CHAPTER 3: Measuring and Evaluating Financial Performance © 2007 by Nelson, a division of Thomson Canada Limited. 1 CHAPTER 3 Measuring and Evaluating Financial Performance Main topics in Chapter 3: Some relevant history, particularly about the development of stock markets and the resultant interest in evaluating financial performance Introduction to the income statement and RE statements Format of income and RE statements More on the underlying accounting mechanisms, including accrual adjustments Introductory interpretation and analysis of the income statement Some comments on earnings management and other actions by management to influence what the income statement reports © 2007 by Nelson, a division of Thomson Canada Limited. 2 History In the mid 1600’s companies began selling shares (stocks) to private investors The stock market emerged as business grew in size and complexity Investors wanted updated reports on how well their companies were doing. They demanded accurate summaries of the financial position and performance of the company © 2007 by Nelson, a division of Thomson Canada Limited. 3 Emergence of Corporations Separation of management from ownership Increase in the number of owners (shareholders) Need to audit financial statements Longer life than proprietorship and joint ventures Need for periodic financial statements Income statements began to evolve when legislation required that dividend payments made to shareholders come out of the yearly income (Revenue – Expenses) The income statement was proof for corporations that they had performed well enough to permit the distribution of dividends or the issuance of more shares By 1920, annual financial statements for public companies were mandatory in Canada Demand for Regulation of Financial Accounting Complexity and diversity in accounting methods Corporate failures Difficulty to analyze financial statements Need for consistency in accounting methods TENSION Self-regulation by the accounting profession Regulation of the profession by government Generally Accepted Accounting Principles The Generally Accepted Accounting Principles are the conceptual structures behind financial accounting Includes rules, standards, and common practices that companies are expected to follow CICA handbook began about 30 years ago as a successful attempt by the Canadian Institute of Chartered Accountants to develop more rigorous accounting and auditing standards for Canada. © 2007 by Nelson, a division of Thomson Canada Limited. 7 Some Regulators CANADA • CICA Handbook • Ontario Securities Commission (OSC) UNITED STATES • Financial Accounting Standards Board (FASB) • Securities and Exchange Commission (SEC) INTERNATIONAL • International Accounting Standards Committee (IASC) GLOBALIZATION • Economic globalization, therefore pressure to harmonize accounting standards internationally © 2007 by Nelson, a division of Thomson Canada Limited. 8 Financial Position Financial Performance Balance Sheet as at Dec.31, 2005 Income Statement for the year 2006 Events during 2006 affecting only the balance sheet Balance Sheet as at Dec.31, 2006 Statement of Retained Earnings for the year 2006 What is Income? Income is the ability to generate new resources through day-to-day operations Income is the “bottom line” measure of performance Income is based on accrual accounting’s broad, judgmental (though constrained) framework Net Income (or the per-share version, EPS) is the mostquoted accounting number Defined by: Income = Revenues - Expenses © 2007 by Nelson, a division of Thomson Canada Limited. 10 What is Income? Revenues are increases in the company’s wealth arising from the provision of services or sale of goods to customers. Wealth increases because customers either pay cash, promise to pay cash, or pay with other forms of wealth. Expenses are decreases in the company’s wealth that are incurred in order to earn revenues. A major expense category is the cost of goods sold (COGS) expense. COGS is the cost to the enterprise of the goods given up to generate the revenue. Payments of returns to owners (withdrawals by proprietors and partners and dividends to shareholders) are not included in expenses. Income is measured before such payments. © 2007 by Nelson, a division of Thomson Canada Limited. 11 What is Income? Revenues Expenses other than income tax Income before tax Revenues Expenses other than income tax Income tax expense © 2007 by Nelson, a division of Thomson Canada Limited. Net Income 12 Why does the Income Statement Exist? Purpose is to measure the financial performance of an organization over a period of time (net income) Displays the components of income (Revenues minus Expenses) – this would be messy if it were done in the Equity section of the balance sheet Provides data for analyzing financial performance (the balance sheet focuses on financial position) © 2007 by Nelson, a division of Thomson Canada Limited. 13 Why does the Statement of Retained Earnings Exist? It connects (“articulates”) the income statement to the balance sheet It shows any non-operating items affecting retained earnings (especially dividends) © 2007 by Nelson, a division of Thomson Canada Limited. 14 Income and Retained Earnings Statements’ General Format Income Statement (for a specified period) Retained Earnings Statement Revenues (for a specified period) Deduct Expenses Beginning Balance =Income before Income tax Add net income Deduct income tax expense Deduct dividends declared =Net income =Ending Balance To Balance Sheet Features of the Income Statement For a specific period of time Revenues first, then expenses Income before tax is shown explicitly Then income tax expense Income(loss) from discontinued operations and extraordinary items comes next Net Income EPS equals Net Income/ # of shares outstanding © 2007 by Nelson, a division of Thomson Canada Limited. 16 Features of the Statement of Retained Earnings For a specific period of time (over the same time period as the income statement) Not necessarily a separate statement (can be at the bottom of the income statement) Usually done only for corporations Dividends declared are deducted Sometimes other non-operating items © 2007 by Nelson, a division of Thomson Canada Limited. 17 Features of the Income and Retained Earnings Statements The statements cover a period of time ending at balance sheet date. As for balance sheet, explanatory notes are referred to & appended. The income statement is broken up into several different sections, starting with “ordinary” income and expenses, then moving on to items such as “extraordinary” or “discontinued operations”. The net income from the income statement is carried down to the statement of retained earnings. The statement of retained earnings starts with the beginning balance, adds the net income from the income statement, and deducts the dividends declared. © 2007 by Nelson, a division of Thomson Canada Limited. 18 Content of the Income and Retained Earnings Statements’- Canadian Pacific Railway Inc. CPR’s revenue increased from 2003 to 2004, as it increased to $3,902.9 million from $3,660.7 million. Total expenses increased by a relatively lower amount - $183.3 million - causing Operating Income to increase from 2003 to 2004. Since CPR is a service company, it is impossible to calculate a gross margin. Employee compensation and fuel are two the of the most important expenses. In looking at interest expense, it can be seen that the company’s net cost of borrowing stayed the same, at $218.7 mil in 2003 and $218.6 mil in 2004. The overall interest expense has been netted against interest income. © 2007 by Nelson, a division of Thomson Canada Limited. 19 Content of the Income and Retained Earnings Statements’- Canadian Pacific Railway Inc.(cont.) Since we have both the income tax amount and net income, we can deduce the company’s tax rate as 25.8% in 2004 ($143.3/$556.3) and 9.4% in 2003 ($41.6/$442.9). Below the net income figure is the earning per share (EPS) ratio. It is calculated as net income divided by the average # of common shares outstanding for the year. The first figure is for the current number of outstanding shares and the second, diluted figure, accounts for any stock options the company has issued that have yet to be exercised. In the retained earnings statement, CPR paid out dividends on two kinds of shares. The ordinary shares are related to the spin-off from the former CP. Dividends applicable to CPR’s new shares are listed under common shares. © 2007 by Nelson, a division of Thomson Canada Limited. 20 “What if”analysis- CPR Scenario: “what if” CPR discovered that a $1 million freight sale wasn’t recorded until the 2004 fiscal year, but should have been recorded in 2003. The accompanying expense was recorded in 2003. What would recording this sale properly in 2003 do to: a) 2003 continuing income before income tax b) 2003 net income by $906,000 (after deducting 9.4% income tax) c) 2003 ending working capital d) 2003 ending retained earnings e) 2004 revenue by $1 million by $1 million by $906,000 (the increase in NI) by $1 million © 2007 by Nelson, a division of Thomson Canada Limited. 21 Format of the Income Statement Revenue Operating expenses (COGS may be disclosed separately) Operating income Nonoperating items Ordinary items Any unusual items separately disclosed Continuing income before income tax Income tax expense (current and future/deferred portions) Income from continuing operations Any discontinued operations, net of income tax Any extraordinary items, net of income tax Net income for the year (goes to the statement of RE) © 2007 by Nelson, a division of Thomson Canada Limited. $XXXX XXXX $XXXX $XXXX XXXX XXXX $XXXX XXXX $XXXX $XXXX XXXX XXXX $XXXX 22 Format of the Income and Retained Earnings Statements’ The income statement begins with the more ordinary, regular revenues and expenses, and separates those from significant nonordinary accounts shown further down. There may be ordinary items that are unusual in size and so may be disclosed separately. To signal the company’s ability to generate income, most income statements report a subtotal called Income before income tax, or Continuing income before income tax. Income tax expense, which includes amounts payable currently and amounts estimated in the future (called future or deferred) is deducted next. Including both current and future tax is called interperiod tax allocation. © 2007 by Nelson, a division of Thomson Canada Limited. 23 Format of the Income and Retained Earnings Statements’ The nonordinary items are added or deducted next. Since income tax has already been deducted, these items should be net of income tax. The 2 main nonordinary items shown at the bottom of the income statement are discontinued operations and extraordinary items. The income statement’s “bottom line” is the net income, which is the income from continuing operations plus or minus any discontinued operations or extraordinary items. Earnings per share (EPS) is usually shown both before and after extraordinary and discontinued items. Net income from the income statement is transferred to the statement of retained earnings. © 2007 by Nelson, a division of Thomson Canada Limited. 24 Format of the Retained Earnings Statement Retained earnings as reported at the end of the prior period Any adjustments to beginning balance for error corrections or accounting policy changes, net of income tax Revised beginning retained earnings Add net income (or deduct net loss) from income statement Add or deduct any adjustments from transactions with shareholders, net of tax Deduct dividends declared during the period Ending retained earnings (not from IS) $XXXX XXXX $XXXX XXXX XXXX XXXX $XXXX (goes to the balance sheet) © 2007 by Nelson, a division of Thomson Canada Limited. 25 Sequence of Reporting 2005 Events in 2006 2007 Income statement Beginning balance sheet (Dec. 31, 2005) Retained earnings Ending balance sheet (Dec. 31, 2006) MEGALOMANIA INC. Account Balances at August 31, 2005 Accounts (millions of dollars) Name 1) Bank balance 2) Bank loan due on demand 3) Beginning retained earnings 4) Cash on hand 214 4 5) Common shares issued 130 6) Cost of goods sold 317 7) Amortization this year 8) Amortization accum. to date $ 21 42 Statement B/S R/E I/S 19 68 © 2007 by Nelson, a division of Thomson Canada Limited. 27 MEGALOMANIA INC. Account Balances at August 31, 2005 Accounts (millions of dollars) Name 9) Dividends declared 10) Income tax not yet paid 11) Expenses paid in advance 12) Factory building 17 187 13) Factory equipment 123 $ 12 6 14) Tax on this year’s income 15 15) Interest incurred on debts 16) Land under factory 13 50 © 2007 by Nelson, a division of Thomson Canada Limited. Statement B/S R/E I/S 28 MEGALOMANIA INC. Account Balances at August 31, 2005 Accounts (millions of dollars) Name 17) Administrative expenses 18) Marketing expenses 19) Mortgage payable 20) Operating expenses 58 124 21) Owing by customers 112 22) Payable to suppliers 87 23) Sales revenue 24) Supplies on hand $ 60 41 Statement B/S R/E I/S 610 11 © 2007 by Nelson, a division of Thomson Canada Limited. 29 MEGALOMANIA INC. Account Balances at August 31, 2005 Accounts (millions of dollars) Name $ 25) Unsold goods on hand 103 26) Unusual gain 10 27) After-tax loss on disc. operations 22 28) After-tax extraordinary gain 27 29) Deduction from RE (prior error) 5 30) Still owing on dividends 4 © 2007 by Nelson, a division of Thomson Canada Limited. Statement B/S R/E I/S 30 MEGALOMANIA INC. Income Statement for the Year ended August 31, 2005 (millions) Sales revenue Expenses: Cost of goods sold Amortization Operating, marketing, and administration Interest incurred Unusual gain Continuing income before income tax Income tax expense Income from continuing operations Loss on discontinued operations (after-tax) Extraordinary gain (after-tax) Net income for the year $610 $317 19 225 13 ($22) 27 574 36 10 $46 15 $31 5 $36 (goes to the statement of RE) © 2007 by Nelson, a division of Thomson Canada Limited. 31 MEGALOMANIA INC. Statement of Retained Earnings for the Year ended August 31, 2005 (millions) Beginning balance Deduct: Prior period error Revised beginning retained earnings Add net income for the year Deduct dividends declared during the the year Ending balance $214 5 $209 36 245 12 $233 (goes to the balance sheet) © 2007 by Nelson, a division of Thomson Canada Limited. 32 MEGALOMANIA INC. Balance sheet as at August 31, 2005 (millions) Assets Current assets: Cash on hand and in bank Accounts receivable Inventory Supplies Prepaid expenses Non-current assets: Land Factory building Factory equipment Less: accum. amortization TOTAL $25 112 103 11 17 $268 $50 187 123 (68) $292 $560 Liabilities and Equity Current liabilities: Demand bank loan Accounts payable Dividends payable Income taxes payable Non-current liabilities: Mortgage payable Shareholders' equity: Share capital Retained earnings TOTAL © 2007 by Nelson, a division of Thomson Canada Limited. $42 87 4 6 $139 58 $197 $130 233 $363 $560 33 CappuMania Inc. Balance Sheet as at March 31, 2006 Assets Current assets: Cash $3,200 Inventory of unsold food 800 Inventory of supplies 2,350 $6,350 Non-current assets: Equipment $9,200 (1,500) Accum. Amortization $7,700 Liabilities and Shareholders' Equity Current liabilities: Owing to suppliers $1,550 Sales and other taxes owing 100 $1,650 Non-current liabilities: Loan to buy equipment 3,900 $5,550 Shareholders' equity: Share capital contributed $4,100 Retained earnings 4,400 $8,500 $14,050 $14,050 © 2007 by Nelson, a division of Thomson Canada Limited. 34 Journal Entries- CappuMania 1. Revenue DR Cash (assets increased) DR Accounts receivable (assets increased) CR Revenue (equity increased) 85,250 4,490 2. General expenses DR General expenses (equity decreased) CR Cash (assets decreased) CR Accounts payable (liabilities increased) 67,230 2,120 © 2007 by Nelson, a division of Thomson Canada Limited. 89,740 65,110 35 Journal Entries- CappuMania 3. Using up of inventories DR General expenses (equity decreased) CR Inventory of unsold food (assets decreased) DR General expenses (equity decreased) CR Inventory of supplies (assets decreased) 250 250 610 4. Amortization of equipment DR Amortization expense (equity decreased) 2,380 CR Accumulated amortization (assets decreased) © 2007 by Nelson, a division of Thomson Canada Limited. 610 2,380 36 Journal Entries- CappuMania 5. Estimated income tax expense DR Income tax expense (equity decreased) 4,460 CR Sales and other taxes owing (liabilities increased) 4,460 6. Dividend declared DR Retained earnings (equity decreased) CR Dividend payable (liabilities increased) 1,000 7. Collections of accounts receivable DR Cash (assets increased) CR Accounts receivable (assets decreased) 3,330 © 2007 by Nelson, a division of Thomson Canada Limited. 1,000 3,330 37 Journal Entries- CappuMania 8. Payments of accounts payable DR Accounts payable (liabilities decreased) CR Cash (assets decreased) 9. Payments toward income tax DR Sales and other taxes owing (liabilities decreased) CR Cash (assets decreased) 10. Payment toward dividend DR Dividend payable (liabilities decreased) CR Cash (assets decreased) © 2007 by Nelson, a division of Thomson Canada Limited. 59,420 59,420 3,000 3,000 800 800 38 CappuMania Inc. March 31, 2006 Trial Balance Cash Accounts receivable Inventory of unsold food Inventory of supplies Equipment cost Accumulated amortization Accounts payable Sales and other taxes owing Dividend payable Loan to buy equipment Share capital contributed Retained earnings Revenue General expenses Amortization expense Income tax expense Total 26,440 1,160 550 1,740 9,200 (3,880) (7,240) (1,560) (200) (3,900) (4,100) (3,400) (89,740) 68,090 2,380 4,460 0 CappuMania Inc. Income Statement for the Year Ended March 31, 2006 Revenue Expenses: General Amortization Income before income tax Estimated income tax expense Net income for the year $89,740 $68,090 2,380 © 2007 by Nelson, a division of Thomson Canada Limited. 70,470 $19,270 4,460 $14,810 40 Closing Entry- CappuMania DR Revenue CR General expenses CR Amortization expense CR Income tax expense CR Retained earnings (the net income) 89,740 68,090 2,380 4,460 14,810 CappuMania Inc. Statement of Retained Earnings For the Year Ended March 31, 2006 Retained earnings, beginning of year $ 4,400 Add net income for the year 14,810 $19,210 Deduct dividends declared during the year 1,000 Retained earnings, end of year $18,210 CappuMania Inc. Balance Sheet as at March 31, 2006 Assets Current assets: Cash Accounts receivable Inventory of unsold food Inventory of supplies $26,440 1,160 550 1,740 $29,890 Non-current assets: Equipment cost $9,200 Accumulated amortization (3,880) $5,320 $35,210 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $7,240 Sales and other taxes owing 1,560 Dividend payable 200 $9,000 Non-current liabilities: Loan to buy equipment 3,900 $12,900 Shareholders' equity: Share capital contributed $4,100 Retained earnings 18,210 $22,310 $35,210 © 2007 by Nelson, a division of Thomson Canada Limited. 42 Tanya’s Footwear Ltd. Balance Sheet as at December 31, 2005 Assets Current assets: Cash & ST investments Accounts receivable Unsold inventory Prepaid expenses $25,090 25,130 98,200 15,320 $163,740 Non-current assets: Buildings $80,890 Less: Accum. amortization (40,510) $40,380 $204,120 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $85,010 Wages payable 15,345 $100,355 Non-current liabilities: Bank loan payable 12,590 $112,945 Shareholders' equity: Share capital contributed $62,010 Retained earnings 29,165 $91,175 $204,120 © 2007 by Nelson, a division of Thomson Canada Limited. 43 Journal Entries- Tanya’s 1. Payments of wages payable DR Wages payable (liabilities decreased) CR Cash (assets decreased) 2. Recognize cost of goods sold DR Cost of goods sold CR Unsold inventory 3. Dividend declared DR Retained earnings (equity decreased) CR Dividend payable (liabilities increased) © 2007 by Nelson, a division of Thomson Canada Limited. 7,420 7,420 22,750 22,750 3,450 3,450 44 Journal Entries- Tanya’s 4. Issuance of new shares DR Cash (assets increased) 4,700 CR Share capital contributed (equity increased) 4,700 5. Purchase of supplies DR Supplies (assets increased) CR Accounts payable (liabilities increased) 2,000 2,000 6. Collections of accounts receivable DR Cash (assets increased) CR Accounts receivable (assets decreased) 26,210 © 2007 by Nelson, a division of Thomson Canada Limited. 26,210 45 Journal Entries- Tanya’s 7. Receipt and use of bank loan for expansion DR Cash (assets increased) CR Bank loan payable (liabilities increased) DR Buildings (assets increased) CR Cash (assets decreased) 15,000 15,000 15,000 15,000 8. Amortization of building DR Amortization expense (equity decreased) CR Accum. amortization (assets decreased) 6,000 9. Payment of dividend DR Dividend payable (liabilities decreased) CR Cash (assets decreased) 3,450 © 2007 by Nelson, a division of Thomson Canada Limited. 6,000 3,450 46 Journal Entries- Tanya’s 10. Incurred selling & admin. costs DR Selling and admin. expenses (equity decreased) 61,965 CR Cash (assets decreased) 17,000 CR Accounts payable (liabilities increased) 36,045 CR Prepaid expenses (assets decreased) 8,920 11. Payment of accounts payable DR Accounts payable (liabilities decreased) CR Cash (assets decreased) 12. Revenue DR Cash (assets increased) DR Accounts receivable (assets increased) CR Revenue (equity increased) © 2007 by Nelson, a division of Thomson Canada Limited. 43,000 43,000 73,450 71,320 144,770 47 Journal Entries- Tanya’s 13. Estimated income tax expense DR Income tax expenses (equity decreased) 14,660 CR Sales and other taxes payable (liab. increased) 14,660 14. Purchase of inventory DR Unsold inventory (assets increased) CR Cash (assets decreased) 15. Accrued wage expense DR Wage expense (equity decreased) CR Wages payable (liabilities increased) © 2007 by Nelson, a division of Thomson Canada Limited. 21,040 21,040 3,500 3,500 48 Tanya’s Footwear Ltd. Trial Balance at December 31, 2006 Cash & ST investments Accounts receivable Unsold inventory Supplies Prepaid expenses Buildings Cost of goods sold expense Amortization expense Selling and admin. expenses Income tax expense Wage expense © 2007 by Nelson, a division of Thomson Canada Limited. DR 37,540 70,240 96,490 2,000 6,400 95,890 22,750 6,000 61,965 14,660 3,500 417,435 49 Tanya’s Footwear Ltd. Trial Balance at December 31, 2006 Accum. amortization Accounts payable Wages payable Sales and other taxes payable Bank loan payable Share capital contributed Retained earnings Revenue © 2007 by Nelson, a division of Thomson Canada Limited. CR 46,510 80,055 11,425 14,660 27,590 66,710 25,715 144,770 417,435 50 Tanya’s Footwear Ltd. Income Statement for the Year Ended December 31, 2006 Revenue Expenses: Cost of goods sold Selling and administration Amortization Wages Income before income tax Estimated income tax expense Net income for the year $144,770 $22,750 61,965 6,000 3,500 © 2007 by Nelson, a division of Thomson Canada Limited. 94,215 $50,555 14,660 $35,895 51 Closing Entry- Tanya’s DR Revenue CR Cost of goods sold expense CR S & A expenses CR Amortization expense CR Income tax expense CR Wage Expense CR Retained earnings (the net income) 144,770 22,750 61,965 6,000 14,660 3,500 35,895 Tanya’s Footwear Ltd. Statement of Retained Earnings For the Year Ended December 31, 2006 Retained earnings, beginning of year Add net income for the year $29,165 35,895 Deduct dividends declared during the year Retained earnings, end of year 3,450 $61,610 Tanya’s Footwear Ltd. Balance Sheet as at December 31, 2006 Assets Current assets: Cash & ST investments Accounts receivable Unsold inventory Supplies Prepaid expenses $37,540 70,240 96,490 2,000 6,400 $212,670 Non-current assets: Buildings $95,890 Less: Accum. amortization (46,510) $49,380 $262,050 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $80,055 Wages payable 11,425 Sales and other taxes payable 14,660 $106,140 Non-current liabilities: Bank loan payable 27,590 $133,730 Shareholders' equity: Share capital contributed $66,710 Retained earnings 61,610 $128,320 $262,050 © 2007 by Nelson, a division of Thomson Canada Limited. 53 Adjustments ongoing events in the world Transactions are recorded (journalized) Posting to accounts (ledger) Accounts are adjusted Financial statements are prepared Adjusting entries do not normally involve cash. Their purpose is to augment the transaction-based figures, to add to the story told by the transactional records. They implement accrual accounting. Why are Adjustments Needed? For correction of errors. To overcome limitations of transactional base (implementation of routine accruals). These include revenues earned but not yet collected, expenses incurred but not yet paid, and amortization of assets. To recognize non-routine events or estimates needed to bring the financial statements in line. An example is the “writing down” of assets whose economic value has been impaired. © 2007 by Nelson, a division of Thomson Canada Limited. 55 How are they Done? Adjustments are completed in the journal entry format as we have already seen (Debits = Credits). The key is to judge whether an adjustment is needed. Is the adjustment appropriate given the situation? © 2007 by Nelson, a division of Thomson Canada Limited. 56 What Accrual Accounting Adjustments Do Accrual adjustments affect both balance sheet (assets and liabilities) and income statement (revenues and expenses) There are four kinds of accrual accounting connections: Balance Sheet Liabilities Assets Income Statement Revenue Expenses Equity Net Income © 2007 by Nelson, a division of Thomson Canada Limited. 57 1)Assets and Revenues, 2)Assets and Expenses, 3)Liabilities and Revenues, and 4)Liabilities and Expenses. Balance Sheet Liabilities Assets Income Statement Revenue Expenses Equity Net Income Articulation The resulting net income goes into equity (retained earnings), completing the articulation of the statements. Balance Sheet Liabilities Assets Income Statement Revenue Expenses Equity Net Income Pelforth Retail Inc. Preliminary Trial Balance Cash Accounts receivable Inventories Prepaid expenses Land Building Furniture and fixtures Investment in Reddy Ware Corp. Cost of goods sold expense Operating expenses Amortization expense Interest expense Income tax expense © 2007 by Nelson, a division of Thomson Canada Limited. DR 23,000 78,000 216,000 6,000 80,000 240,000 110,000 60,000 409,000 114,000 35,000 18,000 11,000 1,400,000 60 Pelforth Retail Inc. Preliminary Trial Balance Accumulated amortization Bank loan Accounts payable Mortgage payable Share capital Retained earnings (prior to closing) Revenue © 2007 by Nelson, a division of Thomson Canada Limited. CR 180,000 70,000 112,000 150,000 75,000 193,000 620,000 1,400,000 61 Journal Entries- Pelforth 1. To reduce prepaid expenses from $6,000 to $4,000 DR Operating expenses CR Prepaid expenses 2,000 2,000 2. To write the investment down to market of $25,000 DR Loss on investment (expense) 35,000 CR Investment in Reddy Ware 35,000 3. To record estimated accrued mortgage & bank interest DR Interest expense 2,000 CR Accrued interest liability 2,000 4. To recognize revenue earned on special contracts DR Accounts receivable CR Revenue © 2007 by Nelson, a division of Thomson Canada Limited. 15,000 15,000 62 Journal Entries- Pelforth 5. To recognize the COGS for entry (4) DR Cost of goods sold expense CR Inventories 7,000 7,000 6. To record estimated warranty expense arising this year DR Warranty expense 3,000 CR Warranty liability 3,000 7. To write off a receivable that will never be collected DR Bad debt expense CR Accounts receivable 1,000 8. To reduce tax expense and record estimated refund DR Income tax receivable CR Income tax expense 8,000 © 2007 by Nelson, a division of Thomson Canada Limited. 1,000 8,000 63 Pelforth Retail Inc. Adjusted Year-End Trial Balance Cash Accounts receivable Income tax refund receivable Inventories Prepaid expenses Land Building Furniture and fixtures Investment in Reddy Ware Corp. Cost of goods sold expense Operating expenses Amortization expense Bad debts expense Warranty expense Interest expense Loss on investment Income tax expense © 2007 by Nelson, a division of Thomson Canada Limited. DR 23,000 92,000 8,000 209,000 4,000 80,000 240,000 110,000 25,000 416,000 116,000 35,000 1,000 3,000 20,000 35,000 3,000 1,420,000 64 Pelforth Retail Inc. Adjusted Year-End Trial Balance Accumulated amortization Bank loan Accounts payable Accrued interest Estimated warranty liability Mortgage payable Share capital Retained earnings (prior to closing) Revenue © 2007 by Nelson, a division of Thomson Canada Limited. CR 180,000 70,000 112,000 2,000 3,000 150,000 75,000 193,000 635,000 1,420,000 65 Pelforth Retail Inc. Year-End Income Statement Revenue Expenses: Cost of goods sold Operating Amortization Bad debts Warranty Operating income Other expenses: Interest Loss on investment Income before income tax Income tax Net income $635,000 $416,000 116,000 35,000 1,000 3,000 $20,000 35,000 © 2007 by Nelson, a division of Thomson Canada Limited. 571,000 $64,000 55,000 $9,000 3,000 $6,000 66 Closing Entry- Pelforth DR Revenue CR Cost of goods sold CR Amortization expense CR Operating expenses CR Income tax expense CR Bad debt expense CR Warranty expense CR Interest expense CR Loss on investment CR Retained earnings (the net income) 635,000 416,000 35,000 116,000 3,000 1,000 3,000 20,000 35,000 6,000 Retained Earnings Statement Retained earnings, beginning Add net income for the year Retained earnings, ending $193,000 6,000 $199,000 Pelforth Retail Inc. Balance Sheet at Year-End Assets Current assets: Cash Accounts receivable Income tax refund receivable Inventories Prepaid expenses Non-current assets: Investment in Reddy Ware Corp. Land Building Furniture and fixtures Accumulated amortization $23,000 92,000 8,000 209,000 4,000 $336,000 $25,000 80,000 240,000 110,000 (180,000) $275,000 $611,000 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $112,000 Accrued interest 2,000 Estimated warranty liability 3,000 Bank loan 70,000 $187,000 Non-current liabilities: Mortgage payable 150,000 $337,000 Shareholders' equity: Share capital $75,000 Retained earnings 199,000 $274,000 © 2007 by Nelson, a division of Thomson Canada Limited. $611,000 68 Kim’s Sporting Goods Preliminary Trial Balance at August 31, 2006 Cash Accounts receivable Prepaid expenses Inventories Store equipment Accum. amortization Accounts payable Bank loan Share capital contributed Retained earnings Revenue Cost of goods sold expense SG & A expenses DR 17,000 10,400 8,800 21,600 20,900 CR 2,700 7,800 4,600 18,300 12,300 305,000 216,000 56,000 350,700 350,700 © 2007 by Nelson, a division of Thomson Canada Limited. 69 Journal Entries- Kim’s Sporting Goods 1. Write off a receivable that will never be collected DR SG & A expenses (Bad debt expense) 2,200 CR Accounts receivable 2,200 2. Several items in the store were stolen and will never be recovered DR SG & A expenses (Loss on theft of inventory) 5,000 CR Inventories 5,000 © 2007 by Nelson, a division of Thomson Canada Limited. 70 Journal Entries- Kim’s Sporting Goods 3. Recognize used-up portion of prepaids DR SG & A expenses CR Prepaid expenses 1,100 1,100 4. Recognize uncollected revenue mistakenly not recorded DR Accounts receivable 6,000 CR Revenue 6,000 (Assume the COGS for this revenue was already recorded.) © 2007 by Nelson, a division of Thomson Canada Limited. 71 Journal Entries- Kim’s Sporting Goods 5. Recognition of amortization for the year DR Amortization expense CR Accum. amortization 1,320 6. To estimate the income tax for the year DR Income tax expense CR Income tax payable 5,200 © 2007 by Nelson, a division of Thomson Canada Limited. 1,320 5,200 72 Journal Entries- Kim’s Sporting Goods 7. Record dividend declared that is to be paid later DR Retained earnings 5,500 CR Dividends payable 5,500 8. To estimate the warranty expense for the year DR SG & A expenses (warranty expense) 3,200 CR Estimated warranty liability 3,200 © 2007 by Nelson, a division of Thomson Canada Limited. 73 Kim’s Sporting Goods Adjusted Trial Balance at August 31, 2006 Cash Accounts receivable Prepaid expenses Inventories Store equipment Accum. amortization Accounts payable Bank loan Share capital contributed Retained earnings Revenue Cost of goods sold expense SG & A expenses Amortization expense Income tax expense Income tax payable Dividends payable Estimated warranty liability DR 17,000 14,200 7,700 16,600 20,900 CR 4,020 7,800 4,600 18,300 6,800 311,000 216,000 67,500 1,320 5,200 5,200 5,500 3,200 366,420 366,420 Kim’s Sporting Goods Income Statement for the Year-Ended August 31, 2006 Revenue $311,000 Expenses: Cost of goods sold $216,000 SG & A 67,500 Amortization 1,320 284,820 Income before income tax $26,180 Estimated income tax expense 5,200 Net income for the year $20,980 © 2007 by Nelson, a division of Thomson Canada Limited. 75 Closing Entry- Kim’s Sporting Goods DR Revenue CR SG & A expenses CR Amortization expense CR Income tax expense CR Cost of goods sold expense CR Retained earnings (the net income) 311,000 67,500 1,320 5,200 216,000 20,980 Kim’s Sporting Goods Statement of Retained Earnings For the Year Ended August 31, 2006 Retained earnings, beginning of year Add net income for the year $12,300 20,980 Deduct dividends declared during the year Retained earnings, end of year 5,500 $27,780 Kim’s Sporting Goods Balance Sheet as at August 31, 2006 Assets Current assets: Cash Accounts receivable Prepaid expenses Inventories Non-current assets: Store equipment Accumulated amortization $17,000 14,200 7,700 16,600 $55,500 $20,900 (4,020) $16,880 $72,380 Liabilities and Shareholders' Equity Current liabilities: Accounts payable $7,800 Estimated warranty liability 3,200 Dividends payable 5,500 Income tax payable 5,200 $21,700 Non-current liabilities: Bank loan 4,600 $26,300 Shareholders' equity: Share capital $18,300 Retained earnings 27,780 $46,080 $72,380 © 2007 by Nelson, a division of Thomson Canada Limited. 77 Managers, Investors, and Managing Earnings Earnings are important Earnings announcements Income smoothing The Big Bath © 2007 by Nelson, a division of Thomson Canada Limited. 78 Earnings Management What is it? A company chooses accounting methods that alter the size or interpretation of its net income Why does it happen? Users of financial information place great importance on a company’s earnings or net income Increasing pressure on managers to “perform” and meet expectations of analysts and the stock markets © 2007 by Nelson, a division of Thomson Canada Limited. 79 Income Smoothing Managers create stable income numbers from year to year Creates less variability in performance Variable Smoothed © 2007 by Nelson, a division of Thomson Canada Limited. 80 “Big Bath” In a bad year, a company chooses accounting methods to make a loss look even worse Eliminates all the bad news at one time and helps future earnings Could occur after a new CEO takes over Examples include large restructuring charges or investment write-downs © 2007 by Nelson, a division of Thomson Canada Limited. 81 Write-offs of Consolidated Goodwill A type of “Big Bath” strategy Goodwill is an asset created when two companies merge and the price paid for the company is more than the value of its assets If this value has declined, the value of the goodwill is written down or written off to expense **the write-down or write-off may dramatically reduce net income but has no effect on cash AOL Time Warner First Quarter 2001 incurred a loss of $54.2 billion after taking a goodwill writedown © 2007 by Nelson, a division of Thomson Canada Limited. 82 EBITDA & Pro Forma Earnings Earnings before interest, tax, depreciation and amortization (EBITDA) The company reports only operating income that leaves out large expenses and one-time charges such as high amortization expenses on large assets Shows a clearer picture of the company’s operating performance(??) Pro forma earnings Focus on how the company will supposedly perform in the future © 2007 by Nelson, a division of Thomson Canada Limited. 83 Stock Option Compensation Options give an individual the right to buy or sell a stock at a certain price Companies offer this type of compensation to executives Currently, it seldom has to be reported as an expense on the income statement Allows companies to give large potential payoffs to execs or employees without reducing net income © 2007 by Nelson, a division of Thomson Canada Limited. 84