Ranbaxy Laboratories Limited is an international pharmaceutical company headquartered in India that serves over 150 countries. It has over 14,600 employees and reported revenues of $2.3 billion in 2013. The company develops, manufactures, and markets generic, branded generic, and over-the-counter drugs from its 21 manufacturing facilities across 8 countries. In the quarter ending June 2014, Ranbaxy reported consolidated sales of Rs. 23.7 billion with earnings before interest, taxes, depreciation and amortization of Rs. 2.4 billion.
Cipla Q2 disappoints, gearing up for strong H2FY15EIndiaNotes.com
Valuation‐Expect strong H2FY15E to overcome shortfall in sales and EBITDA, Maintain ‘Accumulate’, retain TP Rs643: Management maintains guidance for mid‐teen sales growth and 21‐22% Ebitda margin in FY15E. Cipla expects growth in sales and EBITDA in H2FY15E due to (a)rise in EU sales, (b)tender offer for respiratory drugs in South Africa and (c)large institutional offtake following capaicty utilisation improvements in will drive exports, while maintaining mid‐ teen growth in domestic formulaitons. The company however expects strong growth in EU from respiratory drugs in 12‐18 months folllowing registrations from local market regulators. We maintain ‘BUY’ and retain TP at Rs643.
Built a free cash flow model for a public company. The team will presented and defended the key assumptions of the free cash flow model, as well as the fundamental value.
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India EquityIndiaNotes.com
Cadila Healthcare has posted 22% jump in its sales from Rs16119.00 mn to Rs19685.00 mn in current March quarter. At CMP of Rs886.20 the stock P/E ratio is at 17.81 x FY15E and 15.95 x FY16E respectively. Maintain buy
Question 4The stockholders’ equity section of Tootsie Roll Industr.docxteofilapeerless
Question 4
The stockholders’ equity section of Tootsie Roll Industries’ balance sheet is shown in the Consolidated Statement of Financial Position.
(Note that Tootsie Roll has two classes of common stock. To answer the following questions, add the two classes of stock together.)
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
.
Exercise 12-1Putnam Corporation had these transactions during 20.docxmodi11
Exercise 12-1
Putnam Corporation had these transactions during 2014.
Analyze the transactions and indicate whether each transaction resulted in a cash flow from operating activities, investing activities, financing activities, or noncash investing and financing activities.
(a)
Purchased a machine for $30,000, giving a long-term note in exchange.
(b)
Issued $50,000 par value common stock for cash.
(c)
Issued $200,000 par value common stock upon conversion of bonds having a face value of $200,000.
(d)
Declared and paid a cash dividend of $13,000.
(e)
Sold a long-term investment with a cost of $15,000 for $15,000 cash.
(f)
Collected $16,000 of accounts receivable.
(g)
Paid $18,000 on accounts payable.
IFRS 13-1
Ling Company reports the following information for the year ended December 31, 2014: sales revenue $1,000,000, cost of goods sold $700,000, operating expenses $200,000, and an unrealized gain on non-trading securities of $75,000. Prepare a statement of comprehensive income using the one-statement approach.
LING COMPANY
Statement of Comprehensive Income
For the Year Ended December 31, 2014
$
$
$
$
$
$
:
$
$
2.
All over-the-counter receipts are registered by three clerks who share a cash register with a single cash drawer.
3.
To minimize the risk of robbery, cash in excess of $100 is stored in an unlocked attaché case in the stock room until it is deposited in the bank.
4.
At the end of each day the total receipts are counted by the cashier on duty and reconciled to the cash register total.
5.
The company accountant makes the bank deposit and then records the day’s receipts.
Broadening Your Perspective 13-2
The financial statements of
The Hershey Company
and
Tootsie Roll
are presented below.
THE HERSHEY COMPANY
CONSOLIDATED STATEMENTS OF INCOME
For the years ended December 31,
2011
2010
2009
In thousands of dollars except per share amounts
Net Sales
$6,080,788
$5,671,009
$5,298,668
Costs and Expenses:
Cost of sales
3,548,896
3,255,801
3,245,531
Selling, marketing and administrative
1,477,750
1,426,477
1,208,672
Business realignment and impairment (credits) charges, net
(886
)
83,433
82,875
Total costs and expenses
5,025,760
4,765,711
4,537,078
Income before Interest and Income Taxes
1,055,028
905,298
761,590
Interest expense, net
92,183
96,434
90,459
Income before Income Taxes
962,845
808,864
671,131
Provision for income taxes
333,883
299,065
235,137
Net Income
$628,962
$509,799
$435,994
Net Income Per Share—Basic—Class B Common Stock
$2.58
$2.08
$1.77
Net Income Per Share—Diluted—Class B Common Stock
$2.56
$2.07
$1.77
Net Income Per Share—Basic—Common Stock
$2.85
$2.29
$1.97
Net Income Per Share—Diluted—Common Stock
$2.74
$2.21
$1.90
Cash Dividends Paid Per Share:
Common St ...
Sanofi India: Q2CY14 net rises 12.30%, maintain buyIndiaNotes.com
Sanofi's net profit jumps up by 12.30% and stands at Rs. 575.00 million against Rs. 512.00 million same period previous year. Revenue of the company registered a growth of 16.25%. Maintain buy for medium to long term investment.
MindTree: Sharpened focus on growth, but rich valuation, accumulate - Prabhud...IndiaNotes.com
The management continues to remain confident of growth, as strategies are laid out for new deals. The company sharpened focus on few verticals, geographies, services and must have account to get better RoI.
Cipla Q2 disappoints, gearing up for strong H2FY15EIndiaNotes.com
Valuation‐Expect strong H2FY15E to overcome shortfall in sales and EBITDA, Maintain ‘Accumulate’, retain TP Rs643: Management maintains guidance for mid‐teen sales growth and 21‐22% Ebitda margin in FY15E. Cipla expects growth in sales and EBITDA in H2FY15E due to (a)rise in EU sales, (b)tender offer for respiratory drugs in South Africa and (c)large institutional offtake following capaicty utilisation improvements in will drive exports, while maintaining mid‐ teen growth in domestic formulaitons. The company however expects strong growth in EU from respiratory drugs in 12‐18 months folllowing registrations from local market regulators. We maintain ‘BUY’ and retain TP at Rs643.
Built a free cash flow model for a public company. The team will presented and defended the key assumptions of the free cash flow model, as well as the fundamental value.
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India EquityIndiaNotes.com
Cadila Healthcare has posted 22% jump in its sales from Rs16119.00 mn to Rs19685.00 mn in current March quarter. At CMP of Rs886.20 the stock P/E ratio is at 17.81 x FY15E and 15.95 x FY16E respectively. Maintain buy
Question 4The stockholders’ equity section of Tootsie Roll Industr.docxteofilapeerless
Question 4
The stockholders’ equity section of Tootsie Roll Industries’ balance sheet is shown in the Consolidated Statement of Financial Position.
(Note that Tootsie Roll has two classes of common stock. To answer the following questions, add the two classes of stock together.)
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
.
Exercise 12-1Putnam Corporation had these transactions during 20.docxmodi11
Exercise 12-1
Putnam Corporation had these transactions during 2014.
Analyze the transactions and indicate whether each transaction resulted in a cash flow from operating activities, investing activities, financing activities, or noncash investing and financing activities.
(a)
Purchased a machine for $30,000, giving a long-term note in exchange.
(b)
Issued $50,000 par value common stock for cash.
(c)
Issued $200,000 par value common stock upon conversion of bonds having a face value of $200,000.
(d)
Declared and paid a cash dividend of $13,000.
(e)
Sold a long-term investment with a cost of $15,000 for $15,000 cash.
(f)
Collected $16,000 of accounts receivable.
(g)
Paid $18,000 on accounts payable.
IFRS 13-1
Ling Company reports the following information for the year ended December 31, 2014: sales revenue $1,000,000, cost of goods sold $700,000, operating expenses $200,000, and an unrealized gain on non-trading securities of $75,000. Prepare a statement of comprehensive income using the one-statement approach.
LING COMPANY
Statement of Comprehensive Income
For the Year Ended December 31, 2014
$
$
$
$
$
$
:
$
$
2.
All over-the-counter receipts are registered by three clerks who share a cash register with a single cash drawer.
3.
To minimize the risk of robbery, cash in excess of $100 is stored in an unlocked attaché case in the stock room until it is deposited in the bank.
4.
At the end of each day the total receipts are counted by the cashier on duty and reconciled to the cash register total.
5.
The company accountant makes the bank deposit and then records the day’s receipts.
Broadening Your Perspective 13-2
The financial statements of
The Hershey Company
and
Tootsie Roll
are presented below.
THE HERSHEY COMPANY
CONSOLIDATED STATEMENTS OF INCOME
For the years ended December 31,
2011
2010
2009
In thousands of dollars except per share amounts
Net Sales
$6,080,788
$5,671,009
$5,298,668
Costs and Expenses:
Cost of sales
3,548,896
3,255,801
3,245,531
Selling, marketing and administrative
1,477,750
1,426,477
1,208,672
Business realignment and impairment (credits) charges, net
(886
)
83,433
82,875
Total costs and expenses
5,025,760
4,765,711
4,537,078
Income before Interest and Income Taxes
1,055,028
905,298
761,590
Interest expense, net
92,183
96,434
90,459
Income before Income Taxes
962,845
808,864
671,131
Provision for income taxes
333,883
299,065
235,137
Net Income
$628,962
$509,799
$435,994
Net Income Per Share—Basic—Class B Common Stock
$2.58
$2.08
$1.77
Net Income Per Share—Diluted—Class B Common Stock
$2.56
$2.07
$1.77
Net Income Per Share—Basic—Common Stock
$2.85
$2.29
$1.97
Net Income Per Share—Diluted—Common Stock
$2.74
$2.21
$1.90
Cash Dividends Paid Per Share:
Common St ...
Sanofi India: Q2CY14 net rises 12.30%, maintain buyIndiaNotes.com
Sanofi's net profit jumps up by 12.30% and stands at Rs. 575.00 million against Rs. 512.00 million same period previous year. Revenue of the company registered a growth of 16.25%. Maintain buy for medium to long term investment.
MindTree: Sharpened focus on growth, but rich valuation, accumulate - Prabhud...IndiaNotes.com
The management continues to remain confident of growth, as strategies are laid out for new deals. The company sharpened focus on few verticals, geographies, services and must have account to get better RoI.
2. RANBAXY AT A GLANCE
Ranbaxy Laboratories Limited (Ranbaxy) is a research
based international pharmaceutical company serving
customers in over 150 countries.
For more than 50 years, the company is providing high
quality, affordable medicines trusted by healthcare
professionals and patients.
Ranbaxy is a member of the Daiichi Sankyo Group. Daiichi
Sankyo is a leading global pharma innovator,
headquartered in Tokyo, Japan.
3. Mission: Enriching lives globally, with quality and
affordable pharmaceuticals.
Tag Line: Trusted Medicines. Healthier Lives
Chairman: Dr. Tsutomu Une
CEO & MD: Arun Sawhney
Listed on Stock Exchanges: BSE Ltd., National Stock
Exchange of India Ltd., The Luxembourg Stock Exchange
(Global Depository Shares)
4. Headquarters: Gurgaon, Haryana, India
Established: 1961
2013 Revenues: US$ 2.3 billion
Employees: More than 14,600
Area of Business: Develops, manufactures and markets
Generic, Branded Generic, Value-added and Over-the-
Counter (OTC) products, Anti-retrovirals (ARVs), Active
Pharmaceutical Ingredients (APIs), and Intermediates
5. Product Portfolio: Over 500 molecules
Global Presence: Ground operations in 43 countries,
products sold in over 150 countries
Manufacturing: 21 manufacturing facilities spread
across 8 countries
6. FINANCIAL PERFORMANCE
Sales for the India region for the 12 month period
ending March 2014 was Rs.22,796 million.
Ranbaxy sales growth in the home market was slower
than the Indian pharmaceutical market sales growth,
affected by a larger part of Ranbaxy products coming
under price control (DPCO) and overall slower growth
of the acute segment, where Ranbaxy has a stronger
presence when compared to the chronic and lifestyle
segment.
7. Financial Performance for the quarter ended June
30, 2014 (Apr-Jun 2014)
Consolidated Sales were Rs.23.7 Bn [Apr-June 2013:
Sales Rs.25.8 Bn]
Earnings before Interest, Tax, Depreciation &
Amortization (EBITDA) was Rs.2.4 Bn.
8. GLOBAL SALES
Consolidated sales for the Quarter were Rs.23.7 Bn as
compared to Rs.25.8 Bn during the corresponding quarter.
North America: Sales for the Quarter were Rs.7.6 Bn.
India: In the domestic market, sales for the Quarter were
Rs.6.1 Bn, a growth of 12% over the corresponding period.
9. FINANCIAL STATEMENT
Business and Financial
On June 26, 2014, the Company received approval from
the Indian Food and Drug Administration to
manufacture and market Valsartan 40 mg, 80 mg, 160
mg, and 320 mg tablets on an exclusive basis. Valsartan
is indicated for the treatment of high blood pressure
and heart failure. Total annual market sales for
Diovan® were $2.19 billion (IMS – MAT: April 2014).
10. The India business recorded 12% growth as against the
Indian PharmaMarket (IPM) growth of 10%. The
Company expects to continue the momentum in the
months ahead.
Ranbaxy maintained its strong market share in India.
As of June 27, 2014 market share was 20%.
11. Balance Sheet as at 31 March 2014
(Rupees in millions except share data, per share data and unless otherwise
stated)
Particulars As at 31stMarch
2013
As at 31st march
2014
EQUITY AND LIABILITIES
Shareholders' funds
Share capital
Reserves and surplus
2116.60
8848.27
10,964.87
2114.57
17095.10
19,209.67
13. Total
ASSETS
Non-current assets
Fixed assets
Tangible fixed assets
Intangible fixed assets
Capital work-in-progress
Intangible fixed assets
under development
Non-current
investment
Deferred tax assets
(net)
Long-term loans and
advances
Other non-current
assets
131,050.37
19460.46
660.68
1791.80
44.53
40789.89
10779.89
1741.14
75268.59
129,699.34
19308.43
626.85
1465.37
130.59
31281.37
10107.12
215.70
63135.43
14. Current assets
Current investments
Inventories
Trade receivable
Cash and bank
balances
Short-term loans and
advances
Other current assets
18.95
16951.44
12374.65
7905.72
12732.86
5798.16
55781.78
30.32
17318.39
14358.88
28347.73
5041.48
1467.11
66563.91
Total 131050.37 129699.34
15. Statement of Profit and Loss for the fifteen months
ended 31 March 2014
(Rupees in millions except share data, per share data and unless
otherwise stated)
Particulars For the fifteen months
ended 31stMarch 2014
For the year ended 31st
December 2012
INCOME
Revenue from
operations
Sale of products (gross)
Less: Excise duty
Sale of products (net)
Other operating revenues
Other income
Total revenue
67010.59
440.20
66570.39
2078.98
68649.37
7848.90
76497.57
61403.57
279.14
61124.43
1911.01
63035.44
2571.63
66607.07
16. EXPENSES
Cost of materials
consumed
Purchases of stock-in-trade
Change in inventories
of finished goods,
work-in-progress and
stock-in-trade
Employee benefits
expenses
Finance costs
Depreciation and
impairment
Amortisation and
impairment
Other expenses
20653.28
9826.43
(1751.22)
12747.28
5470.48
2474.18
327.54
30418.44
61403.57
279.14
(492.45)
10195.89
2969.82
1610.70
250.91
25526.16
17. Total expenses 80166.41 63437.65
(Loss)/ profit before exceptional
items and tax
Exceptional items:
Profit on sale of intellectual
property rights
Settlement provision reversal
Provision in respect of non-current
investment in a subsidiary
Provision for other-than-temporary
diminution in value of noncurrent
investment in an associate
Inventory provision/ write off and
other costs
(3668.84)
4327.69
1458.05
(3050.96)
(713.11)
(3557.92)
2169.42
(1030.00)
18. Loss on foreign currency option
derivatives, net (other than on
loans)
Product recall expenses
(3279.16) (412.05)
(2370.20)
Loss before tax (8484.25) (1642.83)
Income tax expense
Current tax expense/ (benefit) 305.70 (19.44)
Loss after tax for the period (8789.95) (1623.39)
Loss per equity share [par value of
Rs. 5
(previous year Rs. 5) per equity
share]
Basic and diluted (20.79) (3.85)
19. Cash Flow Statement for the fifteen months ended 31 March
2014
(Rupees in millions except share data, per share data and unless
otherwise stated)
Particulars For the fifteen months
ended 31 March 2014
For the year ended
31 December 2012
A. Cash flow from
operating activities
Net loss before taxes
Adjustments for:
Depreciation and
impairment
Amortisation and
impairment
Fixed assets written off
Employee stock option
expense
(8848.25)
2474.18
327.54
25.58
326.59
(1642.53)
1610.70
250.91
35.34
222.47
20. Loss/ (profit) on sale of
fixed assets, net
Provision for
diminution in value of
current investments
Provision in respect of
non-current
investment in a
subsidiary
Provision for other-than-
temporary
diminution in value of
non-current
investment in an
associate
Finance costs
44.14
1.53
3050.96
713.11
5470.48
(9.54)
5.99
1030.00
2969.82
21. Provision/ write-off of
doubtful trade
receivables and loans
and advances
Non-compete fee –
Foreign exchange gain,
net (Refer to note 4
below)
Unrealised foreign
exchange gain, net on
currency options
Dividend on non-current
investments
with overseas
subsidiaries
34.44
(2729.68)
(4712.73)
(6121.32)
45.54
(210.00)
(1557.93)
(5341.23)
(10.04)
22. Profit on disposal/ sale
of non-current
investment
Unclaimed balances/
excess provision
written back
Interest income
(169.71)
(296.50)
(1390.22)
(2951.61)
(13.76)
(26.76)
(2236.64)
(3235.13)
Operating cash flow
before working capital
changes
Adjustments for:
Decrease/ (increase) in
inventories
Decrease in trade
receivables
(11435.86)
366.95
2076.95
(766.08)
24500.39
520.58
23. (Increase)/ decrease in
loans and advances and
other assets
Increase/ (decrease) in
trade payables, other
liabilities and
provisions
1193.28
(639.27)
(12272.32)
(11982.57)
Cash (used in)/
generated from
operations before taxes
Income taxes paid
Net cash (used in)/
provided by operating
activities
(12075.13)
(95.84)
(12170.97)
7104.61
(483.81)
6620.80
24. B. Cash flow from
investing activities
Purchase of fixed assets
Proceeds from sale of
fixed assets
Investments in
overseas subsidiaries
Decrease/ (increase) in
deposit accounts
(having original
maturity of more than
three months)
Proceeds from disposal
of non-current
investment
Increase in loans and
advances to
subsidiaries/ associate
(3478.99)
70.25
(12,200.74)
24627.50
179.55
(7384.96)
(2701.17)
74.27
(16038.18)
(34.48)
25. Interest received
Tax deducted at source
on interest income
Dividend on non-current
investments
with overseas
subsidiaries
Tax deducted at source
on dividend income
1709.88
(117.68)
6121.32
(305.70)
1980.63
(208.40)
10.04
Net cash provided by/
(used in) investing
activities 9220.43 (16917.29)
26. C. Cash flow from
financing activities
Proceeds from issue of
equity share capital
(including share
application money and
securities premium)
Increase in other short
term bank borrowings
(net)
Proceeds from long-term
bank borrowings
Long-term borrowings
from redeemable non-convertible
debentures
Re-payment of long-term
borrowings (Refer
to note 5 below)
72.75
972.03
5651.00
(486.88)
159.33
3270.37
5196.38
5000
(3241.67)
27. Proceeds from issue of
commercial papers
Re-payment of
commercial papers
Finance costs paid
(including premium
paid on derivative
instruments relating to
borrowings)
22366.93
(17803.11)
(3599.96)
3879.93
(9800)
(1318.84)
Net cash provided by
financing activities
Increase/ (decrease) in
cash and cash
equivalents
Cash and cash
equivalents at the
beginning of the period
7172.76
4222.22
665.71
3145.50
(7150.99)
7811.93
28. Effect of exchange gain
on cash and cash
equivalents
Cash and cash
equivalents at the end
of the period
(8.64)
4879.29
4.77
665.71
29. CAPITAL STRUCTURE
Every company has to have a balanced capital
structure, means should be balance of equity and debt
in the company’s capital formation. Traditionally firms
have looked at certain ratios to assess whether they
have A satisfactory capital structure. The commonly
used ratios are- interest coverage ratio, cash flow
coverage ratio, debt service coverage ratio and fixed
asset coverage ratio.
30. CAPITAL STRUCTURE OF RANBAXY
Period
From To
Instrument Authorized
capital
Rs cr.
Issued capital
Rs cr.
Paid up
Face value Capital
2013 2014
2012 2012
2011 2011
2010 2010
2009 2009
2008 2008
2007 2007
2006 2006
2005 2005
Eq. Share
Eq. Share
Eq. Share
Eq. Share
Eq. Share
Eq. Share
Eq. Share
Eq. Share
Eq. Share
299
299
299
299
299
299
299
299
299
211.66
211.46
211
210.52
210.21
210.18
186.54
186.34
186.22
5 211.66
5 211.46
5 211
5 210.52
5 210.21
5 210.18
5 186.54
5 186.34
5 186.22
31. CHANGES IN CAPITAL STRUCTURE
Allotment of shares on exercise of Stock Options by
the Employees
During the period, the ESOPs Allotment Committee
allotted Equity Shares pursuant to exercise of stock
options granted prior to 2011 under the old ESOP Schemes
as summarised below:
Date of Allotment No. of Shares
January 11, 2013 93,050
April 15, 2013 94,136
32. July 10, 2013 28,520
October 11, 2013 12,273
January 10, 2014 37,281
The Allotment Committee of Directors on December
11, 2013, allotted 600,000 Equity Shares of Rs.5 each for
cash at par to Ranbaxy ESOP Trust (Trust), set up to
administer Ranbaxy Employee Stock Option Plan-2011
(ESOP-2011). The Trust allocates the shares to the
employees of the Company and of its subsidiaries on
exercise of stock options from time to time under
ESOP-2011.
33. WORKING CAPITAL
“Working capital includes the current assets and
current liabilities areas of the balance sheet. Working
capital can be called by it’s alternative name – Net
current assets.”
Working capital management is the process of
planning and controlling the level and mix of current
assets of the firm as well as financing these assets.
“It is also regarded as the life of business”
34. Working capital management of Ranbaxy
Defining the problem
Areas of working capital has different problems and
these are discussed as follows:-
Stock Control
Problem:-
If too much stock is held, the organisation wastes
money through a variety of factors
35. Debtor control
Problem:-
“ It is better to have cash in your bank account than in
your customers”
Cash flow management
Cash flow managent is about achieving maximum
effectiveness of cash receipts and payment
Creditor control
Creditor control is managing your relationship with
organisations or people you owe money e.g. suppliers
36. LOAN
Ranbaxy Laboratories, are going to raise loans if cash
outflow from additional forex loss continues this
fiscal.
"In 2008, cash outgo on forex losses cancelled all the
operating profit. With very little operating profit
expected this year, forex losses are likely to deliver a
significant cash outflow, even if there is a marginal
gain because of the appreciating rupee. The company
may have to raise more debt to settle these losses.
37. Ranbaxy recorded a loss of about Rs 2,670 crore ($540
million) on forex contracts in 2008. This was booked
under current liabilities, implying that the cash
outflow may happen this fiscal. But amendment to the
accounting norms made this year allows companies
not to book forex losses in their books.
If the rupee dollar exchange rate stays at Rs 57 ,the
company may actually make a forex gain of over $100
million this quarter." As much as 80% of Ranbaxy's
$1.6 billion sales comes from overseas markets, making
it vulnerable to forex swings.
38. Ranbaxy scrip rose 1.05% to close at Rs 177.50 at the
Bombay Stock Exchange. At present, Ranbaxy has a
cash reserve of around $300 million, largely
representing the balance from the $735 million
preferential allotment made to Daiichi Sankyo
Commenting on the business results for the Quarter,
Arun Sawhney, CEO & Managing Director, Ranbaxy,
said, “We continue to work towards growing our base
business with focus on emerging markets, while at the
same time, restoring the business on growth trajectory
in our traditional markets such as India.”
39. AGENCY PROBLEM
During 2004–2005, Dinesh Thakur and Rajinder
Kumar, two Indian employees of Ranbaxy, blew the
whistle on Ranbaxy's fabrication of drug test reports.
Thakur's office computer was soon found tampered
with. Ranbaxy then accused Thakur of visiting graphic
websites using his office computer, forcing him to
resign in 2005. Thakur escaped from India to the USA
and contacted the FOOD and Drug Administration
which started investigating his claims.
40. As a result, on 16 September 2008, the Food and Drug
Administration issued two warning letters to Ranbaxy
Laboratories Ltd. and an Import Alert for generic
drugs produced by two manufacturing plants in
India. By 25 February 2009 the US Food and Drug
Administration said it halted reviews of all drug
applications including data developed at
Ranbaxy's Paonta Sahib plant in India because of a
practice of falsified data and test results in approved
and pending drug applications.
41. On 8 February 2012, three batches of the proton-pump
were recalled in the Netherlands due to the presence
of impurities.
On 9 November 2012, Ranbaxy halted production and
recalled forty-one lots of atorvastatin due to glass
particles being found in some bottles. Also in 2012, an
apparent dosage mistake was reported in which 20 mg
tablets were found in a bottle of atorvastatin labeled as
containing 10 mg tablets; this led in 2014 to the
voluntary recall in the United States of some 64,000
bottles.
42. In September 2013, further problems were reported,
including apparent human hair in a tablet, oil spots on
other tablets, toilet facilities without running water,
and a failure to instruct employees to wash their hands
after using the toilet. Ranbaxy is prohibited from
manufacturing FDA-regulated drugs at the Mohali
facility until the company complies with U.S. drug
manufacturing requirements.