Broadening Your Perspective 8-1 The financial statements of Tootsie Roll are presented below.

profileSleek Solutions
 (Not rated)
 (Not rated)
Chat

Broadening Your Perspective 8-1

The financial statements of Tootsie Roll are presented below.



TOOTSIE ROLL INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF

Earnings, Comprehensive Earnings and Retained Earnings (in thousands except per share data)
   For the year ended December 31,
   2011 2010 2009 
 Net product sales $528,369  $517,149  $495,592  
 Rental and royalty revenue 4,136  4,299  3,739  
 Total revenue 532,505  521,448  499,331  
 Product cost of goods sold 365,225  349,334  319,775  
 Rental and royalty cost 1,038  1,088  852  
 Total costs 366,263  350,422  320,627  
 Product gross margin 163,144  167,815  175,817  
 Rental and royalty gross margin 3,098  3,211  2,887  
 Total gross margin 166,242  171,026  178,704  
 Selling, marketing and administrative expenses 108,276  106,316  103,755  
 Impairment charges     14,000  
 Earnings from operations 57,966  64,710  60,949  
 Other income (expense), net 2,946  8,358  2,100  
 Earnings before income taxes 60,912  73,068  63,049  
 Provision for income taxes 16,974  20,005  9,892  
 Net earnings $43,938  $53,063  $53,157  
            
 Net earnings $43,938  $53,063  $53,157  
 Other comprehensive earnings (loss) (8,740) 1,183  2,845  
 Comprehensive earnings $35,198  $54,246  $56,002  
            
 Retained earnings at beginning of year. $135,866  $147,687  $144,949  
 Net earnings 43,938  53,063  53,157  
 Cash dividends (18,360) (18,078) (17,790) 
 Stock dividends (47,175) (46,806) (32,629) 
 Retained earnings at end of year $114,269  $135,866  $147,687  
            
 Earnings per share $0.76  $0.90  $0.89  
            
 Average Common and Class B Common shares outstanding 57,892  58,685  59,425  
(The accompanying notes are an integral part of these statements.) 


 CONSOLIDATED STATEMENTS OF

Financial Position

TOOTSIE ROLL INDUSTRIES, INC. AND SUBSIDIARIES (in thousands except per share data)
 Assets December 31, 
    2011 2010 
 CURRENT ASSETS:       
  Cash and cash equivalents $78,612  $115,976  
  Investments 10,895  7,996  
  Accounts receivable trade, less allowances of $1,731 and $1,531 41,895  37,394  
  Other receivables 3,391  9,961  
  Inventories:       
  Finished goods and work-in-process 42,676  35,416  
  Raw materials and supplies 29,084  21,236  
  Prepaid expenses 5,070  6,499  
  Deferred income taxes 578  689  
  Total current assets 212,201  235,167  
 PROPERTY, PLANT AND EQUIPMENT, at cost:       
  Land 21,939  21,696  
  Buildings 107,567  102,934  
  Machinery and equipment 322,993  307,178  
  Construction in progress 2,598  9,243  
    455,097  440,974  
  Less—Accumulated depreciation 242,935  225,482  
  Net property, plant and equipment 212,162  215,492  
 OTHER ASSETS:       
  Goodwill 73,237  73,237  
  Trademarks 175,024  175,024  
  Investments 96,161  64,461  
  Split dollar officer life insurance 74,209  74,441  
  Prepaid expenses 3,212  6,680  
  Equity method investment 3,935  4,254  
  Deferred income taxes 7,715  9,203  
  Total other assets 433,493  407,300  
  Total assets $857,856  $857,959  
 Liabilities and Shareholders’ Equity December 31, 
    2011 2010 
 CURRENT LIABILITIES:       
  Accounts payable $10,683  $9,791  
  Dividends payable 4,603  4,529  
  Accrued liabilities 43,069  44,185  
  Total current liabilities 58,355  58,505  
 NONCURRENT LIABILITES:       
  Deferred income taxes 43,521  47,865  
  Postretirement health care and life insurance benefits 26,108  20,689  
  Industrial development bonds 7,500  7,500  
  Liability for uncertain tax positions 8,345  9,835  
  Deferred compensation and other liabilities 48,092  46,157  
  Total noncurrent liabilities 133,566  132,046  
 SHAREHOLDERS’ EQUITY:       
  Common stock, $.69-4/9 par value—120,000 shares authorized—36,479 and 36,057 respectively, issued 25,333  25,040  
  Class B common stock, $.69-4/9 par value—40,000 shares authorized—21,025 and 20,466 respectively, issued 14,601  14,212  
  Capital in excess of par value 533,677  505,495  
  Retained earnings, per accompanying statement 114,269  135,866  
  Accumulated other comprehensive loss (19,953) (11,213) 
  Treasury stock (at cost)—71 shares and 69 shares, respectively (1,992) (1,992) 
  Total shareholders’ equity 665,935  667,408  
  Total liabilities and shareholders’ equity $857,856  $857,959  


TOOTSIE ROLL INDUSTRIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF

Cash Flows (in thousands)
     For the year ended December 31,  
     2011 2010 2009  
 CASH FLOWS FROM OPERATING ACTIVITIES:           
    Net earnings $43,938  $53,063  $53,157   
    Adjustments to reconcile net earnings to net cash provided by operating activities:           
       Depreciation 19,229  18,279  17,862   
       Impairment charges     14,000   
   
    Impairment of equity method investment
     4,400   
   
    Loss from equity method investment
 194  342  233   
   
    Amortization of marketable security premiums
 1,267  522  320   
   
    Changes in operating assets and liabilities:
           
   
    Accounts receivable
 (5,448) 717  (5,899)  
   
    Other receivables
 3,963  (2,373) (2,088)  
   
    Inventories
 (15,631) (1,447) 455   
   
    Prepaid expenses and other assets
 5,106  4,936  5,203   
   
    Accounts payable and accrued liabilities
 84  2,180  (2,755)  
   
    Income taxes payable and deferred
 (5,772) 2,322  (12,543)  
   
    Postretirement health care and life insurance benefits
 2,022  1,429  1,384   
   
    Deferred compensation and other liabilities
 2,146  2,525  2,960   
   
    Others
 (708) 310  305   
    Net cash provided by operating activities 50,390  82,805  76,994   
 CASH FLOWS FROM INVESTING ACTIVITIES:           
   
  Capital expenditures
 (16,351) (12,813) (20,831)  
   
  Net purchase of trading securities
 (3,234) (2,902) (1,713)  
   
  Purchase of available for sale securities
 (39,252) (9,301) (11,331)  
   
  Sale and maturity of available for sale securities
 7,680  8,208  17,511   
   
  Net cash used in investing activities
 (51,157) (16,808) (16,364)  
   CASH FLOWS FROM FINANCING ACTIVITIES:           
   
    Shares repurchased and retired
 (18,190) (22,881) (20,723)  
   
    Dividends paid in cash
 (18,407) (18,130) (17,825)  
   
    Net cash used in financing activities
 (36,597) (41,011) (38,548)  
 Increase (decrease) in cash and cash equivalents (37,364) 24,986  22,082   
 Cash and cash equivalents at beginning of year 115,976  90,990  68,908   
 Cash and cash equivalents at end of year $78,612  $115,976  $90,990   
 Supplemental cash flow information           
   
  Income taxes paid
 $16,906  $20,586  $22,364   
   
  Interest paid
 $38  $49  $182   
   
  Stock dividend issued
 $47,053  $46,683  $32,538   
(The accompanying notes are an integral part of these statements.) 


Five Year Summary of Earning and Financial Hightlights

TOOTISE ROLL. INDUSTRY, INC. AND SUBSIDIARIES

(Thousands of dollars except per share, percentage and ratio figures)
 
     2011 2010 2009 2008 2007 
 Sales and Earnings Data                
    Net product sales $528,369  $517,149  $495,592  $492,051  $492,742  
    Product gross margin 163,144  167,815  175,817  158,055  165,456  
    Interest expenses 121  142  243  378  535  
    Provision for income taxes 16,974  20,005  9,892  16,347  25,401  
    Net earnings 43,938  53,063  53,157  38,880  52,175  
      % of net product sales 8.3% 10.3% 10.7% 7.9% 10.6% 
      % of shareholders' equity 6.6% 8.0% 8.1% 6.1% 8.1% 
                    
 Per Common Share Data                
    Net earnings  $0.76  $0.90  $0.89  $0.65  $0.85  
    Cash dvidends declared  0.32  0.32  0.32  0.32  0.32  
    Stock dividends  3% 3% 3% 3% 3% 
                    
 Additional Financial Data                
    Working capital  $153,846  $176,662  $154,409  $129,694  $142,163  
    Net cash provided by opreating activities  50,390  82,805  76,994  57,333  90,148  
    Net cash provided by (used by) investing activities  (51,157) (16,808) (16,364) (7,565) (43,429) 
    Net cash used in financing activities  (36,597) (41,011) (38,548) (38,666) (44,842) 
    Property, plant & equipment additions  16,351  12,813  20,831  34,355  14,767  
    Net property, plant & equipment  212,162  215,492  220,721  217,628  201,401  
    Total assets  857,856  857,959  836,844  813,252  813,134  
    Long-term debt  7,500  7,500  7,500  7,500  7,500  
    Shareholders' equity  665,935  667,408  654,244  636,847  640,204  
    Average shares outstanding  57,892  58,685  59,425  60,152  61,580  


Notes to Consolidated Financial Statements ($ in thousands)



Revenue recognition:



Products are sold to customers based on accepted purchase orders which include quantity, sales price and other relevant terms of sale. Revenue, net of applicable provisions for discounts, returns, allowances and certain advertising and promotional costs, is recognized when products are delivered to customers and collectability is reasonably assured. Shipping and handling costs of $45,850, $43,034, and $38,628 in 2011, 2010 and 2009, respectively, are included in selling, marketing and administrative expenses. Accounts receivable are unsecured. Revenues from a major customer aggregated approximately 23.3%, 21.4% and 22.9% of net product sales during the years ended December 31, 2011, 2010 and 2009, respectively.



SEGMENT AND GEOGRAPHIC INFORMATION:
 
The Company operates as a single reportable segments encompassing the manufacturing and sale of confectionery products. Its principal manufacturing operations are located in the United States and Canada, and its principal market is in the United States. The Company also manufactures and sells confectionery products in Mexico, and exports products to Canada and countries worldwide.
 
The following geographic data includes net product sales summarized on the basis of the customer location and long-lived assets based on their location:
 
  2011 2010 2009 
Net product sales:       
United states $487,185 $471,714 $455,517 
Foreign 41,184 45,435 40,075 
  $528,369 $517,149 $495,592 
Long-lived assets:       
United states $170,173 $172,087 $176,044 
Foreign 41,989 43,405 44,677 
  $212,162 $215,492 $220,721 


Calculate the accounts receivable turnover and average collection period for 2011. (Use “Net Product Sales.” Assume all sales were credit sales.) (Round answers to 1 decimal place, e.g. 15.2.)



Accounts receivable turnover [removed]times
Average collection period [removed]days
 

 

 

 

 

    • 11 years ago
    A++ Answer
    NOT RATED

    Purchase the answer to view it

    blurred-text
    • attachment
      inventory_computations.doc