Question

In: Finance

Reformulating Financial Analysis for Equity Method Investments Cummins Inc. reports investments in affiliated companies, consisting mainly...

Reformulating Financial Analysis for Equity Method Investments

Cummins Inc. reports investments in affiliated companies, consisting mainly of investments in nine manufacturing joint ventures. Cummins reports those investments on its balance sheet at $958 million and provides the following financial information on its investee companies in a footnote to its 10-K report.

Equity Investee Financial Summary As of and for the years ended Dec. 31
$ millions 2015 2014 2013
Net sales $5,946 $7,426 $7,799
Gross margin 1,265 1,539 1,719
Net income 521 630 690
Cummins' share of net income $273 $330 $325
Royalty and interest income 42 40 36
Total equity, royalty and interest from investees $315 $370 $361
Current assets $2,458 $2,476
Noncurrent assets 1,539 1,667
Current liabilities (1,796) (1,875)
Noncurrent liabilities (284) (420)
Net assets $1,917 $1,848
Cummins' share of net assets $958 $956

Make the following assumptions about the above data.

All assets are operating assets.

All current liabilities are operating liabilities.

Non-current liabilities are loans that bear interest at 8%.

EMI (Equity Method Investments) investees’ tax rate is 35%.

The following information is derived from the 2015 form 10-K for Cummins Inc., the investor company.

$ millions

2015
Revenue $19,110
Net operating profit after tax (NOPAT) 1,420
Net nonoperating expense (NNE) 21
Net income attributable to Cummins Inc. 1,399
Net operating assets (NOA) 7,578
Net nonoperating obligations (NNO) (172)
Equity of Cummins Inc. shareholders 7,406

a. Compute net operating profit after tax (NOPAT) for the EMI investees.

Round to the nearest whole number.

$Answer million

b. Compute net operating assets (NOA) and net nonoperating obligations (NNO) for the EMI investees.

NOA $Answer

million

NNO $Answer

million

c. Following the process in Analyst Adjustments box 9.1, reformulate the following ratios for Cummins for 2015. For simplicity only, use year-end balance sheet numbers provided instead of averages.

First, compute the adjusted balances.

Income Statement Adjusted Balances Balance Sheet Adjusted Balances
Revenue $Answer NOA $Answer
NOPAT Answer NNO Answer
Net nonoperating expense Answer Equity Answer
Net income Answer

Next, compute the following ratios: 1. using Cummins' figures (unadjusted) and 2. using the adjusted balances as computed above.

Round RNOA, NOPM, and ROE to one decimal place (ex: 0.2345 =23.5%)

Round NOAT and FLEV to two decimal places.

Use negative signs with answers, when appropriate.

Unadjusted Adjusted
RNOA Answer% Answer%
NOPM Answer% Answer%
ROE Answer% Answer%
NOAT Answer Answer
FLEV Answer Answer

Solutions

Expert Solution


Related Solutions

Reformulating Financial Analysis for Equity Method Investments Cummins Inc. reports investments in affiliated companies, consisting mainly...
Reformulating Financial Analysis for Equity Method Investments Cummins Inc. reports investments in affiliated companies, consisting mainly of investments in nine manufacturing joint ventures. Cummins reports those investments on its balance sheet at $958 million and provides the following financial information on its investee companies in a footnote to its 10-K report. Equity Investee Financial Summary As of and for the years ended Dec. 31 $ millions 2015 2014 2013 Net sales $5,946 $7,426 $7,799 Gross margin 1,265 1,539 1,719 Net...
Reformulating Financial Analysis for Equity Method Investments Cummins Inc. reports investments in affiliated companies, consisting mainly...
Reformulating Financial Analysis for Equity Method Investments Cummins Inc. reports investments in affiliated companies, consisting mainly of investments in nine manufacturing joint ventures. Cummins reports those investments on its balance sheet at $958 million and provides the following financial information on its investee companies in a footnote to its 10-K report. Equity Investee Financial Summary As of and for the years ended Dec. 31 $ millions 2015 2014 2013 Net sales $5,946 $7,426 $7,799 Gross margin 1,265 1,539 1,719 Net...
Reformulating Financial Statements for Pension Contributions Xerox Corporation reports the following pension and retiree health care...
Reformulating Financial Statements for Pension Contributions Xerox Corporation reports the following pension and retiree health care (“Other”) footnote as part of its 10-K report. December 31, 2015 ($ millions) Pension Benefits Retiree Health Change in Benefit Obligation Benefit obligation, January 1 $ 12,410 $ 947 Service cost 36 7 Interest cost 295 34 Plan participants’ contributions 4 14 Actuarial loss (332) (4) Currency exchange rate changes (538) (25) Plan amendments and curtailments (17) (31) Benefits paid/settlements (638) (77) Benefit obligation,...
Briefly discuss the financial presentation of equity investments
Briefly discuss the financial presentation of equity investments
Lily plans to construct a portfolio consisting of only two equity investments in TTT and SSS...
Lily plans to construct a portfolio consisting of only two equity investments in TTT and SSS ordinary shares. From her research, she finds out that these two investments have a correlation coefficient of -0.389 She plans to invest 80% in share SSS and the remaining in share TTT. The following are additional information collected in respect of these two investments: Share TTT Share SSS Standard deviation: 13.39% 8.16% Mean return: 9.10% 5.96% Based on the portfolio investment information given above,...
Analyzing Equity Method Investment Footnotes Merck & Co., Inc. reports a December 31, 2016 balance of...
Analyzing Equity Method Investment Footnotes Merck & Co., Inc. reports a December 31, 2016 balance of $726 million in "Investments in affiliates accounted for using the equity method" ("Investments in affiliates"). Provide the entries for the following events for fiscal year 2017: a. Merck's share of income from its affiliates was $53 million. b. Merck received dividends and distributions from its affiliates of $4 million during fiscal year 2017. Note: Enter answers in millions. Ref. Description Debit Credit a. AnswerCashDividend...
When the equity method of accounting for investments is used by the investor, the investment account...
When the equity method of accounting for investments is used by the investor, the investment account is increased when:  A cash dividend is received from the investee.       The investee reports a net income for the year.       The investor records additional depreciation related to the investment.       The investee reports a net loss for the year.Assume that, on 1/1/06, Matsui Co. paid $1,200,000 for its investment in 60,000 shares of Yankee Inc. Further, assume that Yankee has 200,000 total shares of stock issued. The book...
Explain what method is used to account for investments in equity securities with 20% to 50%...
Explain what method is used to account for investments in equity securities with 20% to 50% ownership. Briefly describe how dividends received and share of net income are accounted for under this method
Is there a difference in how companies report impairment losses on equity investments under U.S. GAAP...
Is there a difference in how companies report impairment losses on equity investments under U.S. GAAP and IFRS? Support your response.
Why is it important for companies to use financial investments in their growth strategy? What are...
Why is it important for companies to use financial investments in their growth strategy? What are the two types of financial investments that companies use in growth strategies? How do they affect the company’s bottom line? Appraise the advantages and disadvantages of the three types of financing policies that companies use for growth strategies. How do they affect the company’s balance sheet
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT