1. Staithes Inc is a consumer products firm listed in the US stock markets. Its Balance...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. Staithes Inc is a consumer products firm listed in the US stock markets. Its Balance Sheet and Income Statements for the years ending 2019 and 2018 are given below. The Reformulated Statement of Stockholders Equity for the years ending 2019 and 2018 are also given below. STAITHES INC. INCOME STATEMENTS Consolidated Income Statement in USD millions, except per share data Net Sales Cost of goods sold Gross Profit Sales and general expenses Other (income) and expense, net Operating Profit Interest income Interest expense Income before tax and other operating income Provision for income taxes Income before other operating income Share of net income of equity companies Net Income Net income attributable to NCI Net Income Attributable to Common Earnings Per Share Basic Net Income Attributable to Common Diluted Net Income Attributable to Common 12 Months Ended Dec. 31, 2019 38,759 16,627 22,132 4,754 194 17,184 25 (307) 16,902 (5,155) 11,747 291 12,038 (602) 11,436 13.61 13.47 Dec. 31, 2018 34,182 15,996 18,186 4,408 122 13,656 33 (347) 13,342 (4,069) 9,273 207 9,480 (474) 9,006 10.72 10.61 STAITHES INC. BALANCE SHEETS Consolidated Balance Sheet in USD millions Current Assets Cash and cash equivalents Accounts receivable, net Notes receivable Inventories Deferred income taxes Other current assets Total Current Assets Property, Plant and Equipment, net Investments in Equity Companies Goodwill Other Intangible Assets Long-Term Notes Receivable Other Assets Total Assets Current Liabilities Debt payable within one year Trade accounts payable Accrued expenses Accrued income taxes Dividends payable Total Current Liabilities Long-Term Debt Noncurrent Employee Benefits Deferred Income Taxes Other Liabilities Stockholders' Equity Dec. 31, 2019 1,146 6,267 274 2,990 235 213 11,125 14,728 471 3,028 405 452 911 31,120 308 3,968 1,608 131 339 6,354 6,073 2,533 793 282 Dec. 31, 2018 1,006 3,234 251 2,562 171 163 7,387 14,322 447 2,867 391 764 964 27,142 769 3,668 1,341 100 315 6,193 6,038 2,506 687 275 Common stock - 708 million shares outstanding Additional paid-in capital Common stock held in treasury -70 million shares Accumulated other comprehensive income (loss) Retained earnings Total Stockholders' Equity available to CSE Noncontrolling interests Total Stockholders' Equity Liabilities and Stockholders' Equity, Total 840 536 (6,805) (2,897) 22,693 14,367 718 15,085 31,120 840 503 (5,884) (2,310) 17,749 10,898 545 11,443 27,142 Reformulated Statement of Stockholders Equity (in USD millions) Balance at December 31, 2017 Transactions with Shareholders Stock issues for stock options Stock repurchases Cash Dividend Total Transactions with Shareholders Comprehensive income Net income reported Net translation gain (loss) Pension adjustment Other Total Comprehensive income for 2018 Balance at December 31, 2018 Balance at December 31, 2018 Transactions with Shareholders Stock issues for stock options Stock repurchases Cash Dividend Total Transactions with Shareholders Comprehensive income Net income reported Net translation gain (loss) Pension adjustment Other Total Comprehensive income for 2019 Balance at December 31, 2019 9,795 165 (1,162) (6,531) (7,528) 9,006 283 (640) 97 8,746 11,013 11,013 178 (971) (7,648) (8,441) 11,436 391 68 39 11,934 14,506 Notes: ● ● ● The firm bears a 35% statutory tax rate. Working cash is estimated to be $134 million and $128 million for 2019 and 2018 respectively. Notes receivable bear interest of 10% per calendar year. Required: a) Prepare the Reformulated Balance Sheet and Income Statements for the years 2019 and 2018 in preparation for valuation. [20 marks] b) Discuss the need for reformulating financial statements in preparation for valuation (200- 300 words) [10 marks] c) Based on the reformulated financial statements of Staithes Inc, discuss the firm's strategy for running the business and generating earnings. (200-300 words) [10 marks] 1. Staithes Inc is a consumer products firm listed in the US stock markets. Its Balance Sheet and Income Statements for the years ending 2019 and 2018 are given below. The Reformulated Statement of Stockholders Equity for the years ending 2019 and 2018 are also given below. STAITHES INC. INCOME STATEMENTS Consolidated Income Statement in USD millions, except per share data Net Sales Cost of goods sold Gross Profit Sales and general expenses Other (income) and expense, net Operating Profit Interest income Interest expense Income before tax and other operating income Provision for income taxes Income before other operating income Share of net income of equity companies Net Income Net income attributable to NCI Net Income Attributable to Common Earnings Per Share Basic Net Income Attributable to Common Diluted Net Income Attributable to Common 12 Months Ended Dec. 31, 2019 38,759 16,627 22,132 4,754 194 17,184 25 (307) 16,902 (5,155) 11,747 291 12,038 (602) 11,436 13.61 13.47 Dec. 31, 2018 34,182 15,996 18,186 4,408 122 13,656 33 (347) 13,342 (4,069) 9,273 207 9,480 (474) 9,006 10.72 10.61 STAITHES INC. BALANCE SHEETS Consolidated Balance Sheet in USD millions Current Assets Cash and cash equivalents Accounts receivable, net Notes receivable Inventories Deferred income taxes Other current assets Total Current Assets Property, Plant and Equipment, net Investments in Equity Companies Goodwill Other Intangible Assets Long-Term Notes Receivable Other Assets Total Assets Current Liabilities Debt payable within one year Trade accounts payable Accrued expenses Accrued income taxes Dividends payable Total Current Liabilities Long-Term Debt Noncurrent Employee Benefits Deferred Income Taxes Other Liabilities Stockholders' Equity Dec. 31, 2019 1,146 6,267 274 2,990 235 213 11,125 14,728 471 3,028 405 452 911 31,120 308 3,968 1,608 131 339 6,354 6,073 2,533 793 282 Dec. 31, 2018 1,006 3,234 251 2,562 171 163 7,387 14,322 447 2,867 391 764 964 27,142 769 3,668 1,341 100 315 6,193 6,038 2,506 687 275 Common stock - 708 million shares outstanding Additional paid-in capital Common stock held in treasury -70 million shares Accumulated other comprehensive income (loss) Retained earnings Total Stockholders' Equity available to CSE Noncontrolling interests Total Stockholders' Equity Liabilities and Stockholders' Equity, Total 840 536 (6,805) (2,897) 22,693 14,367 718 15,085 31,120 840 503 (5,884) (2,310) 17,749 10,898 545 11,443 27,142 Reformulated Statement of Stockholders Equity (in USD millions) Balance at December 31, 2017 Transactions with Shareholders Stock issues for stock options Stock repurchases Cash Dividend Total Transactions with Shareholders Comprehensive income Net income reported Net translation gain (loss) Pension adjustment Other Total Comprehensive income for 2018 Balance at December 31, 2018 Balance at December 31, 2018 Transactions with Shareholders Stock issues for stock options Stock repurchases Cash Dividend Total Transactions with Shareholders Comprehensive income Net income reported Net translation gain (loss) Pension adjustment Other Total Comprehensive income for 2019 Balance at December 31, 2019 9,795 165 (1,162) (6,531) (7,528) 9,006 283 (640) 97 8,746 11,013 11,013 178 (971) (7,648) (8,441) 11,436 391 68 39 11,934 14,506 Notes: ● ● ● The firm bears a 35% statutory tax rate. Working cash is estimated to be $134 million and $128 million for 2019 and 2018 respectively. Notes receivable bear interest of 10% per calendar year. Required: a) Prepare the Reformulated Balance Sheet and Income Statements for the years 2019 and 2018 in preparation for valuation. [20 marks] b) Discuss the need for reformulating financial statements in preparation for valuation (200- 300 words) [10 marks] c) Based on the reformulated financial statements of Staithes Inc, discuss the firm's strategy for running the business and generating earnings. (200-300 words) [10 marks]
Expert Answer:
Answer rating: 100% (QA)
ANSWER a Reformulated Balance Sheet and Income Statements for Staithes Inc Reformulated Balance Sheet in USD millions Dec 31 2019 Dec 31 2018 Current Assets Cash and cash equivalents 1146 1006 Working ... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0132162302
1st edition
Authors: Elizabeth A. Gordon, Jana S. Raedy, Alexander J. Sannella
Posted Date:
Students also viewed these economics questions
-
The Khan Group provided its balance sheet and income statement as of December 31 of the current year. The Khan Group Income Statement For the Year Ended December 31 Current Year Sales $ 2,212,040...
-
Below are the balance sheets and income statements for Penticton Inc. (Penticton) for 2016 and 2017. Required: a. Calculate the following for Penticton for 2017 and 2016: i. working capital ii....
-
Below are the balance sheets and income statements for Vadar and Skywalker for 2020 note: On January 2nd Skywalker acquired of 90% the outstanding stock of Vadar Company for 500,000 shares of common...
-
Refer to Figure 9.3. Svetlana scores 0.70 on the responsibility scale of the CPI. Dymitri scores 0.30 on the responsibility scale of the CPI. By how many T-score points do their scores differ? Figure...
-
(a) Which of the thermodynamic quantities T, E, q, w, and S are state functions? (b) Which depend on the path taken from one state to another? (c) How many reversible paths are there between two...
-
An advanced spatial disorientation trainer allows the cab to rotate around multiple axes as well as extend inwards and outwards. It can be used to simulate driving, fixed wing aircraft flying, and...
-
Explain the difference between requirements discovery and requirements gathering in general. Provide an example that clarifies the distinction between the two.
-
On January 1, 2012, Alpha acquired 80 percent of Delta. Of Delta's total business fair value, $125,000 was allocated to copyrights with a 20-year remaining life. Subsequently, on January 1, 2013,...
-
Identify any five stakeholders who would be interested in Grassland s financial information and explain why and how each would use the information.
-
Tom Epps and Mary Jones are examining the following statement of cash flows for Guthrie Company for the year ended January 31, 2019. GUTHRIE COMPANY Statement of Cash Flows For the Year Ended January...
-
A high-energy physicist measures the time between collisions of atoms in a fluid. The time is 27 fs. What is the time in seconds? Write your answer in scientific notation. A 0. X S
-
Describe the diversification strategy or plan that Kimbery Clark decided to pursue.
-
Consider a stock issued by a start-up company. To focus on growing the business, the company will not pay any dividend until year 3. It plans to pay the first dividend of $0.2 per share in year 4 and...
-
What is Corporate Governance? (4 marks). Why do you think the ASX's Corporate Governance Principles and Recommendations are important? (4 marks) Explain by discussing 3 Principles which are...
-
JD Sports Fashion Plc is currently evaluating a new project that will expand its lines to include a designated golf line that will offer not only clothing but also golf equipment and accessories. The...
-
List and Explain the advantages and disadvantages of using Computer Based Payroll Processing system.
-
Given h(x)=2-32 and 9(z) = , find h(2), 9(z), (goh)(z) and (hog)(z). What can you conclude?
-
The 2017 financial statements of the U.S. government are available at: https://www.fiscal.treasury.gov/fsreports/rpt/finrep/fr/fr_index.htm Use these to answer the following questions: a. Statement...
-
Thornwood Consultants, Ltd. adopted the fair value option for a recent acquisition of investment securities. Thornwood acquired common shares of Wicker Enterprises at a cost of $ 1,100,000. The year-...
-
Landau Manufacturing Company manufactures and distributes small power tools. Landau offers an assurance- type warranty that covers all repair costs, including parts and labor, for two years after the...
-
Is it advantageous to the lessee that the lessor bears the risk of the asset becoming obsolete? Explain.
-
Consider the following binary linear programming formulation of a capital budgeting problem. \[ \begin{array}{ll} \text { Max } & 1,200 x_{1}+600 x_{2}+950 x_{3}+1,650 x_{4} \\ \text { s.t. } &...
-
A 1.0-cm-diameter sphere is charged to a potential of \(3400 \mathrm{~V}\). How much charge is on the sphere?
-
a. What is the potential difference between the terminals of an ordinary AA or AAA battery? (If you're not sure, find one and look at the label.) b. An AA battery is connected to a parallel-plate...
Study smarter with the SolutionInn App