Based on the information in the financial statements


Broadening Your Perspective 6-1

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.)


Answer the following questions. (Give the amounts in thousands of dollars, as shown in Tootsie Roll's annual report.)

What did Tootsie Roll report for the amount of inventories in its Consolidated Balance Sheet at December 31, 2011? At December 31, 2010?

Compute the dollar amount of change and the percentage change in inventories between 2010 and 2011.

Compute inventory as a percentage of current assets for 2011.

What are the (product) cost of goods sold reported by Tootsie Roll for 2011, 2010, and 2009?

Compute the ratio of (product) cost of goods sold to net (product) sales in 2011.

Broadening Your Perspective 6-2

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.



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



Based on the information in the financial statements, compute these 2011 values for each company. (Do not adjust for the LIFO reserve.)

(1) Inventory turnover. (Use product cost of goods sold and total inventory.)

(2) Days in inventory.



Tootsie Roll


Hershey Company


Inventory turnover ratio


times


times


Days in inventory


days


days


Solution Preview :

Prepared by a verified Expert
Accounting Basics: Based on the information in the financial statements
Reference No:- TGS01286528

Now Priced at $30 (50% Discount)

Recommended (96%)

Rated (4.8/5)