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:
In: Finance
Zayas, LLC, has identified the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 - 78500 -78500 1 43000 21000 2 29000 28000 3 23000 34000 4 21000 41000 if the required return is 12 percent, what is the NVP for each of these projects? Which project will you choose if you apply the NVP decision rule? Which project should the company accept? What discount rate would you be indifferent between these two projects ?
In: Finance
Ricky's Piano Rebuilding Company has been operating for one year. On January 1, at the start of its second year, its income statement accounts had zero balances and its balance sheet account balances were as follows: Cash $ 6,900 Accounts Payable $ 8,500 Accounts Receivable 25,250 Deferred Revenue (deposits) 5,200 Supplies 1,350 Notes Payable (long-term) 43,500 Equipment 15,300 Common Stock 15,000 Land 6,900 Retained Earnings 6,200 Building 22,700 Following are the January transactions: a.Received a $865 deposit from a customer who wanted her piano rebuilt in February. b.Rented a part of the building to a bicycle repair shop; $345 rent received for January. c.Delivered five rebuilt pianos to customers who paid $11,925 in cash. d.Delivered two rebuilt pianos to customers for $6,800 charged on account. e.Received $4,800 from customers as payment on their accounts. f.Received an electric and gas utility bill for $440 for January services to be paid in February. g.Ordered $995 in supplies. h.Paid $1,600 on account in January. i.Paid $10,300 in wages to employees in January for work done this month. j.Received and paid cash for the supplies in (g).
How to come up with a income statement for the month ended and at January 31.
How to come up with a statement of retained earnings for the month ended and at January 31.
How to come up with a classified balance sheet for the month ended and at January 31.
In: Finance
Future value (with changing interest rates). Jose has $8,000 to invest for a 2-year period. He is looking at four different investment choices.
What will be the value of his investment at the end of 2 years for each of the following potential investments?
a. Bank CD at 4.5%.
b. Bond fund at 7.5%.
c. Mutual stock fund at 12%.
d. New venture stock at 25%.
a. What will be the value of Jose's bank CD investment that offers an annual rate of return of 4.5% for 2 years? $ ___ (Round to the nearest cent.)
b. What will be the value of Jose's bond fund investment that offers an annual rate of return of 7.5% for 2 years? $ ___ (Round to the nearest cent.)
c. What would be the value of Jose's mutual stock fund investment if it earns an annual rate of return of 12% for 2 years? $___ (Round to the nearest cent.)
d. What would be the value of Jose's new venture stock investment if it earns an annual rate of return of 25% for 2 years? $____ (Round to the nearest cent.)
In: Finance
Respond to you thoughts on this discussion in 150 words
It is important in today’s world to be able to understand present and future value in the monetary system when making any decisions. Due to the need of understanding the calculations, I have chosen the green side for this discussion. One reason is that even outside of a business environment, the use of understanding the calculations of present and future value are necessary. An example that comes to mind is one of my coworkers and his finance have decided to buy a house. He has had to determine what the future value of his mortgage payments would be today to make the decision on what would be the best option home for him and his finance. This requires him to have more of an understanding of the calculations that the tools used to make these calculations. Another example that comes to mind for this side is equipment. My father, though he is employed by the military, also runs a farm. He has spent numerous occasions calculating the resent value of purchasing equipment and the payments that come with the purchase. One of the reasons that I have chosen the green side, is that he may understand that he may be pay $650 in six months for a tractor, but what would that payment be considered today. This ultimately means that though he has the tools required to perform the calculations needed; without the knowledge of how the calculations work within the monetary system, he would not understand the significance of the calculation itself. Technology is a great tool to use when working with equations such as the present value formula; however, just like there is human error, technology also could have errors that can change the value of the calculation that could end up causing people to have slightly false information. It would benefit people to have an understanding of the formulas in the monetary sense rather than just putting the information into a computer system or calculator and using that answer without knowledge of why we use the calculation.
In: Finance
Find the convexity of a 10-year maturity, 5% coupon bond selling at a yield to maturity of 6%. the bond pays its coupons annually.
In: Finance
Ricky’s Piano Rebuilding Company has been operating for one year. On January 1, at the start of its second year, its income statement accounts had zero balances and its balance sheet account balances were as follows: Cash $ 6,900 Accounts Payable $ 8,500 Accounts Receivable 25,250 Deferred Revenue (deposits) 5,200 Supplies 1,350 Notes Payable (long-term) 43,500 Equipment 15,300 Common Stock 15,000 Land 6,900 Retained Earnings 6,200 Building 22,700 Following are the January transactions: a.Received a $865 deposit from a customer who wanted her piano rebuilt in February. b.Rented a part of the building to a bicycle repair shop; $345 rent received for January. c.Delivered five rebuilt pianos to customers who paid $11,925 in cash. d.Delivered two rebuilt pianos to customers for $6,800 charged on account. e.Received $4,800 from customers as payment on their accounts. f.Received an electric and gas utility bill for $440 for January services to be paid in February. g.Ordered $995 in supplies. h.Paid $1,600 on account in January. i.Paid $10,300 in wages to employees in January for work done this month. j.Received and paid cash for the supplies in (g). How to do a income statement for the month ended and at January 31. How to do a statement of retained earnings for the month ended and at January 31. How to do a classified balance sheet for the month ended and at January 31.
In: Finance
What is a share repurchase and is it better than paying dividends? Compare, contrast and explain your results.
In: Finance
Pittsburg Savings & Loan makes four kinds of loans. These loans, with the yearly interest rate charged to customers, are shown in the table below.
Type of Loan Interest Charged (%, percent)
Commercial Loans 8
Home Mortgages 4
Home Improvements 6
Short-term revolving loans 10
The bank has $25 million in available funds. Its objective is to maximize yield on investment. The demand for short-term revolving loans never exceeds $10 million. Also there are policies and regulations on loans:
a. Home improvement loans cannot be higher than 40 percent of home mortgage loans.
b. Commercial loans cannot be higher than 20 percent of the home mortgage loans.
c. The bank must invest at least 50 percent of the loans outstanding (total loans) in mortgages.
Formulate this problem as an LP.
In: Finance
compare and contrast the NYSE with the NASDAQ. What are the listing requirements for both markets? Typically, what types of companies would you find listed on each market?
In: Finance
The Nelson Company has $1,687,500 in current assets and $675,000 in current liabilities. Its initial inventory level is $405,000, and it will raise funds as additional notes payable and use them to increase inventory.
$
In: Finance
Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)
2016 | 2015 | ||
Sales | $9,000.0 | $7,500.0 | |
Operating costs excluding depreciation | 6,750.0 | 6,375.0 | |
Depreciation and amortization | 173.0 | 150.0 | |
Earnings before interest and taxes | $2,077.0 | $975.0 | |
Less Interest | 193.0 | 161.0 | |
Pre-tax income | $1,884.0 | $814.0 | |
Taxes (40%) | 753.6 | 325.6 | |
Net income available to common stockholders | $1,130.4 | $488.4 | |
Common dividends | $1,017.0 | $391.0 |
Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars)
2016 | 2015 | ||
Assets | |||
Cash | $108.0 | $98.0 | |
Short-term investments | 46.0 | 38.0 | |
Accounts receivable | 1,350.0 | 1,125.0 | |
Inventories | 2,145.0 | 1,650.0 | |
Total current assets | $3,649.0 | $2,911.0 | |
Net plant and equipment | 1,725.0 | 1,500.0 | |
Total assets | $5,374.0 | $4,411.0 | |
Liabilities and Equity | |||
Accounts payable | $878.0 | $675.0 | |
Accruals | 293.0 | 225.0 | |
Notes payable | 180.0 | 150.0 | |
Total current liabilities | $1,351.0 | $1,050.0 | |
Long-term debt | 1,800.0 | 1,500.0 | |
Total liabilities | $3,151.0 | $2,550.0 | |
Common stock | 1,963.6 | 1,715.0 | |
Retained earnings | 259.4 | 146.0 | |
Total common equity | $2,223.0 | $1,861.0 | |
Total liabilities and equity | $5,374.0 | $4,411.0 |
1.What is the free cash flow for 2016? Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to one decimal place.
2.What is the ROIC for 2016? Round your answer to two decimal places.
How much of the FCF did Rhodes use for each of the following purposes: after-tax interest, net debt repayments, dividends, net stock repurchases, and net purchases of short-term investments? (Hint: Remember that a net use can be negative.) Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answers to one decimal place.
3.Reduction (increase) in debt
In: Finance
In: Finance
4. A bond offers a coupon rate of 6%, paid annually, and has a maturity of 11 years. The current market yield is 3%. If market conditions remain unchanged, what should the price of the bond be in 1 year?
In: Finance
ASSIGNMENT:
Please respond to the following:
Requirements:
In: Finance