






Study with the several resources on Docsity
Earn points by helping other students or get them with a premium plan
Prepare for your exams
Study with the several resources on Docsity
Earn points to download
Earn points by helping other students or get them with a premium plan
Comprehensive Case Comprehensive Case
Typology: Exams
1 / 11
This page cannot be seen from the preview
Don't miss anything!







Solutions Manual Financial Accounting for MBAs 8th
s ," N
Road Map Learning Objective | Topics eLecture Explain and illustrate a review of financial statements C-3 eC—
Income Statement :: Balance Sheet :: Statement of Cash Flows :: Audit Opinion Assess company profitability and creditworthiness. C-23 eC- ROE Disaggregation :: RNOA Disaggregation :: Credit Analysis Forecast financial statements. C-27 eC- Income Statement :: Balance Sheet :: Statement of Cash Flows
Discounted Cash Flow Valuation :: Residual Operating Income Valuation :; Assessment C-
ct
iustrate Business Environment for Financial Reporting areview of
Competition in the segments of the motorcycle market in which the Company currently competes is based upon a number of factors including product capabilities and features, styling, price, quality, reliability, warranty, availability of financing, and quality of the dealer network that sells the product. The Company believes its motorcycles continue to generally command a premium price at retail relative to competitors’ motorcycles. The Company emphasizes remarkable styling, customization, innovation, sound, quality and reliability in its products and generally offers a two-year warranty for its motorcycles. The Company considers the availability of a line of motorcycle parts & accessories and general merchandise, the availability of financing through HDFS and its global network of independent dealers to be competitive advantages. e e e e i e g —
Income Statement Reporting and Analysis
Net Sales
Retail sales of new Harley-Davidson motorcycles in the U.S. were down 10.2% in 2018. Overall, U.S. retail sales of new Harley-Davidson motorcycles were adversely impacted by the continued weak U.S. industry, which was down 8.7% compared to 2017. The Company believes that sales of new motorcycles continued to be adversely impacted by soft used motorcycle prices and a shift in rider preferences toward smaller displacement motorcycles. The Company’s U.S. market share of new 601+cc motorcycles for 2018 was 49.7%, down 1. percentage points compared to 2017 (Source: Motorcycle Industry Council). The Company’s U.S.
continued from previous page market share reflects the adverse impact of a highly competitive marketplace and relatively strong growth in segments in which the Company does not currently compete. In the segments in which the Company does compete (Touring and Cruiser), which represent approximately 70% of the 601+cc market, the Company’s market share was up 0.8 percentage points on a full-year basis. International retail sales of new Harley-Davidson motorcycles were up 0.4% in 2018. Retail sales in emerging markets were up 9.8% partially offset by lower retail sales in developed markets, which declined 2.7% during 2018. e—= o Te T e e e gT - (^) e s i e Tl i mi— = HARLEY-DAVIDSON INC.
$ thousands 2018 Revenue Motorcycles and Related Products. ... .............. $4,968,646 $4,915,027 $5,271,376 Financial SEeIVICES.... oo 748,229 732,197 725, Totalrevenue.... ... .. e 5,716,875 5,647,224 5,996, Costs and expenses Motorcycles and Related Products cost of goods sold... 3,351,796 3,272,330 3,425,997 Financial Services interestexpense.. ............... 193,187 180,193 173, Financial Services provision for credit losses.. ........ 106,870 132,444 136,617 Selling, administrative and engineering expense.. .. ... 1,258,0981,180,1761,213,794 Restructuring EXPENSE £ tim b G oE s S B E ST 8 HE A 93,401 — — Total costs and expenses.. ..................... 5,003,3524,765,1434,950, Operatingincome... ........... .. 713,523 882,081 1,046,294 Other income (expense),net ............... ... .. .... 3,039 9,182 2, Investmentincome.. .......... e 951 3,580 4,645 Interest expense. ........ ......................... 30,884 31,004 29, Income before provision forincometaxes. ............. 686,629 863,839 1,023,911 Provision for incometaxes. .........c. i 155,178 342,080 331,747 Netincome .. ............. ....................... $ 531,4519% 521,759 $ 692,
Motorcycles, Parts & Accessories, and General Merchandise—Sales of motorcycles, parts & accessories, and general merchandise are recorded when control is transferred to wholesale customers (independent dealers). This generally takes place upon shipment of the products... The Company offers sales incentive programs to dealers and retail customers designed to promote the sale of motorcycles, parts & accessories, and general merchandise. The Company estimates its variable consideration related to motorcycles and related products sold under its sales incentive programs using the expected value method... The Company offers to its dealers the right to return eligible parts & accessories and general merchandise. When the Company offers a right to return, it estimates returns based on an analysis of historical trends and records revenue on the initial sale only in the amount that it expects to be entitled... Variable consideration related to sales incentives and rights to return is adjusted at the earliest of when the amount of consideration the Company expects to receive changes or the consideration becomes fixed. Financial Services—Interest income on finance receivables is recorded as earned and is based on the average outstanding daily balance for wholesale and retail receivables. Accrued and uncollected interest is classified with finance receivables. Certain loan origination costs related to finance receivables, including payments made to dealers for certain retail loans, are deferred and recorded within finance receivables and amortized over the estimated life of the contract. R o = Wo P U S—z e R i — —e T M S R S (^) ile - i,
The following factors affected the comparability of net revenue, cost of goods sold and gross profit from 2017 to 2018: The decrease in volume was due to lower wholesale motorcycle shipments, as well as lower P&A and general merchandise sales. P&A and general merchandise sales were down due in large part to lower motorcycle shipments and lower retail motorcycle sales. » On average, wholesale prices for motorcycles shipped in 2018 were higher than in the prior year resulting in a favorable impact on revenue. The positive impact on revenue was partially offset by increased costs related to the additional content added to motorcycles shipped in 2018 as compared to the prior year. » The favorable revenue impact from foreign currency was partially offset by higher net foreign currency losses due primarily to the remeasurement of foreign-denominated balance sheet accounts, as compared to the prior year. » Shipment mix changes resulted in a positive impact on gross profit resulting from favorable changes in the mix of motorcycle families, as well as the mix of models within motorcycle families. « Raw material prices were higher primarily due to increased steel and aluminum costs which includes the impacts of U.S. tariffs on steel and aluminum imports.
M LT T T T T S (^) e eS e — r— — : :
$ thousands, except per share amounts 2018 2017 2016 Numerator Income used in computing basic and diluted earnings per share. ... $531,451 $521,759 $692, Denominator Denominator for basic earnings per share-weighted- average commonshares ................c i, 165,672 171,995 179, Effect of dilutive securities—employee stock compensation plan. .. 832 937 859 Denominator for diluted earnings per share—adjusted weighted-average shares outstanding. ..................... 166,504 172,932 180, Earnings per common share:
Diluted.. ... $3.19 $3.02 $3. o= (^) = e i (^) ei - z " T D = = = e i i,
Options to purchase 1.1 million, 0.8 million and 1.4 million weighted-average shares of common stock outstanding during 2018, 2017 and 2016, respectively, were not included in the Company’s computation of dilutive securities because the exercise price was greater than the market price and therefore the effect would have been anti-dilutive. s g e ey S (^) i. - (^) == i T i s i = — — - =-. Y L o o o o
Income Taxes
Provision at statutoryrate.... ......................... 21.0% 35.0% 35.0% State taxes, net of federal benefit... .. .................. 2.6 1.9 1. Foreign rate differential... .. .......................... 0.4 (0.8) (0.6) Domestic manufacturing deduction .. ................... — (2.2) (2.1) Foreign derived intangible income.. .. .................. (1.2) — — Research and developmentcredit. .. ................... (1.1) (0.7) (0.4) Unrecognized tax benefits including interest and penalties... (0.6) 2. (1.3) Valuation allowance adjustments.. .. ................... 0.1 (0.1) 0. Deferred tax balance remeasurement for rate change..... .. (1.2) 5.5 — TETOTIAITANE = 5 = = 5 e 5552 712 i = e 7 2 o e 1 5 5 v e 8 o e 1 1.4 (0.1) — Global intangible low-taxedincome.. .. ................. 04 — — Adjustments for previously accrued taxes ................ (1.0) (1.2) 0. Rate differential on intercompany transfers... ... ......... 0.9 — — Executive compensation limitation.. .. .................. 0.5 — — 8 1 T o e T 04 — (0.3) Provision forincometaxes ... ......................... 22.6% 39.6% 32.4%
Common-Size Income Statement
Revenue Motorcycles and Related Products.. .. .................. 86.9% 87.0% FinanClal SEetVICES: s« o & i i 5 55 i 88 0 6 o 68 & G0 & 5 & & st @ 5 7 13.1% 13.0% Totalrevenue. ................. i, 100.0% 100.0% Costs and expenses Motorcycles and Related Products cost of goods sold*.. .. .. 64.5% :: 58.6% 66.6% :: 57.9% Financial Services interestexpense.. ................... 3.4% 3.2% Financial Services provision for credit losses.. ............ 1.9% 2.3% Selling, administrative and engineering expense .. ......... 22.0% 20.9% Restructuringexpense .............. ... 1.6% 0.0% Totalcostsandexpenses. .......... ..., 87.5% 84.4% Operating inCome.. .. ...ttt ittt 12.5% 15.6% Other income (expense), net ................ .. ..., 0.1% 0.2% Investmentincome. ....... ... ... ... ... 0.0% 0.1% Interestexpense.. ... ... i e 0.5% 0.5% Income before provision forincometaxes.................. 12.0% 15.3% Provision forincometaxes. .............ciiiiiinnn... 2.7% 6.1% Nt INCOMIES i o s i w28 8 6 s B 5 D E S S EE R B i R e, 9.3% 9.2%
The Company’s net income for 2018 was $531.5 million, or $3.19 per diluted share, compared to $521.8 million, or $3.02 per diluted share, in 2017. Operating income from the Motorcycles segment