Loom”s comparative statements of income and retained earnings for 2010 and 2009 are given below. Loom Consolidated statement of earnings For the years ended 2010 December 31, and 2009 (USD thousands, except per data share)
|
Dec-31 |
||
|
(1) |
(2) |
|
|
2010 |
2009 |
|
|
Net sales |
$2,403,100 |
$2,297,800 |
|
Cost of sales |
18,85,700 |
16,51,300 |
|
Gross earnings |
$ 517,400 |
$ 646,500 |
|
Selling, general and administrative expenses |
4,29,700 |
3,76,300 |
|
Goodwill amortization |
37,300 |
35,200 |
|
Impairment write down of goodwill |
1,58,500 |
0 |
|
Operating earnings (loss) |
$(108,100) |
$235,000 |
|
Interest expense |
-1,16,900 |
-95,400 |
|
Other expense-net |
-21,700 |
-6,100 |
|
Earnings (loss) before income tax (benefit) |
$ (246,700) |
$133,500 |
|
expense, extraordinary item and cumulative |
||
|
effect of change in accounting principles |
||
|
Income tax (benefit) expense |
(19,400) |
73,200 |
|
Earnings (loss) before cumulative effect |
$ (227,300) |
$60,300 |
|
change in account principles |
||
|
Cumulative effect of change in accounting |
||
|
principles: |
||
|
Pre-operating costs |
(5,200) |
0 |
|
Net earnings (loss) |
$ (232,500) |
$60,300 |
|
Retained earnings, January 1 |
6,80,600 |
6,20,300 |
|
$ 448,100 |
$680,600 |
|
|
Dividends |
0 |
0 |
|
Retained earnings, December 31 |
$ 448,100 |
$680,600 |
Loom Consolidated balance sheet As of 2010 December 31, and 2009 (USD thousands)
|
Dec-31 |
||
|
(1) |
(2) |
|
|
Assets |
2010 |
2009 |
|
Current assets |
||
|
Cash and cash equivalents |
$ 26,500 |
$ 49,400 |
|
Notes and accounts receivable (less allowance |
2,61,000 |
2,95,600 |
|
for possible losses of $26,600,000 and |
||
|
$20,700,000, respectively) |
||
|
Inventories |
||
|
Finished goods |
5,22,300 |
4,96,200 |
|
Work in process |
1,32,400 |
1,41,500 |
|
Materials and supplies |
44,800 |
39,100 |
|
Other |
72,800 |
54,800 |
|
Total current assets |
$ 1,059,800 |
$ 1,076,600 |
|
Property, plant, and equipment |
||
|
Land |
$ 20,100 |
$ 19,300 |
|
Buildings, structures and improvements |
4,86,400 |
4,35,600 |
|
Machinery and equipment |
10,76,600 |
10,41,300 |
|
Construction in progress |
24,200 |
35,200 |
|
Total property, plant and equipment |
$ 1,607,300 |
$ 1,531,400 |
|
Less accumulated depreciation |
5,78,900 |
4,73,200 |
|
Net property, plant and equipment |
$ 1,028,400 |
$ 1,058,200 |
|
Other assets |
||
|
Goodwill (less accumulated amortization of |
$ 771,100 |
$ 965,800 |
|
$257,800,000 and $242,400,000, |
||
|
respectively). |
||
|
Other |
60,200 |
62,900 |
|
Total other assets |
$831,300 |
$ 1,028,700 |
|
Total assets |
$ 2,919,500 |
$ 3,163,500 |
|
Liabilities and stockholders” equity |
||
|
Current liabilities |
||
|
Current maturities of long-term debt |
$ 14,600 |
$ 23,100 |
|
Trade accounts payable |
60,100 |
1,13,300 |
|
Accrued insurance obligations |
38,800 |
23,600 |
|
Accrued advertising and promotion |
23,800 |
23,400 |
|
Interest payable |
16,000 |
18,300 |
|
Accrued payroll and vacation pay |
15,300 |
33,100 |
|
Accrued pension |
11,300 |
19,800 |
|
Other accounts payable and accrued expenses |
1,23,900 |
77,200 |
|
Total current liabilities |
$ 303,800 |
$ 331,800 |
|
Noncurrent liabilities |
||
|
Long-term debt |
14,27,200 |
14,40,200 |
|
Net deferred income taxes |
0 |
43,400 |
|
Other |
2,92,900 |
2,22,300 |
|
Total noncurrent liabilities |
$ 1,720,000 |
$ 1,705,900 |
|
Total liabilities |
$ 2,023,900 |
$ 2,037,700 |
|
Common stockholders” equity |
||
|
Common stock and capital in excess of par |
||
|
value, $.01 par value; authorized, Class A, |
||
|
200,000,000 shares, Class B, 30,000,000 |
||
|
shares; issued and outstanding: |
||
|
Class A Common Stock, 69,268,701 and |
$ 465,600 |
$ 463,700 |
|
69,160,349 shares, respectively |
||
|
Class B Common Stock, 6,690,976 shares |
4,400 |
4,400 |
|
Retained earnings |
4,48,100 |
6,80,600 |
|
Currency translation and minimum pension |
-22,500 |
-22,900 |
|
liability adjustments |
||
|
Total common stockholders” equity |
$ 895,600 |
$ 1,125,800 |
|
Total liabilities and stockholders” equity |
$ 2,919,500 |
$ 3,163,500 |
Perform a horizontal and vertical analysis of Loom”s financial statements in a manner similar to those illustrated in this chapter. Comment on the results of the analysis in (a).