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.