In: Finance
Americo Industries' Consolidate Earnings. Americo is a U.S.-based multinational manufacturing firm with wholly-owned subsidiaries in Brazil, Germany, and China, in addition to domestic operations in the United States. Americo is traded on the NASDAQ. Americo currently has
647,000
shares outstanding. The basic operating characteristics of the various business units are as follows: (Click on
the
icon to import the table into a spreadsheet.)
Business Performance (000s) |
U.S. Parent (US$) |
Brazilian Subsidiary (R$) |
German Subsidiary (€) |
Chinese Subsidiary (¥) |
|
Earnings before taxes (EBT) |
$4,160 |
R$6,300 |
€4,120 |
¥2,500 |
|
Corporate income tax rate |
35% |
25% |
40% |
30% |
|
Average exchange rate for the period |
R$1.746/$ |
€0.6781/$ |
¥7.7246/$ |
Americo must pay corporate income tax in each country in which it currently has operations.
a. After deducting taxes in each country, what are Americo's consolidated earnings and consolidated earnings per share in U.S. dollars?
b. What proportion of Americo's consolidated earnings arise from each individual country?
c. What proportion of Americo's consolidated earnings arise from outside the United States?
a. After deducting taxes in each country, what are Americo's consolidated earnings and consolidated earnings per share in U.S. dollars?
Calculate the business performance per country below: (Round to two decimal places. Round exchange rates to four decimal places.)
U.S. Parent |
||
Business Performance (000s) |
Company |
|
Earnings before taxes (local currency) |
$ |
|
Less corporate income taxes |
$ |
|
Net profits of individual subsidiary |
$ |
|
Avg exchange rate for the period (fc/$) |
||
Net profits of individual subsidiary |
$ |
(A) Consolidated Earning after Tax $9,282.21
Business Performance (000s) | U.S. Parent Company |
Brazilian Subsidiar |
German Subsidiary | Chinese Subsidiary | Consolidated |
Earnings before taxes (local currency) | $ 4,160.00 | R$ 6,300.00 | € 4,120.00 | ¥2,500.00 | |
Less corporate income taxes | $ 1,456.00 | R$ 1,575.00 | € 1,648.00 | ¥750.00 | |
Net profits of individual subsidiary | $ 2,704.00 | R$ 4,725.00 | € 2,472.00 | ¥1,750.00 | |
Avg exchange rate for the period (fc/$) | R$. 1.746/$ | €0.6781/$ | ¥7.7246/$ | ||
Net profits of individual subsidiary | $ 2,704.00 | $ 2,706.19 | $ 3,645.48 | $ 226.55 | $ 9,282.21 |
(B)
Business Performance (000s) | U.S. Parent Company |
Brazilian Subsidiar |
German Subsidiary | Chinese Subsidiary | Consolidated |
Net profits of individual subsidiary | $ 2,704.00 | $ 2,706.19 | $ 3,645.48 | $ 226.55 | $ 9,282.21 |
Proportion to Earning | 29.13% | 29.15% | 39.27% | 2.44% | 100.00% |
(C) 70.87% (i.e. 100% - 29.13%) of Americo's consolidated earnings arise from outside the United States.
Calculate the business performance per country below
Business Performance (000s) | U.S. Parent Company |
Brazilian Subsidiar |
German Subsidiary | Chinese Subsidiary |
Earnings before taxes (local currency) | $ 4,160.00 | R$ 6,300.00 | € 4,120.00 | ¥2,500.00 |
Less corporate income taxes | $ 1,456.00 | R$ 1,575.00 | € 1,648.00 | ¥750.00 |
Net profits of individual subsidiary | $ 2,704.00 | R$ 4,725.00 | € 2,472.00 | ¥1,750.00 |
Avg exchange rate for the period (fc/$) | R$. 1.746/$ | €0.6781/$ | ¥7.7246/$ | |
Net profits of individual subsidiary | $ 2,704.00 | $ 2,706.19 | $ 3,645.48 | $ 226.55 |