In: Accounting
Balance sheet format, terminology, and accounting methods.
Exhibit 4.4 presents the balance
sheet of Paul Loren Company for Years 10 and 9. This balance sheet
uses the terminology
Paul Loren Company
Balance Sheets
For Years 10 and 9
(amounts in millions of US$) (Problem 32)
Year 10 Year 9
ASSETS
Current Assets
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . $ 563.1 $ 481.2
Short-term investments . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . 584.1 338.7
Accounts receivable, net of allowances of $206.1 and $190.9 million
. . . 381.9 474.9
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 504.0 525.1
Deferred tax assets . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . 103.0 101.8
Prepaid expenses and other . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . 139.7 135.0
Total Current Assets . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 2,275.8 2,056.7
Noncurrent investments . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 75.5 29.7
Property and equipment, net . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . 697.2 651.6
Deferred tax assets . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . 101.9 102.8
Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . 986.6 966.4
Intangible assets, net . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . 363.2 348.9
Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . 148.7 200.4
Total Assets . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . $ 4,648.9 $4,356.5
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . $ 149.8 $ 165.9
Income tax payable . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . 37.8 35.9
Accrued expenses and other . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . 559.7 472.3
Total Current Liabilities. . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 747.3 674.1
Long-Term Debt. . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 747.3 674.1
Deferred Tax Liabilities . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 282.1 406.4
Other Noncurrent Liabilities . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . 126.0 154.8
Total Liabilities. . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . 1,902.7 1,909.4
STOCKHOLDERS’ EQUITY:
Class A common stock, par value $0.01 per share; 75.7 million
and
72.3 million shares issued; 56.1 million and 55.9 million
shares
outstanding . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . 0.8 0.7
Class B common stock, par value $0.01 per share; 42.1 million
and
43.3 million shares issued and outstanding . . . . . . . . . . . .
. . . . . . . 0.4 0.4
Additional paid-in capital. . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . 1,243.8 1,108.4
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . 2,544.9 2,177.5
Treasury stock, Class A, at cost (19.6 million and 16.4 million
shares) . . . . (1,197.7) (966.7)
Accumulated other comprehensive income . . . . . . . . . . . . . .
. . . . . . . . . 154.0 126.8
Total Stockholders’ Equity . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . 2,746.2 2,447.1
Total Liabilities and Stockholders’ Equity . . . . . . . . . . . .
. . . . . . . . . . $ 4,648.9 $4,356.5
format, and accounting methods of U.S. GAAP, and Paul Loren
reports results in millions
of U.S. dollars. (Adapted from the financial statements of Polo
Ralph Lauren.)
In addition to the items reported in Paul Loren’s balance sheet,
assume the following
hypothetical information is available to you:
■ In Year 10 Paul Loren revalued a building with an acquisition
cost of $200 million
downward, to its current fair value of $182 million.
■ In Year 10 Paul Loren wrote up the value of inventory, with a
carrying value of $135
million, to its fair value of $165 million.
■ Included in commitments and contingencies for Year 10 is a
lawsuit filed against Paul
Loren for breach of contract. Paul Loren estimates the following
range of outcomes
for this lawsuit: 70% chance of damages of $100 million, 20% chance
of damages of
$500 million, and 10% chance of damages of $1 billion.
a. Prepare a balance sheet for Paul Loren for Year 10, following
the format, terminology,
and accounting methods required by U.S. GAAP. Ignore any income tax
effects of any
revisions to reported amounts.
b. How, if at all, would your answer to part a differ if Paul Loren
used IFRS?
1 | Balance Sheet for Paul Loren for the Year 10 as per US GAAP | ||||||||||||||||
Amount(million of US $) | |||||||||||||||||
Assets | |||||||||||||||||
a | Current Assets | ||||||||||||||||
Cash & Cash Equivalents | 563.1 | ||||||||||||||||
Accounts Receivable | 381.9 | ||||||||||||||||
Inventories | 474 | ||||||||||||||||
Short Term Investments | 584.1 | ||||||||||||||||
Deferred Tax Assets | 103 | ||||||||||||||||
Prepaid expenses & Others | 139.7 | ||||||||||||||||
Total Current Assets | 2245.8 | ||||||||||||||||
b | Long Term Assets | ||||||||||||||||
Property & Equipment | 715.2 | ||||||||||||||||
Intangible Assets | 363.2 | ||||||||||||||||
Good Will | 986.6 | ||||||||||||||||
Non Current Investments | 75.5 | ||||||||||||||||
Deferred ta Asset | 101.9 | ||||||||||||||||
Other Asset | 148.7 | ||||||||||||||||
Total Long Term Assets | 2391.1 | ||||||||||||||||
Total Assets(a+b) | 4636.9 | ||||||||||||||||
Liabilities | |||||||||||||||||
c | Current Liabilities | ||||||||||||||||
Accounts Payable | 149.8 | ||||||||||||||||
Income Tax Payable | 37.8 | ||||||||||||||||
Accrued Expenses & Others | 559.7 | ||||||||||||||||
Total Current Liabilities | 747.3 | ||||||||||||||||
d | Long Term Liabilities | ||||||||||||||||
Long Term Debt | 747.3 | ||||||||||||||||
Deferred Tax Liabilities | 282.1 | ||||||||||||||||
Other Non Current Liabilities | 126 | ||||||||||||||||
Total Long Term Liabilities | 1155.4 | ||||||||||||||||
e | Stock Holders Equity | ||||||||||||||||
Retained Earnings | 2544.9 | ||||||||||||||||
Common Stocks | |||||||||||||||||
Class A | 0.8 | ||||||||||||||||
ClassB | 0.4 | ||||||||||||||||
Treasury Stock | -1197.7 | ||||||||||||||||
Additional Paid up capital | 1243.8 | ||||||||||||||||
Accumulated Other Comprehensive Income | 142 | ||||||||||||||||
Total Stock Holders Equity | 2734.2 | ||||||||||||||||
Total Liabilities and Equity(c+d+e) | 4636.9 | ||||||||||||||||
Continget liabilities | |||||||||||||||||
estimated damages of Lawsuit agaist paul lauren | $1600 million | ||||||||||||||||
Contingent liabilities are the bellow balance sheet items. | |||||||||||||||||
Note: | Assets in the balance sheet are need to be presented in Book Value instead of market value. | ||||||||||||||||
Value of Building was revalued & Inventory is over valued from their original costs therefore unrealised gain/losses recognised by the Paul Loren. | |||||||||||||||||
we need to adjust those unrealised gain /losses in Accumulated other comprensive income. | |||||||||||||||||
2 | Balance Sheet for Paul Loren for the Year 10 as per IFRS | ||||||||||||||||
Liabilities | |||||||||||||||||
Stock Holders Equity | |||||||||||||||||
Retained Earnings | 2544.9 | ||||||||||||||||
Common Stocks | |||||||||||||||||
Class A | 0.8 | ||||||||||||||||
ClassB | 0.4 | ||||||||||||||||
Treasury Stock | -1197.7 | ||||||||||||||||
Additional Paid up capital | 1243.8 | ||||||||||||||||
Accumulated Other Comprehensive Income | 154 | ||||||||||||||||
Total Stock Holders Equity | 2746.2 | ||||||||||||||||
Financial Liabilities | |||||||||||||||||
Long Term Debt | 747.3 | ||||||||||||||||
Deferred Tax Liabilities | 282.1 | ||||||||||||||||
Other Non Current Liabilities | 126 | ||||||||||||||||
Total Non Current Liabilities | 1155.4 | ||||||||||||||||
Current Liabilities | 2310.8 | ||||||||||||||||
Accounts Payable | 149.8 | ||||||||||||||||
Income Tax Payable | 37.8 | ||||||||||||||||
Accrued Expenses & Others | 559.7 | ||||||||||||||||
Total Current Liabilities | 747.3 | ||||||||||||||||
Total Liabilities | 4648.9 | ||||||||||||||||
Assets | |||||||||||||||||
Long Term Assets | |||||||||||||||||
Property & Equipment | 697.2 | ||||||||||||||||
Intangible Assets | 363.2 | ||||||||||||||||
Good Will | 986.6 | ||||||||||||||||
Non Current Investments | 75.5 | ||||||||||||||||
Deferred ta Asset | 101.9 | ||||||||||||||||
Other Asset | 148.7 | ||||||||||||||||
Total Long Term Assets | 2373.1 | ||||||||||||||||
Current Assets | |||||||||||||||||
Cash & Cash Equivalents | 563.1 | ||||||||||||||||
Accounts Receivable | 381.9 | ||||||||||||||||
Inventories | 504 | ||||||||||||||||
Short Term Investments | 584.1 | ||||||||||||||||
Deferred Tax Assets | 103 | ||||||||||||||||
Prepaid expenses & Others | 139.7 | ||||||||||||||||
Total Current Assets | 2275.8 | ||||||||||||||||
Total Assets | 4648.9 | ||||||||||||||||
Continget liabilities | |||||||||||||||||
estimated damages of Lawsuit agaist paul lauren | $1600 million | ||||||||||||||||
Contingent liabilities are the bellow balance sheet items. | |||||||||||||||||
Note: | In IFRS we need to recognise assets and liabilities at fair value | ||||||||||||||||