Accounting II Homework// Univ of Phoenix

profileJessAdams
week_2.docx

Brief Exercise 9-11

Suppose Nike, Inc. reported the following plant assets and intangible assets for the year ended May 31, 2014 (in millions): other plant assets $952.3; land $225.3; patents and trademarks (at cost) $534.9; machinery and equipment $2,066.4; buildings $921; goodwill (at cost) $164.1; accumulated amortization $44.5; and accumulated depreciation $2,229. Prepare a partial balance sheet for Nike for these items.  (List Property, Plant and Equipment in order of Land, Buildings and Equipment.)

NIKE, INC. Partial Balance Sheet As of May 31, 2014 (in millions)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

$http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

$http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gifhttp://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

$http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gifhttp://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Do It! Review 9-5

Match the statement with the term most directly associated with it.

(Goodwill, amortization, Research and development cost, Intangible assets, Franchise)

1.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Rights, privileges, and competitive advantages that result from the ownership of long-lived assets that do not possess physical substance.

 

2.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

The allocation of the cost of an intangible asset to expense in a rational and systematic manner.

 

3.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

A right to sell certain products or services, or use certain trademarks or trade names within a designated geographic area.

 

4.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Costs incurred by a company that often lead to patents or new products. These costs must be expensed as incurred.

 

5.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

The excess of the cost of a company over the fair value of the net assets required.

Exercise 9-7

Wang Co. has delivery equipment that cost $50,740 and has been depreciated $23,190. Record entries for the disposal under the following assumptions.  (Credit account titles are automatically indented when amount is entered. Do not indent manually.)

(a)

It was scrapped as having no value.

(b)

It was sold for $37,380.

(c)

It was sold for $18,000.

No.

Account Titles and Explanation

Debit

Credit

(a)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(b)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(c)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Exercise 9-8

Here are selected 2014 transactions of Cleland Corporation.

Jan. 1

Retired a piece of machinery that was purchased on January 1, 2004. The machine cost $61,370 and had a useful life of 10 years with no salvage value.

June 30

Sold a computer that was purchased on January 1, 2012. The computer cost $37,000 and had a useful life of 4 years with no salvage value. The computer was sold for $5,700 cash.

Dec. 31

Sold a delivery truck for $9,370 cash. The truck cost $25,050 when it was purchased on January 1, 2011, and was depreciated based on a 5-year useful life with a $3,670 salvage value.

Journalize all entries required on the above dates, including entries to update depreciation on assets disposed of, where applicable. Cleland Corporation uses straight-line depreciation.  (Record entries in the order displayed in the problem statement. Credit account titles are automatically indented when amount is entered. Do not indent manually.)

Date

Account Titles and Explanation

Debit

Credit

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(To record depreciation expense for the first 6 months of 2014)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(To record depreciation expense for the year 2014)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Broadening Your Perspective 9-1

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.)

Notes to Consolidated Financial Statements ($ in thousands) PROPERTY, PLANT AND EQUIPMENT: Depreciation is computed for financial reporting purposes by use of the straight-line method based on the useful lives of 20 to 35 years for building and 5 to 25 years for machinery and equipment. Depreciation expenses was $19,229, $18,279 and $17,862 in 2011, 2010 and 2009, respectively. Goodwill and intangible assets: In accordance with authoritative guidance, goodwill and intangible assets with indefinite lives are not amortized, but rather tested for impairment at least annually unless certain interim triggering events or circumstances require more frequent testing. All trademarks have been assessed by management to have indefinite lives because they are expected to generate cash flows indefinitely. The Company has completed its annual impairment testing of its goodwill and trademarks at December 31 of each of the years presented. As of December 31, 2009, management ascertained that certain trademarks were impaired, and recorded a pre-tax charge of $14,000. No impairments of intangibles were recorded in 2011 and 2010. This determination is made by comparing the carrying value of the asset with its estimated fair value, which is calculated using estimates including discounted projected future cash flows. If the carrying value of goodwill exceeds the fair value, a second step would measure the carrying value and implied fair value of goodwill. Management believes that all assumptions used for the impairment tests are consistent with those utilized by market participants performing similar valuations. Answer the following questions.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

What were the total cost and book value of property, plant, and equipment at December 31, 2011?  (Enter the amounts in thousands.)

Total cost

$http://edugen.wiley.com/edugen/art2/common/pixel.gif

Book value

$http://edugen.wiley.com/edugen/art2/common/pixel.gif

Broadening Your Perspective 9-2

The financial statements of  The Hershey Company  and  Tootsie Roll  are presented below.

THE HERSHEY COMPANY CONSOLIDATED STATEMENTS OF INCOME

For the years ended December 31,

2011

2010

2009

In thousands of dollars except per share amounts

Net Sales

$6,080,788

$5,671,009

$5,298,668

Costs and Expenses:

  Cost of sales

3,548,896

3,255,801

3,245,531

  Selling, marketing and administrative

1,477,750

1,426,477

1,208,672

  Business realignment and impairment (credits) charges, net

(886

)

83,433

82,875

    Total costs and expenses

5,025,760

4,765,711

4,537,078

Income before Interest and Income Taxes

1,055,028

905,298

761,590

  Interest expense, net

92,183

96,434

90,459

Income before Income Taxes

962,845

808,864

671,131

  Provision for income taxes

333,883

299,065

235,137

Net Income

$628,962

$509,799

$435,994

Net Income Per Share—Basic—Class B Common Stock

$2.58

$2.08

$1.77

Net Income Per Share—Diluted—Class B Common Stock

$2.56

$2.07

$1.77

Net Income Per Share—Basic—Common Stock

$2.85

$2.29

$1.97

Net Income Per Share—Diluted—Common Stock

$2.74

$2.21

$1.90

Cash Dividends Paid Per Share:

  Common Stock

$1.3800

$1.2800

$1.1900

  Class B Common Stock

1.2500

1.1600

1.0712

The notes to consolidated financial statements are an integral part of these statements and are included in the Hershey's 2011 Annual Report, available at www.thehersheycompany.com.

THE HERSHEY COMPANY CONSOLIDATED BALANCE SHEETS

December 31,

2011

2010

In thousands of dollars

ASSETS

Current Assets:

  Cash and cash equivalents

$693,686

$884,642

  Accounts receivable—trade

399,499

390,061

  Inventories

648,953

533,622

  Deferred income taxes

136,861

55,760

  Prepaid expenses and other

167,559

141,132

    Total current assets

2,046,558

2,005,217

Property, Plant and Equipment, Net

1,559,717

1,437,702

Goodwill

516,745

524,134

Other Intangibles

111,913

123,080

Deferred Income Taxes

38,544

21,387

Other Assets

138,722

161,212

    Total assets

$4,412,199

$4,272,732

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current Liabilities:

  Accounts payable

$420,017

$410,655

  Accrued liabilities

612,186

593,308

  Accrued income taxes

1,899

9,402

  Short-term debt

42,080

24,088

  Current portion of long-term debt

97,593

261,392

    Total current liabilities

1,173,775

1,298,845

Long-term Debt

1,748,500

1,541,825

Other Long-term Liabilities

617,276

494,461

    Total liabilities

3,539,551

3,335,131

Commitments and Contingencies

Stockholders’ Equity:

  The Hershey Company Stockholders’ Equity

    Preferred Stock, shares issued: none in 2011 and 2010

    Common Stock, shares issued: 299,269,702 in 2011 and 299,195,325 in 2010

299,269

299,195

    Class B Common Stock, shares issued: 60,632,042 in 2011 and 60,706,419 in 2010

60,632

60,706

    Additional paid-in capital

490,817

434,865

    Retained earnings

4,699,597

4,374,718

    Treasury—Common Stock shares, at cost: 134,695,826 in 2011 and 132,871,512 in 2010

(4,258,962

)

(4,052,101

)

    Accumulated other comprehensive loss

(442,331

)

(215,067

)

      The Hershey Company stockholders’ equity

849,022

902,316

  Noncontrolling interests in subsidiaries

23,626

35,285

      Total stockholders’ equity

872,648

937,601

      Total liabilities and stockholders’equity

$4,412,199

$4,272,732

THE HERSHEY COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS

For the years ended December 31,

2011

2010

2009

In thousands of dollars

Cash Flows Provided from (Used by) Operating Activities

Net income

$628,962

$509,799

$435,994

Adjustments to reconcile net income to net cash provided from operations:

Depreciation and amortization

215,763

197,116

182,411

Stock-based compensation expense, net of tax of $15,127, $17,413 and $19,223, respectively

28,341

32,055

34,927

Excess tax benefits from stock-based compensation

(13,997

)

(1,385

)

(4,455

)

Deferred income taxes

33,611

(18,654

)

(40,578

)

Gain on sale of trademark licensing rights, net of tax of $5,962

(11,072

)

Business realignment and impairment charges, net of tax of $18,333, $20,635 and $38,308, respectively

30,838

77,935

60,823

Contributions to pension plans

(8,861

)

(6,073

)

(54,457

)

Changes in assets and liabilities, net of effects from business acquisitions and divestitures:

Accounts receivable—trade

(9,438

)

20,329

46,584

Inventories

(115,331

)

(13,910

)

74,000

Accounts payable

7,860

90,434

37,228

Other assets and liabilities

(205,809

)

13,777

293,272

Net Cash Provided from Operating Activities

580,867

901,423

1,065,749

Cash Flows Provided from (Used by) Investing Activities

Capital additions

(323,961

)

(179,538

)

(126,324

)

Capitalized software additions

(23,606

)

(21,949

)

(19,146

)

Proceeds from sales of property, plant and equipment

312

2,201

10,364

Proceeds from sales of trademark licensing rights

20,000

Business acquisitions

(5,750

)

(15,220

)

Net Cash (Used by) Investing Activities

(333,005

)

(199,286

)

(150,326

)

Cash Flows Provided from (Used by) Financing Activities

Net change in short-term borrowings

10,834

1,156

(458,047

)

Long-term borrowings

249,126

348,208

Repayment of long-term debt

(256,189

)

(71,548

)

(8,252

)

Proceeds from lease financing agreement

47,601

Cash dividends paid

(304,083

)

(283,434

)

(263,403

)

Exercise of stock options

184,411

92,033

28,318

Excess tax benefits from stock-based compensation

13,997

1,385

4,455

Contributions from noncontrolling interests in subsidiaries

10,199

7,322

Repurchase of Common Stock

(384,515

)

(169,099

)

(9,314

)

Net Cash (Used by) Financing Activities

(438,818

)

(71,100

)

(698,921

)

(Decrease) Increase in Cash and Cash Equivalents

(190,956

)

631,037

216,502

Cash and Cash Equivalents as of January 1

884,642

253,605

37,103

Cash and Cash Equivalents as of December 31

$693,686

$884,642

$253,605

Interest Paid

$97,892

$97,932

$91,623

Income Taxes Paid

292,315

350,948

252,230

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.)

Based on the information in these financial statements and the accompanying notes and schedules, compute the following values for each company in 2011.  (Round all percentages to 1 decimal places, e.g. 15.1% and asset turnover ratio to 2 decimal places, e.g. 15.21.) (1) Return on assets.

Return on assets

Tootsie Roll

http://edugen.wiley.com/edugen/art2/common/pixel.gif

%

Hershey Company

http://edugen.wiley.com/edugen/art2/common/pixel.gif

%

(2) Profit margin (use “Total Revenue”).

Profit margin

Tootsie Roll

http://edugen.wiley.com/edugen/art2/common/pixel.gif

%

Hershey Company

http://edugen.wiley.com/edugen/art2/common/pixel.gif

%

(3) Asset turnover.

Asset turnover

Tootsie Roll

http://edugen.wiley.com/edugen/art2/common/pixel.gif

times

Hershey Company

http://edugen.wiley.com/edugen/art2/common/pixel.gif

times

Problem 9-2A

At December 31, 2014, Navaro Corporation reported the following plant assets.

Land

$ 5,856,000

Buildings

$33,550,000

Less: Accumulated depreciation—buildings

23,277,600

10,272,400

Equipment

78,080,000

Less: Accumulated depreciation—equipment

9,760,000

68,320,000

Total plant assets

$84,448,400

During 2015, the following selected cash transactions occurred.

Apr. 

1

Purchased land for $4,294,400.

May 

1

Sold equipment that cost $1,171,200 when purchased on January 1, 2008. The equipment was sold for $331,840.

June 

1

Sold land for $3,123,200. The land cost $1,952,000.

July 

1

Purchased equipment for $2,147,200.

Dec. 

31

Retired equipment that cost $1,366,400 when purchased on December 31, 2005. No salvage value was received.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Journalize the transactions. Navaro uses straight-line depreciation for buildings and equipment. The buildings are estimated to have a 40-year useful life and no salvage value; the equipment is estimated to have a 10-year useful life and no salvage value. Update depreciation on assets disposed of at the time of sale or retirement.  (Record entries in the order displayed in the problem statement. Credit account titles are automatically indented when amount is entered. Do not indent manually.)

Date

Account Titles and Explanation

Debit

Credit

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(To record depreciation on equipment sold)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(To record depreciation on equipment retired)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Problem 8-3A

Presented below is an aging schedule for Bosworth Company.

Customer

Total

Not Yet Due

Number of Days Past Due

1–30

31–60

61–90

Over 90

Aneesh

$ 29,300

$ 8,300

$21,000

Bird

34,100

$ 34,100

Cope

50,100

6,700

5,600

$37,800

DeSpears

46,000

$46,000

Others

 

135,200

 

89,900

 

32,300

 

13,000

 

 

 

  

$294,700

 

$130,700

 

$46,200

 

$34,000

 

$37,800

 

$46,000

Estimated percentage uncollectible

 

 

4%

 

7%

 

15%

 

28%

 

56%

Total estimated bad debts

 

$ 49,906

 

$ 5,228

 

$3,234

 

$5,100

 

$ 10,584

 

$25,760

At December 31, 2013, the unadjusted balance in Allowance for Doubtful Accounts is a credit of $6,500.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Journalize the adjusting entry for bad debts at December 31, 2013.  (Credit account titles are automatically indented when amount is entered. Do not indent manually.)

Account Titles and Explanation

Debit

Credit

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

SHOW LIST OF ACCOUNTS

LINK TO TEXT

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Post the adjusting entry for bad debts at December 31, 2013.

Bad Debts Expense

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Allowance for Doubtful Accounts

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

SHOW LIST OF ACCOUNTS

LINK TO TEXT

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Journalize the 2014 transactions:  (Credit account titles are automatically indented when amount is entered. Do not indent manually.)

1.  

March 1, a $790 customer balance originating in 2013 is judged uncollectible.

2.  

May 1, a check for $790 is received from the customer whose account was written off as uncollectible on March 1.

No.

Date

Account Titles and Explanation

Debit

Credit

1.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

2.

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

(To reinstate account previously written off)

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

SHOW LIST OF ACCOUNTS

LINK TO TEXT

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Post to the allowance account these 2014 events.  (Post entries in the order of journal entries posted in the previous part.)

Allowance for Doubtful Accounts

2013

 

12/31

 Bal.

6,500

 

 

12/31

 

43,406

 

 

12/31

 Bal.

49,906

2014

 

 

 

 

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

 

http://edugen.wiley.com/edugen/art2/common/pixel.gif

SHOW LIST OF ACCOUNTS

LINK TO TEXT

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

Journalize the adjusting entry for bad debts at December 31, 2014, assuming that the unadjusted balance in Allowance for Doubtful Accounts is a debit of $3,000 and the aging schedule indicates that total estimated bad debts will be $55,000.  (Credit account titles are automatically indented when amount is entered. Do not indent manually.)

Account Titles and Explanation

Debit

Credit

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif

http://edugen.wiley.com/edugen/art2/common/pixel.gif