Answer the accounting question in doc
1. York Inc is a consumer products firm listed in the US stock markets. Its Balance Sheet and Income Statements for the years ending 2019 and 2018 are given below. The Reformulated Statement of Stockholders Equity for the years ending 2019 and 2018 are given below.
|
YORK INC. INCOME STATEMENTS |
|
|
|
Consolidated Income Statement |
12 Months Ended |
|
|
in USD millions, except per share data |
Dec. 31, 2019 |
Dec. 31, 2018 |
|
Net Sales |
23,815 |
22,938 |
|
Cost of goods sold |
15,835 |
15,234 |
|
Gross Profit |
7,980 |
7,704 |
|
Sales and general expenses |
4,528 |
4,198 |
|
Other (income) and expense, net |
185 |
116 |
|
Operating Profit |
3,267 |
3,390 |
|
Interest income |
24 |
31 |
|
Interest expense |
(292) |
(330) |
|
Income before tax and other operating income |
2,999 |
3,091 |
|
Provision for income taxes |
(946) |
(895) |
|
Income before other operating income |
2,053 |
2,196 |
|
Share of net income of equity companies |
277 |
197 |
|
Net Income |
2,330 |
2,393 |
|
Net income attributable to NCI |
(120) |
(132) |
|
Net Income Attributable to Common |
2,210 |
2,261 |
|
Earnings Per Share |
|
|
|
Basic |
|
|
|
Net Income Attributable to Common |
3.12 |
3.19 |
|
Diluted |
|
|
|
Net Income Attributable to Common |
3.09 |
3.16 |
|
YORK INC. BALANCE SHEETS |
|
|
|
Consolidated Balance Sheet |
Dec. 31, 2019 |
Dec. 31, 2018 |
|
in USD millions |
|
|
|
Current Assets |
|
|
|
Cash and cash equivalents |
1,091 |
958 |
|
Accounts receivable, net |
2,966 |
3,079 |
|
Notes receivable |
262 |
242 |
|
Inventories |
2,848 |
2,440 |
|
Deferred income taxes |
224 |
163 |
|
Other current assets |
203 |
155 |
|
Total Current Assets |
7,594 |
7,037 |
|
Property, Plant and Equipment, net |
10,027 |
9,640 |
|
Investments in Equity Companies |
449 |
426 |
|
Goodwill |
2,884 |
2,730 |
|
Other Intangible Assets |
386 |
372 |
|
Long-Term Notes Receivable |
430 |
728 |
|
Other Assets |
868 |
918 |
|
Total Assets |
22,638 |
21,851 |
|
Current Liabilities |
|
|
|
Debt payable within one year |
293 |
732 |
|
Trade accounts payable |
3,903 |
3,565 |
|
Accrued expenses |
1,331 |
1,277 |
|
Accrued income taxes |
125 |
95 |
|
Dividends payable |
323 |
300 |
|
Total Current Liabilities |
5,975 |
5,969 |
|
Long-Term Debt |
5,784 |
5,750 |
|
Noncurrent Employee Benefits |
2,412 |
2,387 |
|
Deferred Income Taxes |
755 |
654 |
|
Other Liabilities |
269 |
262 |
|
Stockholders' Equity |
|
|
|
Preferred stock - 10 million shares outstanding |
10 |
10 |
|
Common stock - 708 million shares outstanding |
708 |
708 |
|
Additional paid-in capital |
510 |
479 |
|
Common stock held in treasury -70 million shares |
(5,671) |
(4,904) |
|
Accumulated other comprehensive income (loss) |
(1,759) |
(2,200) |
|
Retained earnings |
13,303 |
12,395 |
|
Total Stockholders' Equity available to CSE |
7,101 |
6,488 |
|
Noncontrolling interests |
342 |
341 |
|
Total Stockholders' Equity |
7,443 |
6,829 |
|
Liabilities and Stockholders' Equity, Total |
22,638 |
21,851 |
|
Reformulated Statement of Stockholders Equity (in USD millions) |
||
|
Balance at December 31, 2017 |
|
5,795 |
|
Transactions with Shareholders |
|
|
|
Stock issues for stock options |
|
490 |
|
Stock repurchases |
|
(1,107) |
|
Cash Dividend |
|
(1,458) |
|
Total Transactions with Shareholders |
|
(2,075) |
|
Comprehensive income |
|
|
|
Net income reported |
|
2,261 |
|
Net translation gain (loss) |
|
743 |
|
Pension adjustment |
|
(38) |
|
Other |
|
92 |
|
Total Comprehensive income for 2018 |
|
3,058 |
|
Balance at December 31, 2018 |
|
6,778 |
|
Balance at December 31, 2018 |
|
6,778 |
|
Transactions with Shareholders |
|
|
|
Stock issues for stock options |
|
178 |
|
Stock repurchases |
|
(971) |
|
Cash Dividend |
|
(1,279) |
|
Total Transactions with Shareholders |
|
(2,072) |
|
Comprehensive income |
|
|
|
Net income reported |
|
2,210 |
|
Net translation gain (loss) |
|
391 |
|
Pension adjustment |
|
68 |
|
Other |
|
39 |
|
Total Comprehensive income for 2019 |
|
2,708 |
|
Balance at December 31, 2019 |
|
7,414 |
Notes:
· The firm bears a 35% statutory tax rate.
· Working cash is estimated to be $120 million and $115 million for 2019 and 2018 respectively.
· Notes receivable bear interest of 8% per calendar year.
Required:
a) Prepare the Reformulated Balance Sheet and Income Statements for the years 2019 and 2018 in preparation for valuation.
b) Comment on what the reformulated financial statements tell you about York’s strategy. (200-300 words)
c) Discuss the implications of earnings management for accounting quality. (500-600 words)
2. Discuss the analysis of the profitability as a breakdown of the return of common equity into its drivers. In your discussion explain why borrowing might lever up the return on common equity. (500-600 words)