest about Monde- lez's use of debt? Mondelez International Inc. is one of the world's largest snacks companies, with a brand portfolio that includes: Nabisco, Oreo, Milka, Cadbury and Trident. The company's balance sheets and income state- ments follow. Refer to these financial statements to answer the requirements. MONDELEZ INTERNATIONAL INC. Consolidated Statement of Earnings 2015 For the Years Ended December 31 (in millions) Net revenues Cost of sales.. Gross profit...... Selling, general and administrative expenses Asset impairment and exit costs .... Gains on coffee business transactions and divestitures... Loss on deconsolidation of Venezuela... Amortization of intangibles..... Operating income.... Interest and other expense, net.. Earnings from continuing operations before income taxes... Provision for income taxes.. Earnings from continuing operations.... Earnings from discontinued operations, net of income taxes. Net earnings... Noncontrolling interest... Net earnings attributable to Mondelēz International.. $29,636 18,124 11,512 7,577 901 (6,822) 778 181 8,897 1,013 7,884 593 7,291 7,291 24 $ 7,267 2014 $34,244 21,647 12,597 8,457 692 206 3,242 688 2,554 353 2,201 2,201 17 $2,184 2013 $35,299 22,189 13,110 8,679 273 (30) 217 3,971 1,579 2,392 60 2,332 1,603 3,935 20 $ 3,915 As of December 31 (in millions, expect share data) Assets Cash and cash equivalents Trade receivables (net of allowances of $54 at 2015 and $66 at 2014) MONDELEZ INTERNATIONAL INC. Consolidated Balance Sheets Other receivables (net of allowances of $109 at 2015 and $91 at 2014). Inventories, net.. Deferred income taxes. Other current assets.. Total current assets Property, plant and equipment, net Goodwill.. Intangible assets, net.. Prepaid pension assets Equity method investments. Other assets... Total Assets. As of December 31 (in millions, expect share data) Liabilities.... Short-term borrowings. Current portion of long-term debt. Accounts payable. Accrued marketing. Accrued employment costs. Other current liabilities. Total current liabilities.. Long-term debt Deferred income taxes. Accrued pension costs. Accrued postretirement health care costs. Other liabilities Total liabilities.. Equity Common stock, no par value (1,996,537,778 shares issued at 2015 and 2014). Additional paid-in capital. Retained earnings Accumulated other comprehensive losses Treasury stock, at cost. Total Mondelēz International shareholders' equity. Noncontrolling interest Total equity. Total liabilties and equity.. 2015 $ 1,870 2,634 1,212 2,609 633 8,958 8,362 20,664 18,768 69 5,387 635 $62,843 2015 $ 236 605 4,890 1,634 844 2,713 10,922 14,557 4,750 2,183 499 1,832 $34,743 31,760 20,700 (9,986) (14,462) 28,012 88 28,100 $62,843 2014 $1,631 3,802 949 3,480 480 1,408 11,750 9,827 23,389 20,335 53 662 755 $66,771 2014 $ 1,305 1,530 5,299 2,047 946 2,880 14,007 13,821 5,512 2,912 526 2,140 $38,918 31,651 14,529 (7,318) (11,112) 27,750 103 27,853 $66,771 Required a. Compute net operating profit after tax (NOPAT) for 2015. Assume that the combined federal and state statutory tax rate is 37%. b. Compute net operating assets (NOA) for 2015 and 2014. c. Compute RNOA and disaggregate it into net operating profit margin (NOPM) and net operating asset turnover (NOAT) for 2015; confirm that RNOA = NOPMX NOAT. The median NOPM and NOAT for companies in the packaged food industry is 5% and 2.1, with a median RNOA of 10.5%. Comment on NOPM and NOAT estimates for Mondelez in comparison to industry medians. d. Compute net nonoperating obligations (NNO) for 2015 and 2014. Confirm the relation: NOA = NNO + Total equity. e. Compute return on equity (ROE) for 2015. f. Infer the nonoperating return component of ROE for 2015. g. Comment on the difference between ROE and RNOA. What does this relation suggest about Monde- lez's use of debt?
Expert Answer:
Answer rating: 100% (QA)
a Calculation of Net Operating Profit After Tax NOPAT in millions Particulars 2015 Net Revenue 29636 ... View the full answer
Related Book For
Financial and Managerial Accounting the basis for business decisions
ISBN: 978-1259692406
18th edition
Authors: Jan Williams, Susan Haka, Mark Bettner, Joseph Carcello
Posted Date:
Students also viewed these accounting questions
-
On May 22, 2012, the audit firm of Brock, Schechter & Polakoff LLP (hereafter BSP) was censured and fined $20,000 by the PCAOB in relation to its audits of public companies located in Taiwan and...
-
? ? The financial statements of P&G are presented in Appendix B. The company s complete annual report, including the notes to the financial statements, is available online. Click here to view...
-
On pages 279-280 are statements of earnings and financial position for Wexler Industries. Required a. Use professional judgment in deciding on the preliminary judgment about materiality for earnings,...
-
Aggie, inc. purchased a truck at a cost of $12,000. the truck has an estimate salvage value of $2,000 and an estimated life of 5 years, or 100,000 hours of operation. The truck was purchased on...
-
Taub Company issued 10,000 shares of its $5 par value common stock having a market value of $25 per share and 15,000 shares of its $15 par value preferred stock having a market value of $20 per share...
-
(a) Analyze Facebook's financial statements and excerpts from the company's 2013 Form 10-K. Your analysis should include the preparation of common-size financial statements, key financial ratios, and...
-
Assume HPC, Inc., began December with 60 units of inventory that cost a total of $720. During December, HPC, Inc., purchased and sold goods as follows: HPC, Inc., uses perpetual inventory. Under the...
-
Using 2008 as the base year, prepare a trend analysis of the following data, and tell whether the situation shown by trends is favorable or unfavorable. 2012 20 2010 2009 2008 Net sales Cost of goods...
-
Watch three of your favorite television shows (or three episodes of your favorite show) and observe the number of ethical dilemmas related to communication that people and characters confront. Note...
-
(a) Develop a user defined function "MyVar" that calculates a variance by using the following equation: MyVar = 5 17 (3x7 Avg) 2n-1 where Avg represents the average of variable X,. Use the values...
-
George bought the following amounts of Stock A over the years: Stock A Stock A Stock A Date Purchased 11/21/1996 3/18/2002 5/22/2011 Number of Shares 1,040 520 790 Adjusted Basis $ 24,960 9,360...
-
Calculate a log fx (x;,) x2 for a normal distribution and find its value for = 0.9 and = 0.8 (describe the steps in your derivation in detail).
-
For Lenna (B/W) images, use 6, 8, 10 tap ho (n) digital FIR filters as given below; 0.0352 -0.0854 -0.1350 -0.0106 0.3327 0.0329 0.0308 0.4599 -0.1870 0.8069 -0.0280 -0.0322 0.6309 0.7148 0.0033...
-
The letters of the word HAT are cut apart and put into a bag. One letter is drawn from the bag and a standard die is rolled. What is the probability of drawing the letter A and rolling a number that...
-
Provide 2 different ways of representing this problem and its solution that might be used to 'convince' a student of the solution and its reasonableness. Think about the different ways that fractions...
-
Determine the total dollar amount for each classification; asset, liability, stockholder's equity. Suppose the following items were taken from the balance sheet of Nike, Inc. (All dollars are in...
-
C Find three linearly x G A body with mass x | + ced/1234847-MAT-330-H3020-OL-TRAD-UG.23EW3/Course%20Documents/MAT%20330%20Module%20Three%20 Template.pdf Module Three-M X MAT 330 Module X 100% Do...
-
A spacecraft has left the earth and is moving toward Mars. An observer on the earth finds that, relative to measurements made when the spacecraft was at rest, its a. length is shorter b. KE is less...
-
Ski Powder Resort ends its fiscal year on April 30. The business adjusts its accounts monthly, but closes them only at year-end (April 30). The resorts busy season is from December 1 through March...
-
Each of the following situations describes an event that affected the stock market price of a particular company. a. The price of a common share of McDonnell Douglas, Inc., increased by over $5 per...
-
At the end of the year, when closing the books, what is the treatment for immaterial standard variance account balances? What is the treatment for standard variance account balances that are material...
-
Let $S^{2}$ denote a sphere of unit radius, centered at the origin of $\mathbb{R}^{3}$. What is the group of transformations that leave it invariant? Next, let $S_{(1)}^{2}$ be a sphere of unit...
-
Prove that the order of the symmetric group of a set of $N$ elements, $S_{N}$, is $N$ !.
-
Let $S_{(2)}^{2}$ denote a sphere of unit radius, centered at the origin of threedimensional space, with two noncoincident points on its surface. What is the group of transformations that leave...
Study smarter with the SolutionInn App