Answered step by step
Verified Expert Solution
Link Copied!

Question

00
1 Approved Answer

The financial statements of The Hershey Company and Tootsie Roll are presented below. THE HERSHEY COMPANY CONSOLIDATED STATEMENTS OF INCOMEFor the years ended December 31,201120102009In

image text in transcribed

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

THE HERSHEY COMPANY

CONSOLIDATED STATEMENTS OF INCOMEFor the years ended December 31,201120102009In thousands of dollars except per share amountsNet Sales$6,080,788$5,671,009$5,298,668Costs and Expenses:Cost of sales3,548,8963,255,8013,245,531Selling, marketing and administrative1,477,7501,426,4771,208,672Business realignment and impairment (credits) charges, net(886)83,43382,875Total costs and expenses5,025,7604,765,7114,537,078Income before Interest and Income Taxes1,055,028905,298761,590Interest expense, net92,18396,43490,459Income before Income Taxes962,845808,864671,131Provision for income taxes333,883299,065235,137Net Income$628,962$509,799$435,994Net Income Per Share?Basic?Class B Common Stock$2.58$2.08$1.77Net Income Per Share?Diluted?Class B Common Stock$2.56$2.07$1.77Net Income Per Share?Basic?Common Stock$2.85$2.29$1.97Net Income Per Share?Diluted?Common Stock$2.74$2.21$1.90Cash Dividends Paid Per Share:Common Stock$1.3800$1.2800$1.1900Class B Common Stock1.25001.16001.0712The 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 SHEETSDecember 31,20112010In thousands of dollarsASSETSCurrent Assets:Cash and cash equivalents$693,686$884,642Accounts receivable?trade399,499390,061Inventories648,953533,622Deferred income taxes136,86155,760Prepaid expenses and other167,559141,132Total current assets2,046,5582,005,217Property, Plant and Equipment, Net1,559,7171,437,702Goodwill516,745524,134Other Intangibles111,913123,080Deferred Income Taxes38,54421,387Other Assets138,722161,212Total assets$4,412,199$4,272,732LIABILITIES AND STOCKHOLDERS' EQUITYCurrent Liabilities:Accounts payable$420,017$410,655Accrued liabilities612,186593,308Accrued income taxes1,8999,402Short-term debt42,08024,088Current portion of long-term debt97,593261,392Total current liabilities1,173,7751,298,845Long-term Debt1,748,5001,541,825Other Long-term Liabilities617,276494,461Total liabilities3,539,5513,335,131Commitments and Contingencies?

?

Stockholders' Equity:The Hershey Company Stockholders' EquityPreferred Stock, shares issued: none in 2011 and 2010??Common Stock, shares issued: 299,269,702 in 2011 and 299,195,325 in 2010299,269299,195Class B Common Stock, shares issued: 60,632,042 in 2011 and 60,706,419 in 201060,63260,706Additional paid-in capital490,817434,865Retained earnings4,699,5974,374,718Treasury?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' equity849,022902,316Noncontrolling interests in subsidiaries23,62635,285Total stockholders' equity872,648937,601Total liabilities and stockholders'equity$4,412,199$4,272,732

THE HERSHEY COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWSFor the years ended December 31,201120102009In thousands of dollarsCash Flows Provided from (Used by) Operating ActivitiesNet income

$628,962$509,799$435,994Adjustments to reconcile net income to net cash provided from operations:Depreciation and amortization215,763197,116182,411Stock-based compensation expense, net of tax of $15,127, $17,413 and $19,223, respectively28,34132,05534,927Excess tax benefits from stock-based compensation(13,997)(1,385)(4,455)Deferred income taxes33,611(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, respectively30,83877,93560,823Contributions 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)20,32946,584Inventories(115,331)(13,910)74,000Accounts payable7,86090,43437,228Other assets and liabilities(205,809)13,777293,272Net Cash Provided from Operating Activities580,867901,4231,065,749Cash Flows Provided from (Used by) Investing ActivitiesCapital additions(323,961)(179,538)(126,324)Capitalized software additions(23,606)(21,949)(19,146)Proceeds from sales of property, plant and equipment3122,20110,364Proceeds from sales of trademark licensing rights20,000??

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 ActivitiesNet change in short-term borrowings10,8341,156(458,047)Long-term borrowings249,126348,208?Repayment of long-term debt(256,189)(71,548)(8,252)Proceeds from lease financing agreement47,601?

?Cash dividends paid(304,083)(283,434)(263,403)Exercise of stock options184,41192,03328,318Excess tax benefits from stock-based compensation13,9971,3854,455Contributions from noncontrolling interests in subsidiaries?10,1997,322Repurchase 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)631,037216,502Cash and Cash Equivalents as of January 1884,642253,60537,103Cash and Cash Equivalents as of December 31$693,686$884,642$253,605Interest Paid$97,892$97,932$91,623Income Taxes Paid292,315350,948252,230

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 31,201120102009Net product sales

$528,369$517,149$495,592Rental and royalty revenue4,1364,2993,739Total revenue532,505521,448499,331Product cost of goods sold365,225349,334319,775Rental and royalty cost1,0381,088852Total costs366,263350,422320,627Product gross margin163,144167,815175,817Rental and royalty gross margin3,0983,2112,887Total gross margin166,242171,026178,704Selling, marketing and administrative expenses108,276106,316103,755Impairment charges??14,000Earnings from operations57,96664,71060,949Other income (expense), net2,9468,3582,100Earnings before income taxes60,91273,06863,049Provision for income taxes16,97420,0059,892Net earnings$43,938$53,063$53,157Net earnings$43,938$53,063$53,157Other comprehensive earnings (loss)(8,740)1,1832,845Comprehensive earnings$35,198$54,246$56,002Retained earnings at beginning of year.$135,866$147,687$144,949Net earnings43,93853,06353,157Cash 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$147,687Earnings per share$0.76$0.90$0.89Average Common and Class B Common shares outstanding

57,89258,68559,425(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)AssetsDecember 31,20112010CURRENT ASSETS:Cash and cash equivalents$78,612$115,976Investments10,8957,996Accounts receivable trade, less allowances of $1,731 and $1,53141,89537,394Other receivables3,3919,961Inventories:Finished goods and work-in-process42,67635,416Raw materials and supplies29,08421,236Prepaid expenses5,0706,499Deferred income taxes578689Total current assets212,201235,167PROPERTY, PLANT AND EQUIPMENT, at cost:Land21,93921,696Buildings107,567102,934Machinery and equipment322,993307,178Construction in progress2,5989,243455,097440,974Less?Accumulated depreciation242,935225,482Net property, plant and equipment212,162215,492OTHER ASSETS:Goodwill73,23773,237Trademarks175,024175,024Investments96,16164,461Split dollar officer life insurance74,20974,441Prepaid expenses3,2126,680Equity method investment3,9354,254Deferred income taxes7,7159,203Total other assets433,493407,300Total assets$857,856$857,959Liabilities and Shareholders' EquityDecember 31,20112010CURRENT LIABILITIES:Accounts payable$10,683$9,791Dividends payable4,6034,529Accrued liabilities43,06944,185Total current liabilities58,35558,505NONCURRENT LIABILITES:Deferred income taxes43,52147,865Postretirement health care and life insurance benefits26,10820,689Industrial development bonds7,5007,500Liability for uncertain tax positions8,3459,835Deferred compensation and other liabilities48,09246,157Total noncurrent liabilities133,566132,046SHAREHOLDERS' EQUITY:Common stock, $.69-4/9 par value?120,000 shares authorized?36,479 and 36,057 respectively, issued25,33325,040Class B common stock, $.69-4/9 par value?40,000 shares authorized?21,025 and 20,466 respectively, issued14,60114,212Capital in excess of par value533,677505,495Retained earnings, per accompanying statement114,269135,866Accumulated other comprehensive loss(19,953)(11,213)Treasury stock (at cost)?71 shares and 69 shares, respectively(1,992)(1,992)Total shareholders' equity665,935667,408Total 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 31,201120102009CASH FLOWS FROM OPERATING ACTIVITIES:Net earnings$43,938$53,063$53,157Adjustments to reconcile net earnings to net cash provided by operating activities:Depreciation19,22918,27917,862Impairment charges?

?

14,000Impairment of equity method investment

?

?

4,400Loss from equity method investment

194342233Amortization of marketable security premiums

1,267522320Changes 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)455Prepaid expenses and other assets

5,1064,9365,203Accounts payable and accrued liabilities

842,180(2,755)Income taxes payable and deferred

(5,772)2,322(12,543)Postretirement health care and life insurance benefits

2,0221,4291,384Deferred compensation and other liabilities

2,1462,5252,960Others

(708)310305Net cash provided by operating activities50,39082,80576,994CASH 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

7,6808,20817,511Net 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)24,98622,082Cash and cash equivalents at beginning of year115,97690,99068,908Cash and cash equivalents at end of year$78,612$115,976$90,990Supplemental cash flow informationIncome taxes paid

$16,906$20,586$22,364Interest paid

$38$49$182Stock dividend issued

$47,053$46,683$32,538(The accompanying notes are an integral part of these statements.)

NOTE 6?OTHER INCOME (EXPENSE), NET:

Other income (expense), net is comprised of the following:

201120102009Interest and dividend income$1,087$879$1,439Gains (losses) on trading securities relating to deferred compensation plans293,3644,524Interest expense(121)(142)(243)Impairment of equity method investment.__(4,400)Equity method investment loss(194)(342)(233)Foreign exchange gains (losses)2,0984,090951Capital gains (losses)(277)(28)(38)Miscellaneous, net274537100$2,946$8,358$2,100

As of December 31, 2009, management determined that the carrying value of an equity method investment was impaired as a result of accumulated losses from operations and review of future expectations. The Company recorded a pre-tax impairment charge of $4,400 resulting in an adjusted carrying value of $4,961 as of December 31, 2009. The fair value was primarily assessed using the present value of estimated future cash flows.

Warning

Don't show me this message again for the assignment

OkCancel

Based on the information contained in these financial statements, compute the current ratio for 2011 for each company. (Round answers to 2 decimal places, e.g. 15.25.)

HersheyTootsie RollCurrent ratio

: 1

:1

Warning

Don't show me this message again for the assignment

OkCancel

Based on the information contained in these financial statements, compute the following 2011 ratios for each company. (Round answers to 1 decimal places, e.g. 15.2% or 15.2 times.)

(1)Debt to assets.(2)Times interest earned. (Hershey's total interest expense for 2011 was $94,780,000. See Tootsie Roll's Note 6 for its interest expense.)

HersheyTootsie RollDebt to assets

%

%Times interest earned

times

times

Warning

Don't show me this message again for the assignment

OkCancel

image text in transcribed Grace Herron has just approached a venture capitalist for financing for her new business venture, the development of a local ski hill. On July 1, 2013, Grace was loaned $142,000 at an annual interest rate of 7%. The loan is repayable over 5 years in annual installments of $34,632, principal and interest, due each June 30. The first payment is due June 30, 2014. Grace uses the effectiveinterest method for amortizing debt. Her ski hill company's year-end will be June 30. Don't show me this message again for the assignment Prepare an amortization schedule for the 5 years, 2013-2018. (Round answers to 0 decimal places, e.g. 125.) Cash Payment Period Interest Expense $ Principal Reduction $ Balance $ $ July 1, 2013 June 30, 2014 June 30, 2015 June 30, 2016 June 30, 2017 June 30, 2018 * * Amount may be off due to rounding. Don't show me this message again for the assignment Show List of Accounts Link to Text Prepare all journal entries for Grace Herron for the first 2 fiscal years ended June 30, 2014, and June 30, 2015. (Round answers to 0 decimal places, e.g. 125. Credit account titles are automatically indented when amount is entered. Do not indent manually.) Date July 1/13 Account Titles and Explanation Debit Credit June 30/14 June 30/15 Don't show me this message again for the assignment Show List of Accounts Link to Text Show the balance sheet presentation of the note payable as of June 30, 2015. (Hint: Be sure to distinguish between the current and long-term portions of the note.) (Round answers to 0 decimal places, e.g. 125.) GRACE HERRON Balance Sheet (Partial) June 30, 2015 $ $ Don't show me this message again for the assignment Ratzlaff Company issues 2 million, 10-year, 8% bonds at 97, with interest payable on July 1 and January 1. Don't show me this message again for the assignment Prepare the journal entry to record the sale of these bonds on January 1, 2014. (Credit account titles are automatically indented when the amount is entered. Do not indent manually.) Dat Account Titles and e Explanation Debit Credit Jan. 1 Don't show me this message again for the assignment Show List of Accounts Link to Text Assuming instead that the above bonds sold for 104, prepare the journal entry to record the sale of these bonds on January 1, 2014. (Credit account titles are automatically indented when the amount is entered. Do not indent manually.) Dat Account Titles and e Explanation Jan. 1 Debit Credit Wempe Co. sold $3,059,000, 8%, 10-year bonds on January 1, 2014. The bonds were dated January 1, 2014, and pay interest on January 1. The company uses straight-line amortization on bond premiums and discounts. Financial statements are prepared annually. Don't show me this message again for the assignment Prepare the journal entries to record the issuance of the bonds assuming they sold at: (1) 103 and (2) 95. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Don't show me this message again for the assignment Show List of Accounts Link to Text Prepare amortization tables for issuance of the bonds sold at 103 for the first three interest payments. Annual Interest Periods Interest Expense to Be Recorded Interest to Be Paid $ Premium Amortization $ $ Unamortized Premium Bond Carrying Value $ $ Issue date 1 2 3 Prepare amortization tables for issuance of the bonds sold at 95 for the first three interest payments. Annual Interest Periods Interest Expense to Be Recorded Interest to Be Paid $ Issue date Premium Amortization $ $ Unamortized Premium $ Bond Carrying Value $ 1 2 3 Don't show me this message again for the assignment Show List of Accounts Link to Text Prepare the journal entries to record interest expense for 2014 under both of the bond issuances assuming they sold at: (1) 103 and (2) 95. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Don't show me this message again for the assignment Show List of Accounts Show the long-term liabilities balance sheet presentation for issuance of the bonds sold at 103 at December 31, 2014. WEMPE Co. Balance Sheet (Partial) December 31, 2014 $ $ : Show the long-term liabilities balance sheet presentation for issuance of the bonds sold at 95 at December 31, 2014. WEMPE Co. Balance Sheet (Partial) December 31, 2014 $ $ : Don't show me this message again for the assignment In recent years, Farr Company has purchased three machines. Because of frequent employee turnover in the accounting department, a different accountant was in charge of selecting the depreciation method for each machine, and various methods have been used. Information concerning the machines is summarized in the table below. Machine 1 2 3 Acquired Jan. 1, 2012 July 1, 2013 Nov. 1, 2013 Cost $133,000 93,000 75,540 Salvage Value $48,200 10,400 6,240 Useful Life (in years) 8 5 7 Depreciation Method Straight-line Declining-balance Units-of-activity For the declining-balance method, Farr Company uses the double-declining rate. For the units-ofactivity method, total machine hours are expected to be 33,000. Actual hours of use in the first 3 years were: 2013, 850; 2014, 4,600; and 2015, 6,190. Don't show me this message again for the assignment Compute the amount of accumulated depreciation on each machine at December 31, 2015. MACHINE 1 MACHINE 2 $ MACHINE 3 $ $ Accumulated Depreciation at December 31 Don't show me this message again for the assignment Link to Text Link to Text If machine 2 was purchased on April 1 instead of July 1, what would be the depreciation expense for this machine in 2013? In 2014? 2013 2014 $ $ Depreciation Expense Don't show me this message again for the assignment

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial and Managerial Accounting

Authors: Jonathan E. Duchac, James M. Reeve, Carl S. Warren

11th Edition

9780538480901, 9781111525774, 538480890, 538480904, 1111525773, 978-0538480895

Students also viewed these Accounting questions