Archive for May, 2018

Following the acquisition of Kraft during Year 8, the Philip Morris Companies released its Year 8…

Following the acquisition of Kraft during Year 8, the Philip Morris Companies released its Year 8 financial statements. The Year 8 financial statements and
other data are reproduced on the next page.

PHILIP MORRIS COMPANIES, INC.

Balance Sheets ($ millions)

December 31, Year 8 and Year 7

Year 8

Year 7

Assets

Cash and cash equivalents

$ 168

$ 90

Accounts receivable

2,222

2,065

Inventories

5,384

4,154

Current assets

7,774

6,309

Property, plant, and equipment, net

8,648

6,582

Goodwill, net

15,071

4,052

Investments.

3,260

3,665

Total assets

$34,753

$20,608

Liabilities and Stockholders” Equity

Short-term debt

$ 1,259

$ 1,440

Accounts payable

1,777

791

Accrued liabilities

3,848

2,277

Income taxes payable

1,089

727

Dividends payable

260

213

Current liabilities

8,233

5,448

Long-term debt

17,122

6,293

Deferred income taxes

1,719

2,044

Stockholders” equity

7,679

6,823

Total liabilities and stockholders” equity

$34,753

$20,608

PHILIP MORRIS COMPANIES, INC.

Income Statement ($ millions)

For Year Ending December 31, Year 8

Sales

$ 31,742

Cost of goods sold

(12,156)

Selling and administrative expenses

(14,410)

Depreciation expense

(654)

Goodwill amortization

(125)

Interest expense

(670)

Pretax income

3,727

Income tax expense

(1,390)

Net income

$ 2,337

PHILIP MORRIS PURCHASE OF KRAFT

Allocation of Purchase Price ($ millions)

Accounts receivable

$ 758

Inventories

1,232

Property, plant, and equipment

1,740

Goodwill

10,361

Short-term debt

(700)

Accounts payable

(578)

Accrued liabilities.

(530)

Long-term debt

(900)

Purchase price (net of cash acquired)

$11,383

Required:

a. Prepare a statement of cash flows (indirect method) for Philip Morris. (Hint: Acquisition of Kraft requires you to remove the assets acquired and
liabilities incurred as a result of that acquisition from the balance sheet before computing changes used in preparing the statement of cash flows. Philip
Morris pays $11.383 billion for Kraft, net of cash acquired—see the Allocation of Purchase Price table.)

b. Calculate cash flows from operations using the direct method for Philip Morris.

c. Based on your answer to a, compute Philip Morris”s free cash flow for Year 8. Discuss how free cash flow impacts the company”s future earnings and
financial condition.

A toll bridge over the River Jay is operated by a private company who are thinking of installing…

A toll bridge over the River Jay is operated by a private company who are thinking of installing automatic machines to collect the tolls. These machines,
however, are not perfectly reliable and it is thought that the number of breakdowns occurring per day would follow the probability distribution shown
below:

Number of breakdowns per day

0

1

Probability

0.4

0.6

When a breakdown occurred, revenue from tolls would be lost until the equipment was repaired. Given below are approximate probability distributions for the
equipment repair time and the average revenue lost per hour.

Equipment

Average revenue

repair time

Probability

lost per hour

Probability

1 hour

0.7

$40

0.6

2 hours

0.3

$50

0.3

$60

0.1

(a) Determine the probability distribution of revenue which would be lost per day as a result of machine breakdowns (it can be assumed that the above
probability distributions are independent).

(b) Calculate the expected loss of revenue per day and interpret your result.

The managers of a food company are about to install a number of automatic vending machines at…

The managers of a food company are about to install a number of automatic vending machines at various locations in a major city. A number of types of
machine are available and the managers would like to choose the design which will minimize the profit that will be lost because the machine is out of
order. The following model is to be used to represent the lost profit: Cost of lost profit per month = (number of breakdowns per month) × (time to repair
machine after each breakdown, in hours) × (profit lost per hour) One machine that is being considered is the Super vend, and the following probability
distributions have been estimated for this machine:

Number of

Repair

Average

breakdowns

time

profit lost

per month

Prob.

(hours)

Prob.

per hour

Prob.

0

0.5

1

0.45

$10

0.7

1

0.3

2

0.55

$20

0.3

2

0.2

(a) Use a table of random numbers, or the random number button on a calculator, to simulate the operation of a machine for 12 months and hence estimate a
probability distribution for the profit that would be lost per month if the machine was purchased.

(b) Explain why the model is likely to be a simplification of the real problem.

In the Eagle Mountain Forest controlled fires are used for a number of purposes.

In the Eagle Mountain Forest controlled fires are used for a number of purposes. These include enhancing wildlife habitat by eliminating decadent
vegetation and clearing ground for planting seedlings.

The planning and carrying out of a controlled fire involves the advanced commitment of a large amount of resources, but weather conditions at the time of
the fire mean that there is no guarantee it will be successful. For example, under certain conditions the quality of the burn may be poor, and additional
resources will need to be employed to achieve the objectives. At worst, the fire can ‘escape”. If this happens the losses of additional forest and the
extra resources involved in bringing the fire under control will amount to an estimated cost of $40 000.

The managers of the forest want to apply burning to a 14 acre area of forest near Saltern Lake. If the burn is successful the benefits of the operation are
estimated to be worth $10 000. The managers have to choose between ‘conventional burning” and ‘yarding”. Conventional burning would cost an estimated
$4000.

Yarding involves using a bulldozer to remove large material from the forest before using fire. This reduces the difficulty of controlling the fire, but
costs an additional $200 per acre.

If either type of treatment is used the fir e will either be successful, or there will be problems with the quality of the burn or the fire will escape.
For a conventional burn these probabilities are estimated to be 0.848, 0.150 and 0.002, respectively. If yarding is used these probabilities are estimated
to be 0.899, 0.100 and 0.001. If there are problems with the quality of the burn the forest managers will have to decide whether to extinguish the fire at
a cost of $1000 or whether to apply $2000 worth of additional resources which will give them a 0.8 probability of achieving all of the benefits, a 0.1
probability of achieving benefits worth $3000 and a 0.1 probability of achieving no benefits.

If the managers wish to maximize the expected net benefits (i.e. benefits–costs) of the operation, determine their optimum policy.

While on assignment you discover that you have misplaced the balance sheet of Bird Corporation as of…

While on assignment you discover that you have misplaced the balance sheet of Bird Corporation as of January 1, Year 1. However, you do have the following
data on Bird Corporation:

BIRD CORPORATION

Post-closing Trial Balance

December 31, Year 1

Debit balances

Cash

$100,000

Accounts receivable

120,000

Inventory

130,000

Property, plant, and equipment

550,000

Other noncurrent investments

200,000

Total

$1,100,000

Credit balances

Accounts payable

$100,000

Current portion of long-term debt

80,000

Accumulated depreciation

270,000

Long-term debt

200,000

Common stock

300,000

Retained earnings

150,000

Total

$1,100,000

BIRD CORPORATION

Statement of Cash Flows

For Year Ended December 31, Year 1

Cash flows from operations

Net income

$150,000

Add (deduct) adjustment to cash basis

Depreciation

$ 85,000

Loss on sale of equipment

5,000

Gain on sale of noncurrent investments

(50,000)

Increase in accounts receivable

(30,000)

Increase in inventories

(20,000)

Increase in accounts payable

40,000

30000

Cash from operations

180000

Cash flows from investing activities

Additions to property and equipment

(150,000)

Sale of equipment

10,000

Sale of investments

95,000

Cash used for investing activities

(45000)

Cash flows from financing activities

Issuance of common stock

10000

Additions to long-term debt

15000

Decrease in current portion of long-term debt

(30000)

(15,000)

Cash dividends

(80,000)

Cash used for financing activities

(85,000)

Net increase in cash

$50,000

Required:

Using the available data and information, prepare the balance sheet of Bird Corporation as of January 1, Year 1. T-accounts can be helpful in
reconstructing the individual accounts. (Note: Equipment sold had accumulated depreciation of $50,000.)

Your banker confides to you after looking at a number of financial statements that she is confused…

Your banker confides to you after looking at a number of financial statements that she is confused about the difference between two operating measures, net
income and cash from operations.

Required:

a. Explain the purpose and significance of these two operating measures.

b. Several financial transactions or events follow. For each transaction or event, indicate whether it yields an increase (+), decrease (-), or no effect
(NE) on each of the two measures.

EFFECT OF TRANSACTION/EVENT ON:

Net Income

Cash from Operations

1. Sales of marketable securities for cash at more than their carrying value.

2. Sale of merchandise with deferred payments

(one-half within one year and one-half after one year).

3. Reclassify noncurrent receivable as current receivable.

4. Payment of current portion of long-term debt.

5. Collection of an account receivable.

6. Recording the cost of goods sold.

7. Purchase of inventories on account (credit terms).

8. Accrual of sales commissions (to be paid at a later date).

9. Payment of accounts payable (resulting from purchase of

inventory).

10. Provision for depreciation on a sales office.

11. Borrowing cash from a bank on a 90-day note payable.

12. Accrual of interest on a bank loan.

13. Sale of partially depreciated equipment for cash at less than

its

Book value.

14. Flood damage to merchandise inventories (no insurance

coverage).

15. Declaration and payment of a cash dividend on preferred stock.

16. Sale of merchandise on 90-day credit terms.

17. Provision for uncollectible accounts receivable.

18. Write-off of an uncollectible receivable.

19. Provision for income tax expense (to be paid the following

month).

20. Provision for deferred income taxes (set up because

depreciation

for tax reporting exceeded depreciation for financial reporting).

21. Purchase of a machine (fixed asset) for cash.

22. Payment of accrued salary expense to employees.

` A local council owns an underground railway system and the railway”s managers have to make a…

A local council owns an underground railway system and the railway”s managers have to make a decision on whether to lower fares in an attempt to increase
passenger numbers. If they decide to reduce fares they will then have to decide whether to launch an advertising campaign on local television to increase
awareness of the fare reduction. If fares remain the same then it is estimated that there is a 0.7 probability that the mean number of passengers carried
per day over the next year will equal 20 000 and a 0.3 probability that it will decline to 15 000. The annual profits associated with these passenger
numbers are estimated to be $3 million and $1 million, respectively. If fares are reduced, but television advertising is not used, then it is thought that
there is a 0.6 probability that the mean number of passengers carried will increase to 25 000 and a 0.4 probability that it will increase to 22 000. The
resulting profits generated by these passenger numbers are estimated to be $2 million and $1.7 million, respectively. Advertising the fare reduction on
television would increase the probability of an increase to a mean of 25 000 passengers to 0.8 and reduce the probability that the mean will be 22 000 to
0.2. However, it would reduce the profits associated with these mean passenger numbers by $0.6 million. The railway”s objectives are to maximize profit and
to maximize passenger numbers (since this

brings environmental benefits such as reduced traffic congestion).

(a) Utility functions for the mean numbers of passengers carried and profit have been elicited from the railway”s chief executive and these are given
below.

Mean number of passengers

Utility

Profit

Utility

15 000

0

$1.0m

0

20 000

0.8

$1.1m

0.2

22 000

0.95

$1.4m

0.6

25 000

1

$1.7m

0.75

$2.0m

0.9

$3.0m

1.00

Plot these utility functions and interpret them.

(b) The elicitation session revealed that, for the chief executive, mean number of passengers and profit are mutually utility independent. You are reminded
that, in this case, a two-attribute utility function can be obtained from:

u(x1, x2) = k1u(x1) + k2u(x2) + k3u(x1)u(x2)

where k3 = 1 – k1 – k2.

The elicitation session also revealed that k1 = 0.9 andk2 = 0.6, where attribute number 1 is the mean number of passengers. Determine the policy that the
railway should pursue in the light of the above utilities and comment on your answer.

A food company runs a computerized processing plant and needs to formulate a series of decision…

A food company runs a computerized processing plant and needs to formulate a series of decision rules to advise its managers on how they should react if
the control panel indicates particular problems with the system. Because there is always a possibility that an indicated problem is in fact caused by a
fault in the control panel itself, there is some concern that unnecessary losses will be incurred if production is halted because of a non-existent
problem.

Light number 131 will illuminate on the panel if the computer detects that packs of a frozen food are being filled to below the legal weight. However, it
is known that there is a 0.15 probability that this light will give a false alarm. In the event of this light illuminating, the manager would have to
decide whether or not to gather further information before making a decision on whether to stop production immediately. Any stoppage would cost an
estimated $150 000, but a decision to ignore the light would lead to losses of $300 000 if the bags being filled on the automatic production line really
were under weight. If the manager decides to gather further information before taking the decision on whether to stop production then this will involve
taking a sample from output and weighing the selected packs. This will render the sampled packs un saleable and cost the company $5000. The sample will
indicate whether or not there is a fault in production, but there is a 0.2 probability that it will give misleading results. Despite this it has always
been company policy to take a sample because of the small cost of sampling relative to the other costs.

(a) If the company”s objective is to minimize expected costs, formulate a decision rule which will tell the duty manager how to react when light 131
illuminates.

(b) Explain the rationale behind your recommended decision rule in non-technical terms.

(c) Explain the role which sensitivity analysis could have in this problem.

Interpret the effect of the following six independent events and transactions

Interpret the effect of the following six independent events and transactions for the:

a. Accounts receivable turnover (currently equals 3.0).

b. Days” sales in receivables.

c. Inventory turnover (currently equals 3.0).

The three columns to the right of each event and transaction are identified as (a), (b), and (c) corresponding to the three liquidity measures. For each
event and transaction indicate the effect as an increase (I); decrease (D); or no effect (NE).

(a)

(b)

(c)

Events and Transactions

1. Beginning inventory understatement of $500 is corrected this period.

2. Sales on account are underreported by $10,000.

3. $10,000 of accounts receivable are written off by a charge

to the allowance for doubtful accounts.

4. $10,000 of accounts receivable are written off by a charge

to bad debts expense (direct method).

5. Under the lower-of-cost-or-market method, inventory is reduced to market by $1,000.

6. Beginning inventory overstatement of $500 is corrected this period.

The Lux Company experiences the following unrelated events and transactions during Year 1.

The Lux Company experiences the following unrelated events and transactions during Year 1.The company”s existing current ratio is
2:1 and its quick ratio is 1.2:1.

1. Lux wrote off $5,000 of accounts receivable as uncollectible.

2. A bank notifies Lux that a customer”s check for $411 is returned marked insufficient funds. The customer is bankrupt.

3. The owners of Lux Company make an additional cash investment of $7,500.

4. Inventory costing $600 is judged obsolete when a physical inventory is taken.

5. Lux declares a $5,000 cash dividend to be paid during the first week of the next reporting period.

6. Lux purchases long-term investments for $10,000.

7. Accounts payable of $9,000 are paid.

8. Lux borrows $1,200 from a bank and gives a 90-day, 6% promissory note in exchange.

9. Lux sells a vacant lot for $20,000 that had been used in its operations.

10. A three-year insurance policy is purchased for $1,500.

Required:

Separately evaluate the immediate effect of each transaction on the company”s:

a. Current ratio

b. Quick (acid-test) ratio

c. Working capital

error: Content is protected !!