| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Year
Sales
$ per 1 Euro Exchange Rate
2001
$10,000
0.9
2002
$10,000
0.8
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Grande, Inc., began operations January 1, 2001.
Common Stock and Fixed Assets were acquired January 1, 2000.
Inventory is accounted for under the last in, first out (LIFO) cost flow assumption, with a slow rate of turnover.
The inventory in the January 1, 2001, Balance Sheet was acquired on January 1, 2001.
Exchange Rates were: | January 1, 2000 | $0.14/M peso |
January 1, 2001 | $0.12/M peso | |
June 30, 2001 | $0.11/M peso (this is the 2001 average rate) | |
December 31, 2001 | $0.10/M peso |
Grande, Inc. | ||
Balance Sheet (in M Pesos) | ||
Jan. 1, 2001 | Dec. 31, 2001 | |
Cash | 5,000,000 | 20,000,000 |
Accounts Receivable (A/R) | 20,000,000 | 35,000,000 |
Inventory | 15,000,000 | 15,000,000 |
Fixed Assets (net) | 90,000,000 | 60,000,000 |
Accounts Payable (A/P) | 10,000,000 | 10,000,000 |
Long Term Debt | 40,000,000 | 35,000,000 |
Common Stock | 80,000,000 | 80,000,000 |
Retained Earnings | 5,000,000 | |
2001 Income Statement | ||
(in M Pesos) | ||
Sales | 60,000,000 | |
Cost of Goods Sold (COGS) | (45,000,000) | |
Depreciation | (10,000,000) | |
Net Income | 5,000,000 |
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Yen / Dollar Exchange Rate
December 31, 2005 150 December 31, 2004 130 2005 Average 140 2004 Average 120 Exchange rate on date that 2005
dividends were paid to Wasson Brothers
145 Exchange rate on date of stock issue
and acquisition of fixed assets
100
Before Jameson can perform any financial statement analysis she needs to determine which method WB uses to translate Kasamatsu's earnings into U.S. dollars (USD). Which of the following is the most accurate method and reasoning?
Financial Statements for Year Ending December 31, 2005
(in thousands of yen)
Statement of Income and Retained Earnings
Sales 700,000 Expenses Cost of goods sold (COGS) 280,000 Depreciation 126,000 SG&A 77,000 Total Expenses 483,000 Earnings before taxes (EBT) 217,000 Income Tax Expense 98,000 Net Income 119,000 Retained Earnings: December 31, 2004 250,000 369,000 Dividends 58,000 Retained Earnings: December 31, 2005* 311,000 *Retained earnings on 12/31/2005 were US $2 million
Balance Sheet
Assets Cash and receivables 60,000 Inventory 180,000 Land 200,000 Fixed assets 346,000 Total assets 786,000 Liabilities and stockholder's equity Liabilities 300,000 Capital stock 175,000 Retained earnings 311,000 Total liabilities and stockholder's equity 786,000
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Revenues | Accounts receivable |
| ||||
| ||||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Scud Co. Int'l Balance Sheet (in SF thousands)
Dec. 31, 2007
Dec. 31, 2008 Cash & A/R 400 600 Inventory 500 500 Net Fixed Assets 700
600
Total Assets 1,600 1,700
A/P
100
200 Long-term debt 200 100 Common Stock 1,300 1,300 Retained Earnings 0
100
Total Liabilities 1,600 1,700
Income Statement (in SF thousands) December 31, 2008
In SF
Sales 7,000 COGS (6,800) Depreciation (100) Remeasurement Gain/Loss -- Net Income 100
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Scud Co. Int'l
Balance Sheet (in SF thousands)Dec. 31, 2008 Remeasured $ Cash & A/R 600 × 0.85 = 10 Inventory 500 × 0.77 = 385 Net Fixed Assets 600 × 0.77 = 462 Total Assets 1,700 1,357 A/P 200 × 0.85 = 170 Long-term debt 100 × 0.85 = 85 Common Stock 1,300 × 0.77 = 1001 Retained Earnings 100 101 Total Liabilities and Owner's Equity 1,700 1,357
| ||
| ||
|
| ||
| ||
|
Income Statement (in SF thousands)
December 31, 2008Sales 7,000 × 0.80 = $5,600 COGS (6,800) × 0.80 = $5,440 Depreciation 100 × 0.77 = = $77 Income before remeasurement gain/loss = $83 Remeasurement gain = Plug = $18 Net Income $101
The first step in Jameson’s analysis is to compute Kasamatsu’s impact on WB's net income. What is Kasamatsu’s impact on WB's net income (in thousands dollars)?
Yen/Dollar Exchange Rate
December 31, 2002
150
December 31, 2001
130
2002 Average
140
2001 Average
120
Exchange rate on date that 2002
dividends were paid to Wasson Brothers
145Exchange rate on date of stock
issue and acquisition of fixed assets
100
Kasamatsu Industries Financial Data (12/31/02)
Yen
(in thousands)Exchange
RateU.S. Dollars
(in thousands)
Sales700,000
COGS280,000
Depreciation126,000
SG & A77,000
Income Tax Expense98,000
Net Income119,000
2001 Retained Earnings0
Dividends58,000
2002 Retained Earnings61,000
Current Assets50,000
Fixed Assets486,000
Current Liabilities46,000
Long Term Debt254,000
Capital Stock175,000
Accumulated Translation Adjustment
| ||
| ||
|
119,000 / 140 = 850
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Fixed Assets | Long-Term Debt |
| ||||
| ||||
|
Navratov Corporation
Income Statement (in Russian Rubles)
12 months ended December 31, 2003
Revenue7,400,000
Cost of Goods Sold (COGS)(5,200,000)
Depreciation(1,200,000)
Taxes(250,000)
Net Income750,000
Navratov Corporation
Balance Sheet (in Russian Rubles)
December 31, 2002
Assets
Liabilities and Equity
Cash500,000
Accounts Payable3,450,000
Accounts Receivable2,500,000
Long Term Debt5,000,000
Inventory3,700,000
Common Stock3,500,000
Net Fixed Assets6,000,000
Retained Earnings750,000
Total Assets12,700,000
Total Liabilities and Equity12,700,000
Navratov Corporation
Balance Sheet (in Russian Rubles)
December 31, 2003
Assets
Liabilities and Equity
Cash1,000,000
Accounts Payable2,000,000
Accounts Receivable2,500,000
Long Term Debt5,000,000
Inventory3,700,000
Common Stock3,500,000
Net Fixed Assets4,800,000
Retained Earnings1,500,000
Total Assets12,000,000
Total Liabilities and Equity12,000,000
| ||
| ||
|
| ||
| ||
|
Revenue7,400,000
$0.37
$2,738,000
Cost of Goods Sold (COGS)(5,200,000)
$0.37
(1,924,000)
Depreciation(1,200,000)
$0.37
(444,000)
Taxes(250,000)
$0.37
(92,500)
Net Income750,000
$0.37
$277,500
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Beginning of year
$0.5902
Average throughout the year
$0.6002
End of year
$0.6150
Accounts receivable
= 3,000
Inventory
= 4,000
Fixed assets
= 12,000
Accounts payable
= 2,000
Long-term debt
= 5,000
Common stock
= 10,000
Retained earnings
= 2,000
Net income
= 2,000
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Temporal method | Current rate method |
| ||||
| ||||
|
Wilson Tile and Stone – December 31, 2007 and 2008 Balance Sheets
2007
2008
Cash$1,200
$1,400
Accounts receivable6,500
9,900
Inventory10,400
12,400
Current assets$18,100
$23,700
Fixed assets40,000
40,000
Accumulated depreciation10,000
15,000
Net fixed assets$30,000
$25,000
TOTAL ASSETS$48,100
$48,700
Accounts payable$5,000
$6,000
Current portion of LT debt1,500
1,500
Long term debt25,000
23,500
Total liabilities$31,500
$31,000
Common stock10,000
10,000
Retained earnings6,600
7,700
Total equity$16,600
$17,700
TOTAL LIABILITIES and EQUITY$48,100
$48,700
Wilson Tile and Stone – 2008 Income Statement
Revenue
$75,000
Cost of goods sold
(60,000)
Gross margin
$15,000
Other expenses
(2,300)
Depreciation expense
(5,000)
Net Income
$7,700
| ||
| ||
|
Revenues | Accounts Payable |
| ||||
| ||||
|
| ||
| ||
|
Quick Ratio | Accounts Receivable Turnover |
| ||||
| ||||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Acer Tool & Die Company Balance Sheet
As of December 31, 2005Chad
(millions)
Exchange Rate
(Chad/US$)
U.S. $
(millions)
Cash 20 0.25 $80 Accounts receivable 30 0.25 120 Inventory 100 0.3125 320 Fixed assets (net) 500 0.3333 1,500 Total assets 650 $2,020 Accounts payable 50 0.25 $200 Capital stock 380 0.3333 1,140 Retained earnings 220 -- 680 Total liabilities and equity 650 $2,020
Acer Tool & Die Company Income Statement
For year ending December 31, 2005
(Amounts in millions of Chad)Revenues 1,000 Cost of sales 700 Depreciation expense 50 Selling expense 30 Translation gain (or loss) Net income 220
| ||
| ||
|
Chad Conversion US$ Beginning inventory 90 0.3333 $270 Purchases 710 0.3125 2,272 Ending inventory 100 0.3125 320 COGS 700 $2,222
| ||
| ||
|
Assets
Liabilities and Equity
Cash200
A/P180
A/R240
Common Stock720
Maintenance Supplies180
Fixed Assets280
Total Assets900
Total Liab & Equity900
Sales3,500
Total Costs2,900
Net Income600
On APJ's 2005 income statement, the level of net income in U.S. dollars would be:
Assets
Liabilities and Equity
Cash441
A/P210
A/R330
Common Stock720
Supplies291
Retained Earnings600
Fixed Assets468
Total Assets1,530
Total Liab. & Equity1,530
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Income Statement (in $)
Sales (3,500 / 2.5) $1,400 Costs (2,900 / 2.5) $1,160 Net Income $240
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Assets
Liabilities and Equity
Cash$100
Accounts Payable (A/P)$90
Accounts Receivable (A/R)120
Common Stock360
Maintenance Supplies90
Fixed Assets140
Total Assets$450
Total Liabilities & Equity$450
Sales3,500
Total Costs2,900
Net Income600
On APJ's 2002 income statement, the level of sales in U.S. dollars would be:</FONT
Assets
Liabilities and Equity
Cash441
A/P210
A/R330
Common Stock720
Supplies291
Retained Earnings600
Fixed Assets468
Total Assets1,530
Total Liabilities & Equity1,530
| ||
| ||
|
Income Statement (in $)
Sales (3,500 / 2.75)
$1,272
Costs (2,900 / 2.75)
$1,055
Net Income $217
| ||
| ||
|
Income Statement (in $)
Sales (3,500 / 2.75)
$1,272
Costs (2,900 / 2.75)
$1,055
Net Income $217
| ||
| ||
|
A/R (330 / 3) = 110
Exchange Rates were:
January 1, 2000
$0.14/M peso
January 1, 2001
$0.12/M peso
June 30, 2001
$0.11/M peso (this is the 2001 average rate)
December 31, 2001
$0.10/M peso
Giant Company should use the following method to reflect the results of Grande, Inc., in its financial statements:
Grande, Inc.
Balance Sheet (in M Pesos)
Jan. 1, 2001
Dec. 31, 2001
Cash5,000,000
20,000,000
Accounts Receivable20,000,000
35,000,000
Inventory15,000,000
15,000,000
Fixed Assets (net)70,000,000
60,000,000
Accounts Payable10,000,000
10,000,000
Long Term Debt40,000,000
35,000,000
Common Stock80,000,000
80,000,000
Retained Earnings
5,000,000
2001 Income Statement
(in M Pesos)
Sales60,000,000
Cost of Goods Sold(45,000,000)
Depreciation(10,000,000)
Net Income5,000,000
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Assets
Liabilities and Equity
Cash$200
A/P$180
A/R240
Common Stock720
Maintenance Supplies180
Fixed Assets280
Total Assets$900
Total Liab & Equity$900
Sales3,500
Total Costs2,900
Net Income600
On APJ's 2005 income statement, the level of sales in U.S. dollars would be:
Assets
Liabilities and Equity
Cash441
A/P210
A/R330
Common Stock720
Supplies291
Retained Earnings600
Fixed Assets468
Total Assets1,530
Total Liab. & Equity1,530
| ||
| ||
|
Income Statement (in $)
Sales (3,500 / 2.5) $1,400 Costs (2,900 / 2.5) $1,160 Net Income $240
| ||
| ||
|
| ||
| ||
|
Beginning of year $0.5902 Average throughout the year $0.6002 End of year $0.6150
Accounts receivable = 3,000 Inventory = 4,000 Fixed assets = 12,000 Accounts payable = 2,000 Long-term debt = 5,000 Common stock = 10,000 Retained earnings = 2,000 Net income = 2,000
| ||
| ||
|
Yen/Dollar Exchange Rate
December 31, 2002 150 December 31, 2001 130 2002 Average 140 2001 Average 120 Exchange rate on date that 2002 dividends were paid to Wasson Brothers 145 Exchange rate on date of stock issue and acquisition of fixed assets. 100
Financial Statements for Year Ending December 31, 2002
(in thousands on yen)
Statement of Income and Retained Earnings
Sales 700,000 Expenses Cost of Goods Sold (COGS) 280,000 Depreciation 126,000 SG&A 77,000 Total Expenses 483,000 Earnings Before Taxes (EBT) 217,000 Income Tax Expense 98,000 Net Income 119,000 Retained Earnings: December 31, 2001 250,000 369,000 Dividends 58,000 Retained Earnings: December 31, 2002 * 311,000 * Retained earnings on 12/31/2002 were US $2million
Jameson has finally completed translating all the necessary figures into dollars and now wants to compute how much WB's reported sales in dollars will change due to Kasamatsu's sales. Which of the following is closest to Jameson's answer (in thousands of dollars)?
Balance Sheet
Assets Cash and receivables 60,000 Inventory 180,000 Land 200,000 Fixed assets 346,000 Total assets 786,000 Liabilities and stockholder's equity Liabilities 300,000 Capital stock 175,000 Retained earnings 311,000 Total liabilities and stockholder's equity 786,000
| ||
| ||
|
700,000
140
= 5,000
| ||
| ||
|
483,000
140
= 3,450
If Jameson wishes to convert any of the figures on Kasamatsu's Income Statement from yen to dollars, she should use which of the following exchange rates (/$)?
Yen/Dollar Exchange Rate
December 31, 2002 150 December 31, 2001 130 2002 Average 140 2001 Average 120 Exchange rate on date that 2002 dividends were paid to Wasson Brothers 145 Exchange rate on date of stock issue and acquisition of fixed assets. 100
| ||
| ||
|
| ||
| ||
|
Sales1,000
Cost of goods sold600
Depreciation80
Operating expenses120
Earnings before taxes200
Taxes60
Net income140
Dividends20
2005
2006
Cash50
60
Accounts receivables100
110
Inventories100
110
Other current assets100
110
Gross PP&E700
800
Less accumulated depreciation70
150
Net PP&E630
650
Other fixed assets20
40
Total assets1,000
1,080
Account payable70
80
Current portion of LTD100
100
Notes payable100
150
Other current liabilities30
30
Long-term debt300
200
Common stock100
100
Paid in capital50
50
Retained earnings250
370
The common stock and long-term debt were originally issued in January of 2005. The fixed assets and first inventory purchases were made in April of 2005. Additional fixed asset purchases were made in June 2006. Inventory is measured using the FIFO method. It can be assumed that all of the ending inventory was acquired in June when the last major purchase was made. The operations of the subsidiary are independent from the operations of the U.S. parent. Inflation over the past three years has averaged 15% per year.
January 1, 2005
$0.37
April 1, 2005
$0.38
December 31, 2005
$0.40
June 30, 2006
$0.47
December 31, 2006
$0.50
Average for 2005
$0.39
Average for 2006
$0.45
The amount of 2006 cost of goods sold in USD is:
(Note: if needed, use $0.40 as the rate to convert 2005 ending inventory)
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Acer Tool & Die Company Balance Sheet
As of December 31, 2002
Chad
(millions)
Exchange Rate
(Chad/US$)
U.S. $
(millions)
Cash 20 0.25 $80 Accounts receivable 30 0.25 120 Inventory 100 0.3125 320 Fixed assets (net) 500 0.3333 1,500 Total assets 650 $2,020 Accounts payable 50 0.25 $200 Capital stock 380 0.3333 1,140 Retained earnings 220 -- 680 Total liabilities and equity 650 $2,020
Acer Tool & Die Company Income Statement
For year ending December 31, 2002
(Amounts in millions of Chad)
Revenues 1,000 Cost of sales 700 Depreciation expense 50 Selling expense 30 Net income 220
| ||
| ||
|
Jameson would like to look at some of Kasamatsu's figures in U.S. dollars. However, she must use the appropriate rate to convert the numbers from yen into dollars. What is the appropriate exchange rate (yen/$) to use in converting Kasamatsu's assets?
Yen/Dollar Exchange Rate
December 31, 2002 150 December 31, 2001 130 2002 Average 140 2001 Average 120 Exchange rate on date that 2002 dividends were paid to Wasson Brothers 145 Exchange rate on date of stock issue and acquisition of fixed assets. 100
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Cash 134 Accounts receivable 270 Inventory 404 Net fixed assets 1347 Total assets 2155
| ||
| ||
|
Beginning of year $0.5902 Average throughout the year $0.6002 End of year $0.6150
Accounts receivable = 3,000 Inventory = 4,000 Fixed assets = 12,000 Accounts payable = 2,000 Long-term debt = 5,000 Common stock = 10,000 Retained earnings = 2,000 Net income = 2,000
| ||
| ||
|
Beginning of year $0.5902 Average throughout the year $0.6002 End of year $0.6150
Accounts receivable = 3,000 Inventory = 4,000 Fixed assets = 12,000 Accounts payable = 2,000 Long-term debt = 5,000 Common stock = 10,000 Retained earnings = 2,000 Net income = 2,000
| ||
| ||
|
All values are in millionsCAD
JPY
CNY
GBP
EUR
Revenues
505,000
250
150
700
Cost of goods sold (COGS)
202,700
110
100
480
Gross profit
302,300
140
50
220
Selling, general & administrative (SGA) expenses
181,000
52
29
200
EBIT
121,300
88
21
10
Cash
354,200
130
102
400
Accounts receivable
121,400
55
45
170
Inventory
203,900
135
123
300
Fixed assets
627,680
188
370
450
Accounts payable
273,300
76
68
350
Long-term debt
708,450
290
320
550
Common stock
102,000
150
50
350
With respect to the Canadian subsidiary, what method should be used to value its revenues, what is the appropriate exchange rate, and what is the translated value (in USD)?
Currency
Historical Rate
Average Rate
December 31, 2002
CADUSD 0.7013
USD 0.6803
USD 0.6592
JPYUSD 0.0094
USD 0.0088
USD 0.0082
CNYUSD 0.1010
USD 0.1109
USD 0.1208
EURUSD 0.9801
USD 1.0318
USD 1.0834
GBPUSD 1.4803
USD 1.5506
USD 1.6209
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
Scud Co. Int'l Balance Sheet (in SF thousands)
Dec. 31, 2001
Dec. 31, 2002 Cash & accounts receivables (A/R) 400 600 Inventory 500 500 Net Fixed Assets 700
600
Total Assets 1,600 1,700
Accounts payable (A/P)
100
200 Long-term debt 200 100 Common Stock 1,300 1,300 Retained Earnings 0
100
Total Liabilities 1,600 1,700
Income Statement (in SF thousands) December 31, 2002
In SF
Sales 7,000 Cost of Goods Sold (COGS) (6,800) Depreciation (100) Translation Gain/Loss -- Net Income 100
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
| ||
| ||
|
欢迎光临 CFA论坛 (http://forum.theanalystspace.com/) | Powered by Discuz! 7.2 |