Us parent brazilian german chinese company subsidiary

This preview shows page 10 - 12 out of 14 pages.

U.S. ParentBrazilianGermanChineseCompanySubsidiarySubsidiarySubsidiaryBusiness Performance (000s, loccal currency)(US$)(reais, R$)(euros, €)(yuan, Y)Earnings before taxes (EBT)$4,500R$6,250€ 4,500Y2,500Corporate income tax rate35%25%40%30%Average exchange rate for the period------R$1.80/$€0.7018/$Y7.750/$Problem 1.10 Americo Industries' Consolidate EarningsProblems 6 through 10 are based on Americo Industries. 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 NADSAQ. Americo currently has 650,000 shares outstanding. The basic operating characteristics of the various business units is as follows:Americo Industries - 2010Americo 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?U.S. ParentBrazilianGermanChineseCompanySubsidiarySubsidiarySubsidiaryBusiness Performance (000s)(US$)(reais, R$)(euros, €)(yuan, Y)Earnings before taxes, EBT (local currency)4,500.006,250.004,500.002,500.00Less corporate income taxes35%(1,575.00)25%(1,562.50)40%(1,800.00)30%(750.00)Net profits of individual subsidiary2,925.004,687.502,700.001,750.00Avg exchange rate for the period (fc/$)------1.80000.70187.7500Net profits of individual subsidiary (US$)2,925.00$ 2,604.17$ 3,847.25$ 225.81$ Consolidated profits (total across units)9,602.22$ Total diluted shares outstanding (000s)650.00a. Consolidated earnings per share (EPS)14.77$ b. Proportion of total profits originating by country30.5%27.1%40.1%2.4%c. Proportion of total profits originating from outside the United States69.5%
U.S. ParentBrazilianGermanChineseCompanySubsidiarySubsidiarySubsidiaryBusiness Performance (000s)(US$)(reais, R$)(euros, €)(yuan, Y)Earnings before taxes, EBT (local currency)4,500.006,250.004,500.002,500.00Less corporate income taxes35%(1,575.00)25%(1,562.50)40%(1,800.00)30%(750.00)Net profits of individual subsidiary2,925.004,687.502,700.001,750.00Avg exchange rate for the period (fc/$)------1.80000.70187.7500Net profits of individual subsidiary (US$)2,925.00$ 2,604.17$ 3,847.25$ 225.81$ Consolidated profits (total across units)9,602.22$ Total diluted shares outstanding (000s)650.00Baseline earnings per share (EPS)14.77$ U.S. ParentBrazilianGermanChineseCompanySubsidiarySubsidiarySubsidiaryBusiness Performance (000s)(US$)(reais, R$)(euros, €)(yuan, Y)Earnings before taxes, EBT (local currency)4,500.006,250.004,500.002,500.00Less corporate income taxes35%(1,575.00)25%(1,562.50)40%(1,800.00)30%(750.00)Net profits of individual subsidiary2,925.004,687.502,700.001,750.00Avg exchange rate for the period (fc/$)------3.00000.70187.7500Net profits of individual subsidiary (US$)2,925.00$ 1,562.50$ 3,847.25$ 225.81$ Consolidated profits (total across units)8,560.56$ Total diluted shares outstanding (000s)650.00"New" earnings per share (EPS)13.17$

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture