- UID
- 223339
- 帖子
- 323
- 主题
- 45
- 注册时间
- 2011-7-11
- 最后登录
- 2013-9-13
|
33#
发表于 2012-3-29 15:34
| 只看该作者
Navratov Corp. is a designer and manufacturer of high end sporting goods. The majority of the firm’s business comes from Olympic athletes from Russia and the United States. On January 1, 2003, Navratov was purchased by a U.S. competitor, Evert Industries. Because Evert’s business focuses on professional athletes in North America and Asia, Evert’s management feels the acquisition of Navratov is a natural extension of their business and that buying the Russian firm should generate economies of scale.
Peter Capriati is an analyst for Evert and has been assigned the task of integrating Navratov’s financial statements into Evert’s. Capriati knows that Evert’s management pays a great deal of attention to making sure the firm’s financial ratios are above the industry average. Because Navratov’s sales are split evenly between the U.S. and Russia, management has given him the flexibility to designate the either the Ruble (Navratov’s local currency) or the U.S. dollar (Evert’s reporting currency) as Navratov’s functional currency. As a result of choosing the functional currency, Capriati will use either the temporal or current rate method to convert Navratov’s financial statements, depending on which method will have the most favorable impact on Evert’s financial ratios.
Selected financial data for Navratov Corp is shown below:Navratov Corporation
Income Statement (in Russian Rubles)
12 months ended December 31, 2003 |
Revenue | 7,400,000 |
Cost of Goods Sold (COGS) | (5,200,000) |
Depreciation | (1,200,000) |
Taxes | (250,000) |
Net Income | 750,000 |
Navratov Corporation
Balance Sheet (in Russian Rubles)
December 31, 2002 |
Assets |
|
|
Liabilities and Equity |
|
Cash | 500,000 | |
Accounts Payable | 3,450,000 |
Accounts Receivable | 2,500,000 | |
Long Term Debt | 5,000,000 |
Inventory | 3,700,000 | |
Common Stock | 3,500,000 |
Net Fixed Assets | 6,000,000 | |
Retained Earnings | 750,000 | |
| | |
|
Total Assets | 12,700,000 | |
Total Liabilities and Equity | 12,700,000 |
Navratov Corporation
Balance Sheet (in Russian Rubles)
December 31, 2003 |
Assets |
|
|
Liabilities and Equity |
|
Cash | 1,000,000 | |
Accounts Payable | 2,000,000 |
Accounts Receivable | 2,500,000 | |
Long Term Debt | 5,000,000 |
Inventory | 3,700,000 | |
Common Stock | 3,500,000 |
Net Fixed Assets | 4,800,000 | |
Retained Earnings | 1,500,000 | |
| | |
|
Total Assets | 12,000,000 | |
Total Liabilities and Equity | 12,000,000 |
- Navratov Corp. did not pay dividends in 2003.
- The common stock was acquired on January 1, 2002.
- January 1, 2003 retained earnings in USD is $300,000.
- Depreciation is being taken on a straight-line basis over ten years for equipment which was acquired on January 1, 2002, at a cost of 12,000,000 rubles.
- Navratov uses FIFO inventory accounting and goods were sold evenly throughout the year. The average rate applicable to inventory and COGS is $0.37 / ruble.
Exchange rates:- January 1, 2002, $0.40 / ruble
- January 1, 2003, $0.40 / ruble
- June 30, 2003, $0.37 / ruble (avg. rate)
- December 31, 2003, $0.33 / ruble
Which of the following statements about the temporal method and the current rate method is least accurate? A)
| Subsidiaries that operate in highly inflationary environments will generally use the temporal method under U.S. GAAP. |
| B)
| Subsidiaries whose operations are well integrated with the parent will generally use the current rate method. |
| C)
| Net income is generally more volatile under the temporal method than under the current rate method. |
|
Subsidiaries whose operations are well integrated with the parent will generally use the parent’s currency as the functional currency. Remeasurement from the local currency to the functional currency is done with the temporal method. (Study Session 6, LOS 24.c)
If Capriati uses the current rate method to translate Navratov’s income statement, the net profit margin will be:
The net profit margin is a pure income statement ratio, meaning it will be unaffected by the application of the current rate method. The calculation is shown below:
Under the current rate method, all income statement accounts will be translated at the average rate.
Revenue | 7,400,000 | $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 Income | 750,000 | $0.37 | $277,500 |
Note that under the current rate method, since all income statement accounts are translated at the same average rate, you do not have to translate the income statement to get the correct answer. (750,000 / 7,400,000) = 10.1%. (Study Session 6, LOS 24.d)
What is the difference in the translated receivables turnover ratio for Navratov Corp. between the temporal and current rate methods? The receivables turnover rate is: A)
| lower under the current rate method by 0.30x. |
| B)
| the same under both methods. |
| C)
| higher under the current rate method by 0.36x. |
|
The receivables turnover ratio is calculated as (sales / receivables). Under the both the current rate and temporal methods, sales are translated at the average rate, while receivables are translated at the current rate. Since both the sales and receivables components are translated at the same rate, there will be no difference in the ratios between the two methods. (Study Session 6, LOS 24.d)
What is the difference in the total asset turnover ratio for Navratov Corp. between the temporal and current rate methods? The total asset turnover ratio is: A)
| higher under the current rate method. |
| B)
| the same under both methods. |
| C)
| lower under the current rate method. |
|
The total asset turnover ratio = (sales / total assets)
We can see from the exchange rates that the Russian ruble is depreciating (it takes fewer dollars to buy a ruble). With a depreciating local currency, sales are going to be the same under either method, since sales are translated at the average rate. Assets on the other hand will be higher under the temporal method, and lower under the current rate method. This is because all assets are translated at the current rate under the current rate method (which has the lower exchange rate), and at different rates under the temporal method (which is has fixed assets converted at the higher historical rate). With the same numerator and lower denominator, the current rate method will lead to the higher total asset turnover ratio. (Study Session 6, LOS 24.d)
Given the observed appreciation or depreciation of the ruble versus the U.S. dollar, which of the following statements regarding Navratov’s leverage ratios under the temporal method compared to the current rate method is most accurate? The temporal method will lead to a: A)
| higher debt-to-equity ratio and a higher debt-to-capital ratio. |
| B)
| higher debt-to-equity ratio and a lower debt-to-capital ratio. |
| C)
| lower debt-to-equity ratio and a lower debt-to-capital ratio. |
|
Since it is taking fewer dollars to buy a ruble, the exchange rate is depreciating.
Both the debt-to-equity and debt-to-capital ratios will be lower under the temporal method versus the current rate method if a foreign currency is depreciating. Under both methods, long term debt and accounts payable are both translated at the current exchange rate, so those are the same.
Equity under the temporal method is effectively translated at a mixed rate under the temporal method, and the current rate under the current rate method. Since the currency is depreciating, the equity value will be higher under the mixed rate scenario. With the same debt and higher equity, the temporal method will lead to a lower debt-to-equity ratio than the current rate method.
Assets under the temporal method are also effectively translated at a mixed rate under the temporal method, and the current rate under the current rate method. Since the currency is depreciating, the asset value will be higher under the mixed rate scenario. With the same debt and higher assets, the temporal method will lead to a lower debt-to-capital ratio than the current rate method. (Study Session 6, LOS 24.d)
Capriati has completed his research and has summarized his findings in a report for Evert’s management. Which of the statements made in Capriati’s report is least accurate? A)
| The statement of cash flows for Navratov Corp should be the same under both the temporal and current rate methods of translation. |
| B)
| Evert would prefer the temporal method for reporting its gross profit margin if the Russian Ruble was depreciating. |
| C)
| A depreciating foreign currency will have a smaller impact on Evert’s consolidated financial statements than an appreciating foreign currency. |
|
If the ruble was depreciating, Evert would report a higher gross profit margin under the current rate method. Under both the temporal and current rate methods, revenues are translated at an average rate, while COGS are translated at a historical rate under the temporal method and an average rate under the current rate method. A depreciating currency means that COGS would be higher under the temporal method, resulting in a lower gross profit margin. The other statements are true – an appreciating foreign currency tends to have the largest impact on the parent company’s financials and the statement of cash flows should theoretically be the same under both methods but flow effects from changing rates will have an impact on reporting currency methods. (Study Session 6, LOS 24.c) |
|