CHAPTER 12 PROFIT AND CHANGES IN RETAINED EARNINGS OVERVIEW OF BRIEF EXERCISES, EXERCISES, PROBLEMS, AND CRITICAL THINKING CASES Brief Exercises B. Ex. 12.1 B. Ex. 12.2 B. Ex. 12.3 B. Ex. 12.4 B. Ex. 12.5 B. Ex. 12.6 B. Ex. 12.7 B. Ex. 12.8 B. Ex. 12.9 B. Ex. 12.10 Exercises 12.1 12.2 12.3 12.4 12.5 Topic Extraordinary loss Extraordinary gain Discontinued operations Cash and stock dividends Statement of changes in equity Statement of changes in equity Cash dividend journal entries stock dividend journal entries Shareholders' equity section of balance sheet Comprehensive income Topic 12.12 12.13 Stock dividends and share splits Terminology Discontinued operations Extraordinary items Earnings per share: effect of preference share Restating earnings per share for stock dividends Stock dividends and splits Effect of stock dividends on share price Effects of transactions upon financial measurements Effects of transactions upon earnings per share Identifying source of desired financial information Comprehensive income Cash and stock dividends 12.14 Real World: adidas AG 12.6 12.7 12.8 12.9 12.10 12.11 Learning Objectives Skills 1 1 1 6 5 7,8 6 6 Analysis Analysis Analysis Analysis Analysis Analysis Analysis Analysis 6,8 4 Analysis Analysis Learning Objectives 6 1 –4, 6-8 1, 2 1, 2 2 2, 6 Skills Analysis, communication Analysis Analysis Analysis Analysis Analysis 6 6 Analysis Communication 8 Analysis 2, 6 1, 5, 8 4 6 3, 4 EPS and dividends © The McGraw-Hill Companies, Inc., 2010 Overview Communication Analysis Analysis Analysis, communication, judgment Analysis, communication 12.15 Real World: adidas AG 1, 8 Analysis of share information © The McGraw-Hill Companies, Inc., 2010 Overview Analysis, communication Sets A, B 12.1 A,B 12.2 A, B 12.3 A, B 12.4 A, B 12.5 A, B 12.6 A, B 12.7 A, B 12.8 A, B 12.9 A, B Topic Objectives Reporting unusual events Format of statements of income and retained earnings Reporting unusual events: a comprehensive problem Share splits, stock dividends, treasury share, and book value Statement of shareholders’ equity Dividends and treasury share transactions Effects of transactions upon financial measurements Shareholders’ equity: comprehensive Format of an income statement Skills 1, 2 1, 2, 5, 7 Analysis Analysis, communication 1, 2, 4, 7 Analysis, communication 6 Analysis, communication 6, 8 Analysis, communication 6 Analysis 8 Analysis, communication 6 Analysis 1, 2 Analysis Critical Thinking Cases 12.1 12.2 12.3 12.4 12.5 12.6 Real World: Hutchison Telecommunications International Limited, Vodafone plc, Cathay Pacific, Shiseido Company, limited Reporting special events Forecasting continuing operations Interpreting earnings per share Analyzing statement of shareholders’ equity Classifying unusual items Real World: Vodafone plc Analyzing shareholders' equity and EPS 1 Analysis, communication 1 Analysis, communication 1 –3 8 Analysis, communication Analysis, communication 1, 2, 8 Analysis, communication 8 Communication, research, Technology © The McGraw-Hill Companies, Inc., 2010 Overview (p.2) DESCRIPTIONS OF PROBLEMS AND CRITICAL THINKING CASES Below are brief descriptions of each problem and case. These descriptions are accompanied by the estimated time (in minutes) required for completion and by a difficulty rating. The time estimates assume use of the partially filled-in working papers. Problems (Sets A and B) 12.1 A,B Greater Asian Airlines/Pacific Airlines Preparation of a condensed income statement and earnings per share figures for a company with a discontinued segment and an extraordinary loss. Emphasizes format of the income statement rather than computation of amounts. Students also are asked to forecast future operating results. 30 Easy 12.2 A,B Slick Software Limited/Beach Limited A comprehensive problem on reporting the results of operations. Stresses the format of an income statement and statement of changes in equity, with disclosure of “unusual items.” EPS computation involves ordinary and preference shares outstanding. 30 Medium 12.3 A,B Phoenix Limited/Dexter Limited Given an incorrectly prepared income statement, student is asked to draft a revised income statement and a statement of changes in equity. Includes discontinued operations, an extraordinary item, an accounting change, and a prior period adjustment. 35 Strong 12.4 A,B Albers Limited/Jessel Limited Demonstrates the effect of various transactions upon total shareholders’ equity, number of shares outstanding, and book value per share. Includes share splits, stock dividends, and treasury share transactions. 20 Easy 12.5 A,B Strait Corporation/ Dry Wall Limited Preparation of a statement of shareholders’ equity. Stresses an understanding of the effects of various transactions upon the elements of shareholders’ equity. 20 Medium 12.6 A,B Thompson Service/Greene Limited A comprehensive problem on cash dividends, stock dividends, and treasury share transactions. Requires journal entries and preparation of shareholders’ equity section of the balance sheet. Student is asked to compute maximum amount available for dividends. 40 Strong 12.7 A,B Tech Process Limited/Hot Water Limited Explanation of the effects of equity transactions on various financial measures. 30 Strong © The McGraw-Hill Companies, Inc., 2010 Description Problems Problems (cont'd) 12.8 A,B Mandella Corporation/Adams Corporation Preparation of the shareholders’ equity section of a balance sheet in two successive years. Transactions affecting shareholders’ equity include issuance of ordinary share, a stock dividend, purchase and sale of treasury share, cash dividends, and a share split. 50 Strong 12.9 A,B Esper Corporation/Blue Jay Manufacturing Corp. Preparation of a partial income statement for Esper Corp., including discontinued operations, an extraordinary loss, and an accounting change. Emphasizes format of the income statement rather than computation of amounts. Students also are asked to compute earnings per share. 25 Strong Critical Thinking Cases 12.1 What's This? 20 Easy Four “unusual events” taken from the published financial statements of well-known corporations. Students are asked to indicate whether each event qualifies as an extraordinary item, a discontinued operation, or an accounting change. 12.2 Is There Life Without Baseball? Student is presented with an income statement containing discontinued operations and an extraordinary item and is asked to forecast future earnings. Requires an understanding of recurring versus nonrecurring events. Good practice for interpreting annual reports. 20 Medium 12.3 Using Earnings Per Share Statistics Student is given six earnings per share figures, including earnings from continuing operations, earnings before extraordinary items, and net earnings, computed on both a basic and diluted basis. From this information, student is asked to determine the amount of the extraordinary loss, to use a p/e ratio to estimate share price, and to forecast future performance. 30 Strong 12.4 Interpreting a Statement of Shareholders' Equity Student is asked to answer specific questions requiring analysis and understanding of items reported in the statement of shareholders' equity. 35 Strong 12.5 Classification of Unusual Items - and the Potential Financial Impact Students discuss the classification of unusual items from several perspectives—accounting principles, pressures on management, cash flows, and probable effects on share price. Adapted from an actual case; illustrates the “real world” aspects of financial reporting. Good group assignment. 60 Strong © The McGraw-Hill Companies, Inc., 2010 Desc. of Cases Critical Thinking Cases (cont'd). 12.6 Comparing Price-Earnings Ratios Internet Students are to obtain information on the Internet about a Fortune 500 company and an emerging company. They are to compare p/e ratios and speculate on the reasons for the differences. © The McGraw-Hill Companies, Inc., 2010 Desc. of Cases (p.2) 30 Easy SUGGESTED ANSWERS TO DISCUSSION QUESTIONS 1. The purpose of presenting subtotals such as Profit from Continuing Operations and Profit from Discontinued Operations is to assist users of the income statement in making forecasts of future earnings. By excluding the operating results of discontinued operations and the effects of unusual and nonrecurring transactions, these subtotals indicate the amount of income derived from the company’s ongoing, normal operations. 2. The discontinued operations classification is used in the income statement only when a business discontinues an entire segment of its activities. Frank’s has two business segments—pizza parlors and the baseball team. Only if one of these segments is discontinued in its entirety will the company report discontinued operations. The sale or closure of a few parlors does not represent the disposal of the pizza parlor segment of the company’s business activities. 3. Extraordinary items are defined as 'income or expenses that arise from events or transactions that are clearly distinct from the ordinary activities of the enterprise and therefore are not expected to recur frequently or regularly'. According IAS 1 paragraph 85, "An entity shall not present any items of income and expense as extraordinary items, either on the face of the income statement or in the notes." It is because items treated as extraordinary result from the normal business risks faced by an entity and do not warrant presentation in a separate component of the income statement. The nature or function of a transaction rather than frequency, should determine its presentation within the income statement. Items currently classified as 'extraordinary' are only a subset of the items of income and expense that may warrant disclosure to assist users in predicting an entity's future performance. 4. The restructuring charges should be combined and presented as a line item in the company’s income statement in determining operating income. In predicting future earnings for the company, the charges generally should not be considered to be costs that will be incurred in the future. In fact, if the program of downsizing is successful, operating results in the future could be expected to improve as a result of having incurred the restructuring charges. 5. A material error represents a correction of an error in the amount of income reported in a prior period. A material error are shown in the statement of changes in equity (or statement of shareholders’ equity) as an adjustment to the balance of retained earnings at the beginning of the period in which the error is identified. 6. Irregular income items, such as discontinued operations, and material error, are legitimate parts of the earnings history of a company. On the other hand, they are non-recurring and should not carry the same weight in evaluating future profitability as normal, recurring operating revenues and expenses. 7. a. The current-year preference share dividend is deducted from profit to determine the earnings allocable to the ordinary shareholders. (the preference share dividend is deducted only if declared.) © The McGraw-Hill Companies, Inc., 2010 Q1-7 b. The par value of all preference share outstanding and the amount of all dividends in arrears on preference share are deducted from total shareholders’ equity to determine the aggregate book value allocable to the ordinary shareholders. 8. No, the number of ordinary shares used in computing earnings per share may be different from that used to determine book value per share. In computing earnings per share, earnings allocable to the ordinary shareholders is divided by the weighted-average number of ordinary shares outstanding throughout the period. In computing book value per share at a specified date, shareholders' equity allocable to the ordinary shareholders is divided by the number of ordinary shares actually outstanding on that date. If the number of ordinary shares outstanding has not changed during the period, the weighted-average number of ordinary shares outstanding during the period will be equal to the number of ordinary shares outstanding on a particular date. 9. a. The price-earnings ratio is computed by dividing the market price of a share of ordinary share by the annual earnings per share. b. The amount of basic earnings per share is computed by dividing the profit available for ordinary share by the weighted-average number of ordinary shares outstanding during the year. c. The amount of diluted earnings per share is computed by dividing profit by the maximum potential number of shares outstanding after convertible securities are assumed to have been converted. a. Shares used in computing basic earnings per share: Ordinary shares outstanding throughout the year ………………………………. 10. b. 3,000,000 Shares used in computing diluted earnings per share: Ordinary shares outstanding throughout the year ………………………………… 3,000,000 Additional ordinary shares that would exist if preference share had been converted at the beginning of the year (150,000 x 2) ……………………… 300,000 Total shares used in diluted earnings computation ……………………………… 3,300,000 11. The analyst should recognize the risk that the outstanding convertible securities may be converted into additional ordinary share, thereby diluting (reducing) basic earnings per share in future years. If any of the convertible securities are converted, basic earnings per share probably will increase at a slower rate than profit. In fact, if enough dilution occurs, basic earnings per share could actually decline while profit continues to increase. 12. Date of declaration is the day the obligation to pay a dividend comes into existence by action of the board of directors. Date of record is the day on which the particular shareholders who are entitled to receive a dividend is determined. Persons listed in the corporate records as owning share on this day will receive the dividend. Date of payment is the day the dividend is distributed by the corporation. Ex-dividend date (usually three business days prior to the date of record) is the day on which the right to receive a recently declared dividend no longer attaches to share. As a result, the market price of the shares usually falls by the amount of the dividend. 13. The purpose of a stock dividend is to make a distribution of perceived value to shareholders as a representation of the profitability of the company while, at the same time, conserving cash. © The McGraw-Hill Companies, Inc., 2010 Q8-13 14. A share split occurs when there is a relatively large increase in the number of shares issued without any change in the total amount of stated capital (because the par value per share is reduced proportionately to the increase in the number of shares). A stock dividend occurs when there is a relatively small increase in the number of shares issued, with no change in the net assets of the company but a transfer from retained earnings to the issued and paid capital section of the balance sheet. The par value of share remains the same. The distinction in the accounting treatment of a stock dividend and a share split stems directly from the difference in the effect on stated (legal) capital and retained earnings. There is no difference in the probable effect on per-share market price of a stock dividend and a share split of equal size, although share splits are usually much larger than stock dividends. 15. Restructuring charges result when the company incurs costs in the process of reorganization, often downsizing. The purpose of reorganization is to benefit future operations in terms of more efficient operations, but the cost is ordinarily charged to current operations. Restructuring charges are not extraordinary items, and unless they directly related to a discontinued part of the business, are not presented as discontinued operations. They are often presented as a single line item in the income statement, before income taxes. 16. Three items that may be shown in a statement of comprehensive income as causing changes in the balance of retained earnings are: (1) Profit or loss for the period (2) Dividends declared (both cash dividends and stock dividends) (3) Gains or losses arising from the fair value changes of Available For Sale investments 17. If the price of the share declines in proportion to the distribution of shares in a stock dividend, at the time of that distribution the shareholder does not benefit. He/she holds exactly the same percentage of the outstanding shares, and the value per share has declined in proportion to the increased number of shares. Often, however, the value does not drop in proportion to the increased number of shares, meaning that the recipient of the shares has an immediate benefit. For example, if an investor who held 2,000 share that had a market value of $10 each received a 10% stock dividend, and the market price only declined 5%, the following would result: Market value before stock dividend: 2,000 shares @ $10 ……………………………………………………………. Market value after stock dividend: (2,000 shares x 110%) x ($10 x 95%) ………………………………………. $20,000 $20,900 The investor has benefited by $900. He/she could sell about 95 shares [$900/($10 x 95%)] at $9.50 and still have a share investment equal to the value before the stock dividend, although the investor would own a smaller percentage of the company after the sale. 18. A liquidating dividend is a return of the investment made in the company to the investor, in contrast to a non-liquidating dividend which is a return on the investment in the company. A liquidating dividend occurs when dividends are distributed in excess of a company’s retained earnings. © The McGraw-Hill Companies, Inc., 2010 Q14-18 19. The student is right in one sense—both share splits and stock dividends are distributions of a company’s shares to existing shareholders with the company receiving no payment in return. The student is incorrect, however, in stating that the two are exactly the same. The primary difference is one of magnitude and, thus, the impact on market value. A stock dividend is usually relatively small—5% to 20% of the outstanding shares. A share split, on the other hand, is usually some multiple of the number of outstanding shares, like a 2:1 split (100% increase) or a 3:1 split (200% increase). The market price reacts strongly to a distribution as large as a share split while stock dividends are often unnoticed in the share price. © The McGraw-Hill Companies, Inc., 2010 Q19-20 SOLUTIONS TO BRIEF EXERCISES FELLUPS LIMITED Partial Income Statement For year ended _______________ B.Ex. 12.1 Profit from continuing operations $75,000 Loss from discontinued operations, net of $40,000 income taxes Profit ……………………………………………………………. (60,000) $15,000 WALKER COMPANY Income Statement For year ended _______________ B.Ex. 12.2 Revenues Expenses Operating Profit $1,500,000 1,200,000 $300,000 149,500 $449,500 Other non-operating profit Profit IFRS does not allow the presentation of extraordinary item in the financial statements B.Ex. 12.3 WABASH LIMITED Income Statement For year ended _______________ Revenues Expenses Income from continuing operations Discontinued operations: Operating income from discontinued operations, net of $10,000 income taxes Loss on the sale of discontinued operations, net of $22,000 income tax benefit Profit B.Ex. 12.4 $480,000 430,000 $50,000 $15,000 Number of ordinary shares outstanding after stock dividend: © The McGraw-Hill Companies, Inc., 2010 BE12.1,2,3,4 33,000 ($18,000) $32,000 100,000 shares x 110% = 110,000 Cash required to pay $.50 per stock dividend: 110,000 shares x $.50 = $55,000 © The McGraw-Hill Companies, Inc., 2010 BE12.1,2,3,4 B.Ex. 12.5 MESSER COMPANY Statement of Comprehensive Income For year ended _______________ Profit for the year Other comprehensive income: Gain on fair value changes of available for sale investments Total comprehensive income B.Ex. 12.6 SALT & PEPPER LIMITED Statement of Changes in Equity For year ended _______________ Share capital, beginning of the year Retained earnings, beginning of year Corrections of error in prior year's financial statements Shareholders' Equity, beginning of year, as restated Add: Profit Deduct: Preference share dividends Ordinary dividends Shareholders' Equity, end of year $20,000* 100,000** *10,000 shares $1 x 2 years = $20,000 **200,000 shares x $.50 = $100,000 B.Ex. 12.7 Cash dividend on preference share: 100,000 shares x $100 par x 6% Cash dividend on ordinary share: 750,000 shares x $.75 Total dividends Journal entries to record declaration and payment of cash dividends: Retained earnings………………………………… Dividends payable…………………………….. To record dividends declared on preference and ordinary shares. 1,162,500 Dividends payable………………………………. 1,162,500 © The McGraw-Hill Companies, Inc., 2010 BE12.5,6,7 Cash……………………………………………. To record payment of dividends. © The McGraw-Hill Companies, Inc., 2010 BE12.5,6,7 88,000 25,000 $113,000 $100,000 $460,000 (65,000) $495,000 250,000 $745,000 120,000 $625,000 $600,000 562,500 $1,162,500 1,162,500 © The McGraw-Hill Companies, Inc., 2010 BE12.5,6,7 1,162,500 © The McGraw-Hill Companies, Inc., 2010 BE12.5,6,7 B.Ex. 12.8 Retained earnings………………………………… Stock dividend to be distributed….………… Share premium…………………… To record declaration of stock dividend. 375,000* 250,000 ** 125,000 *** *500,000 shares x 5% x $15 = $375,000 **500,000 shares x 5% x $10 = $250,000 ***500,000 shares x 5% x ($15 - $10) = $125,000 Stock dividend to be distributed………………… Ordinary shares………………………………… To record distribution of stock dividend. B.Ex. 12.9 250,000 250,000 ALEXANDER LIMITED Shareholders' Equity Section of Balance Sheet (Date) Ordinary share, 770,000 shares, $5 par value Share premium on ordinary shares Retained earnings Total shareholders' equity $3,850,000 * 2,590,000 ** $6,440,000 155,000 *** $6,595,000 *700,000 shares x 1.10 x $5 = $3,850,000 **700,000 shares x ($8 - $5) + 70,000 shares x ($12 - 5) = $2,100,000 + $490,000 = $2,590,000 ***$995,000 - (70,000 shares x $12) = $155,000 B.Ex. 12.10 CRASHER COMPANY Statement of Comprehensive Income For year ended _______________ Profit for the year Other comprehensive income: Gain on the fair value changes of available for sale investments Total comprehensive income © The McGraw-Hill Companies, Inc., 2010 BE12.8,9,10 $500,000 20,000 $520,000 SOLUTIONS TO EXERCISES Ex. 12.1 a. 1,440 shares = [(200 x 2) x 120%] x 3 $17,280 = 1,440 x $12. b. Since Smiley is a small and growing corporation, the board of directors probably decided that cash from operations was needed to finance the company’s expanding operations. c. You are probably better off because of the board’s decision not to declare cash dividends. Smiley was obviously able to invest the funds to earn a high rate of return, as evidenced by the value of your investment, which has grown from $1,000 to $17,280. Ex. 12.2 a. None (Treasury share is not an asset; it represents shares that have been reacquired by the company, not shares that have not yet been issued.) b. Stock dividend c. Share premium d. Retrospective restatement e. P/e ratio (Market price divided by earnings per ordinary share.) f. Discontinued operations (Showing the discontinued operations in a separate section of the income statement permits presentation of the subtotal, Income from Continuing Operations.) g. Diluted earnings per share h. Total comprehensive income Ex. 12.3 a. SPORTS LIMITED Income Statement For the Year Ended December 31, 20__ Sales ……………………………………………………………….. Costs and expenses (including applicable income tax) Profit from continuing operations Discontinued operations: Operating loss from tennis shops (net of income tax benefit) …………………………………………… $192,000 Loss on sale of tennis shops (net of income tax benefit) 348,000 Profit ……………………………………………………………. Earnings per share: Earnings from continuing operations ($3,900,000 182,000 shares) Loss from discontinued operations ($540,000 182,000) …. Net earnings ($3,360,000 182,000 shares) ……………….. © The McGraw-Hill Companies, Inc., 2010 E12.1,2,3 $12,500,000 8,600,000 $3,900,000 (540,000) $3,360,000 $21.43 (2.97) $18.46 b. Ex. 12.4 The $21 predicti results operati a. Net sale Less: C Profit f Gain on Profit Earnin Ex. 12.5 b. The $1. Global comput a. 1. 2. b. The ear ordinar diluted necessit comput © The McGraw-Hill Companies, Inc., 2010 E12.4,5 .43 earnings per share figure from continuing operations (part a) is probably the most useful one f ng future operating results for Sports Limited Earnings per share from continuing operations repr f continuing and ordinary business activity, which is expected to continue in the future. Discontinu ns and extraordinary items are not likely to recur in the future. GLOBAL EXPORTS Income Statement For the Year Ended December 31, 20__ s ……………………………………………………………………………………………. sts and expenses (including income tax) ………………………………. om continuing operations ……………………………………………………. disposal of discontinued operations, net of income tax ……………………………………………… …………………………………………………………………………….. s per share of ordinary share: Earnings from continuing operations ($1,550,000 910,000 shares) ………………….. Earnings arising from the disposal of discontinued operations ($420,000 910,000 shares) ……… Net earnings ($1,970,000 910,000 shares) ……………………………… 0 earnings per share before continuing operations is the figure used to compute the price-earnings xports. If a company reports a gain or loss resulting from discontinued operations, the price-earni d using the per-share earnings befor e discountin ued item. Profit (all applicable to ordinary shares) ……………… Ordinary shares outstanding throughout the year .. Earnings per share ($1,920,000 400,000 shares) ……….. Profit …………………………………………………………………….. Less: Preference share dividend (100,000 x 8% x $100) …………………. Earnings available for ordinary share ………………………………………. Ordinary shares outstanding throughout the year ……………….. Earnings per share ($1,120,000 300,000 shares) …………………… ings per share figure computed in part a (2) is a basic EPS figure. Although the company has outs and preference share, the preference share must be convertible into ordinary share in order to re computation of earnings per share. The potential conversion of preference share into ordinary shar ates disclosure of diluted EPS. Because the preference share in this exercise is not convertible, the E tion is basic. © The McGraw-Hill Companies, Inc., 2010 E12.4,5 r sents the d $7,750,000 6,200,000 1,550,000 420,000 $1,970,000 $1.70 0.46 $2.16 ratio for gs ratio is $1,920,000 400,000 $4.80 $1,920,000 800,000 $1,120,000 300,000 $3.73 anding both ult in a e is what PS © The McGraw-Hill Companies, Inc., 2010 E12.4,5 Ex. 12.6 2009 a. 2008 Earnings per share …………………………… $1.88 $1.575 (1) (1) $3.15 originally reported, divided by 2 (twice as many shares) (2) $2.40 originally reported, divided by 2 Ex. 12.7 2007 $1.20 (2) b. Following the stock dividend, the earnings per share of earlier periods should be retroactively restated to reflect the increased number of shares. In this situation, each "new” share (after the 100% stock dividend) is equal to only one-half of a 2008 or 2007 share. If the earnings of each 2008 or 2007 share are allocated between the two “new” shares, each new share is viewed as having earned one-half of the original amount ($3.15 ¸ 2 = $1.575; $2.40 ¸ 2 = $1.20). a. Apr. June 30 Memorandum: Issued an additional 1,000,000 shares in a 2-for-1 share split. Par value reduced from $1 per share to $0.50 per share. 1 Dividends …………………………………………… Dividends Payable ……………………… To record the declaration of a dividend of 60 cents per share on 2 million share outstanding. 1,200,000 1 Dividends Payable ………………………………… Cash ……………………………………… To record payment of the dividend declared on June 1. 1,200,000 1 Retained Earnings ………………………………… Stock Dividend to Be Distributed ……. Share Premium: Stock Dividends To record declaration of a 5% stock dividend consisting of 100,000 shares (2,000,000 shares x 5%) of $0.50 par value ordinary share. Amount of retained earnings transferred to equity is based on market price of $19 a share. 1,900,000 Sept. 10 Stock Dividend to Be Distributed ………………… Ordinary Shares ………………………… To record distribution of a stock dividend of 100,000 shares. 50,000 July Aug. 1,200,000 1,200,000 50,000 1,850,000 50,000 b. 2,100,000 shares 1,000,000 + 1,000,000 + 100,000 c. $0.50 par val ue per shar e ($1 par r educed to $0.50 par du e to 2-f or- 1 shar e spli t on Apr il 30.) d. Share split—No effect Declaration/payment of cash dividend—Decrease retained earnings Declaration/distribution of stock dividend—No effect © The McGraw-Hill Companies, Inc., 2010 E12.6,7 Ex. 12.8 The market value of the total Express Limited’s shares outstanding is $5,280,000 (80,000 ´ $66) before the stock dividend. Because the issuance of new shares has no effect on the net assets of the company, there is no basis of predicting any change in total market value of the company’s share as a result of the stock dividend. The logical conclusion is, therefore, that the market price per share should fall to $60 ($5,280,000 ¸ 88,000 shares). The fact that this exact result does not always follow in practice must be attributed to a lack of understanding on the part of the investing public and to other factors affecting per-share market price at the time of a stock dividend. Shareholders’ Event Current Assets Equity Profit Net Cash (from Any Source) a b c d e D NE NE D I D NE NE D I NE NE NE NE NE D NE NE D I Ex. 12.9 Ex. 12.10 a. After a share split, earnings per share are expressed in terms of the new shares. Therefore, a 3-for-1 share split will cause earnings per share figures to be restated at one-third of their former amounts. b. Realization of a gain from most sources, including discontinued operations, increases net earnings per share. (As this gain relates to discontinued operations, however, it would not increase the per-share earnings from continuing operations. ) c. Dividends declared or paid do not enter into the determination of profit. Therefore, the declaration and/or payment of a cash dividend on ordinary share has no effect upon earnings per share. d. Earnings per share are restated to reflect the increased number of shares resulting from a stock dividend. Therefore, a stock dividend causes a proportionate reduction in the earnings per share reported in past periods, as well as in the current period. (This effect parallels that of a share split, only smaller.) e. Acquisition of treasury shares reduces the weighted average number of shares currently outstanding and, therefore, increases earnings per share. © The McGraw-Hill Companies, Inc., 2010 E12.8,9,10 Ex. 12.11 Ex. 12.12 a. Balance sheet. b. Statement of Chang c. This information is publications such as d. Statement of Chang e. Statement of Chang f. Income statement. g. This information ma formal financial stat h. This information ma financial statements. newspapers. i. Statement of Chang a. Revenues ………… Expenses ………… Profit before income Income tax* ……… Profit ……………… *$290,000 x 35% b. Profit for the year… Other comprehensiv Gains arising Total comprehensiv * $19,200 $17,500 $1,700 ($1,700 x 3 © The McGraw-Hill Companies, Inc., 2010 E12.11,12 s in Equity ot included in any formal financial statement—it is quoted daily in The Fi nancial T imes. s in Equity s in Equity and/or notes to financial statements. y be reported in the annual report, but it is not a required disclosure in any ement. It is also reported by investors’ services. y be included in the annual report, but it is not a required disclosure in It is reported by investors’ services and in the financial pages of most s in Equity, and statement of cash flows. …………………………………………………. …………………………………………………. tax ……………………………………………. …………………………………………………. …………………………………………….. $572,000 282,000 $290,000 101,500 $188,500 …………………………………………………………… e income: from the fair value changes of available-for-sale investments* … income ………………………………………………. $188,500 1,105 $189,605 $1,700 gain % income tax) = $1,105 gains. © The McGraw-Hill Companies, Inc., 2010 E12.11,12 c. Profit is unchanged. Profit for the year Other comprehensi Loss arising Comprehensive inc * $17,500 $14,200 $3,300 ($3,300 x Ex. 12.13 a. 10% stock dividend 2:1 share split: 550, Note: The cash divi b. $1 cash dividend: 5 $.60 cash dividend: Total cash paid: $5 Note: No cash is pai c. 220 shares [(100 sh Market value of por Market value of por 220 shares x $40 Your portfolio after addition, you would (100 shares x 1.1 Ex. 12.14 a. adidas AG seems to and products and m company retains th its growth opportun business. b. Based on informati you should probabl the form of higher you could do as an i paid higher dividen © The McGraw-Hill Companies, Inc., 2010 E12.13,14 . $ 188,500 …………………………………………………………………………. e income: from the Fair Value Changes of available-for-sale investments* ……… (2,145) $186,355 me ………………………………………………………… = $3,300 loss 5% income tax benefit) = $2,145 loss : 500,000 shares x 1.10 = 550,000 shares 00 x 2 = 1,100,000 shares ends do not affect the number of outstanding shares. 0,000 shares x $1 = $550,000 1,100,000 shares x $.60 = $660,000 0,000 + $660,000 = $1,210,000 d out with a stock dividend or a share split. res x 1.10) x 2] tfolio before the four transactions: 100 shares x $65 = $6,500 tfolio after the four transactions: = $8,800 the four transactions is $8,800 compared to $6,500 before the four transactions. In have received cash dividends, as follows: x $1) + (110 shares x 2 x $.60) = $110 + $132 = $242 be an aggressive company. It is constantly acquiring or introducing new brands aking extensive promotion plan, that requires large amounts of capital. The majority of its earnings in order to have the capital available to take advantage of ities and to constantly introducing new brands and products for its growing n in the Case-in-Point in this chapter, unless you have an extreme need for cash, be pleased that adidas AG retains its earnings rather than paying them to you in ividends. The company is doing well investing its earnings, probably better than ndividual investor with the additional dividends you would receive if the company ds. © The McGraw-Hill Companies, Inc., 2010 E12.13,14 Ex. 12.15 a. adidas AG did not report any irregular items for the year 2008 and 2009. b. adidas AG seems to have one kind of share in its capital structure. 209 million share capital had been issued. No information is available for its par value and authorized capital. Indeed, note 26 of adidas AG (not enclosed) shows adidas' share having no par value. c. During the two years presented, adidas AG repurchased shares in 2007 (with a decrease in share capital of €10 million and capital reserves of €399 million) and issued share for the conversion of convertiable bond (with an increase in share capital of €16 million and in capital reserves of €384 million). © The McGraw-Hill Companies, Inc., 2010 E12.15 30 Minutes, Easy SOLUTIONS TO PROBL PROB GREATER ASIAN a. GREATER ASIAN AIRLINES Income Statement For the Year Ended December 31, 20__ Sales Costs and expenses (including income taxes on continuing operations) Profit from continuing operations Discontinued operations: Operating profit from motels (net of income tax) Gain on sale of motels (net of inco me tax) Profit Earnings per share of ordinary share: Earnin s from continuin o erations $11,800,000 1,000,000 shares) Profit from discontinued operations ($5,820,000 ¸ 1,000,000 shares) Profit ($17,620,000 1,000,000 shares) b. Estimated net earnings per share next year: Earnings per share from continuing operations Estimated decrease ($11.80 x 5%) Estimated net earnings per share next year The profitability of the motels is not relevant, as these motels are no longer owned by Greater Asian Airlines. © The McGraw-Hill Companies, Inc., 2010 P12.1A $ 864,000 , , MS SET A EM 12.1A AIRLINES $ 55,120,000 $ , , 11,800,000 , , , , 11.80 5.82 17.62 $ 11.80 (0.59) 11.21 © The McGraw-Hill Companies, Inc., 2010 P12.1A PROBLEM 12.2A SLICK SOFTWARE LIMITED 30 Minutes, Medium a. SLICK SOFTWARE LIMITED Condensed Income Statement For the Year Ended December 31, 2009 Sales Costs and expenses (including applicable income taxes) Profit from continuing operations Discontinued operations: Operating profit (net of income tax) Loss on disposal (net of inco me tax benefit) Profit $ $ Earnings per share: Earnings from continuing operations [($2,950,000 - $500,000*) 200,000 shares] Loss from discontinued operations ($410,000 200,000 shares) Net earnings [($2,540,000 - $500,000 preference share dividends) ÷ 200,000 shares Net earnings [($1,640,000 - $500,000 preference share dividends) ¸ 200,000 shares] *Preference share dividends: 80,000 shares x $6.25 = $500,000 © The McGraw-Hill Companies, Inc., 2010 P12.2A $ 19,850,000 16,900,000 2,950,000 $ (410,000) 2,540,000 140,000 (550,000) $ 12.25 (2.05) $ 10.20 $ 5.70 PROBLEM 12.2A SLICK SOFTWARE LIMITED (concluded) b. Total cash dividends declared during 2009 (data given) Less: Preference share dividend (80,000 shares x $6.25 per share) Cash dividends to ordinary shareholders Number of ordinary shares outstanding through 2009 Cash dividend per ordinary share ($450,000 ÷ 200,000 shares) c. $ 950,000 500,000 450,000 200,000 2.25 The single 2010 $8.00 figure for EPS is unfavorable in comparison with 2009 performance. Since 2010 has only one EPS figure, it should be compared to the earnings per share from continuing operations in 2009, which amounted to $12.25 per share. Slick Software Limited’s earnings per share from continuing operations fell $4.25 per share (approximately 35%) from 2009 to 2010. © The McGraw-Hill Companies, Inc., 2010 P12.2A (p.2) PROBLEM 12.3A PHOENIX LIMITED 35 Minutes, Strong a. PHOENIX LIMITED Income Statement For the Year Ended December 31, 2009 Sales Costs and expenses: Cost of goods sold Selling expenses General and administrative expenses Loss from settlement of litigation Income tax on continuing operations Profit from continuing operations Discontinued operations: Operating loss on discontinued operations (net of income tax benefit) Loss on disposal of discontinued operations (net of income tax benefit) Profit $ $ $ 10,836,000 $ 9,744,000 1,092,000 6,000,000 1,104,000 1,896,000 24,000 720,000 (252,000) (420,000) (672,000) 420,000 Earnings per share on ordinary share: Earnings from continuing operations ($1,092,000 180,000 shares) Loss from discontinued o erations $672,000 180,000 shares) Net earnin s $420,000 180,000 shares $ 6.07 $ . 2.34 Note: Selected EPS numbers have been rounded $.01 in order for EPS schedule to foot. © The McGraw-Hill Companies, Inc., 2010 P12.3A PROBLEM 12.3A PHOENIX LIMITED (concluded) b. The “gain on sale of treasury share” represents the excess of reissue price received over the cost Phoenix paid to acquire some of its own share. Although a corporation may reissue treasury share at prices above or below its cost of acquiring its own share, the difference between amounts received and the cost of treasury shares does not result in gains or losses recognized in the income statement. Rather, the amount described as “gain on sale of treasury share” is included as part of share premium in the shareholders’ equity section of the balance sheet. © The McGraw-Hill Companies, Inc., 2010 P12.3A (p.2) PROBLEM 12.4A ALBERS LIMITED 20 Minutes, Easy Beginning balance Jan. 10 Declared and distributed 5% share div. Balance Mar. 15 Acquired 2,000 treasury share at cost of $21.00 per share Balance May 30 Reissued 2,000 treasury share at price of $31.50 per share Balance July 31 Share capital split 2-for-1 Balance Dec. 15 Declared $1.10 per share cash dividend Balance Dec. 31 Profit Balance Total Shareholders' Equity $ 840,000 $ 840,000 $ $ $ Number of Shares Outstanding 40,000 2,000 42,000 Book Value per Share $ 21.00 $ 20.00 (42,000) 798,000 (2,000) 40,000 $ 19.95 63,000 861,000 2,000 42,000 42,000 84,000 861,000 (92,400) 768,600 525,000 1,293,600 84,000 84,000 $ 20.50 $ 10.25 $ 9.15 15.40 Note to instru ctor: Prof it actually i ncreases book valu e throughout the year, n ot merely on the date upon whi ch prof it is closed in to r etain ed earn in gs. © The McGraw-Hill Companies, Inc., 2010 P12.4A PROBLEM 12.5A STRAIT CORPORATION 20 Minutes, Medium STRAIT CORPORATION Statement of Shareholders' Equity For the Year Ended December 31, 20__ a. Share Capital ($10 par Share Retained Treasury Premium Earnings Share value) $ 1,100,000 $ 1,765,000 $ 950,000 $ Balances, J anuary 1, 20__ (80,000) Prior period errors (net of income tax benefit) 100,000 240,000 Issuance of ordinary share; 10,000 shares @ 34 Declaration and dis tribution of 5% stock dividend (6,000 shares at market price of 36 per share) Purchased 1,000 treasury share @ 35 Sale of 500 treasury shares @ 36 Profit Cas h dividends B alances, December 31, 20__ (part 60,000 156,000 (216,000) (35,000) 17,500 500 , , =SUM(f10.f18) , , is on fo llowing page) © The McGraw-Hill Companies, Inc., 2010 P12.5A 845,000 (142,700) , , , Total Shareholders' Equity $ 3,815,000 (80,000) 340,000 0 (35,000) 18,000 845,000 (142,700) , , PROBLEM 12.5A STRAIT CORPORATION (concluded) b. Declaration/distribution of a 5% stock dividend has no effect on total shareholders’ equity. Declaration of a cash dividend reduces total shareholders’ equity by the amount of the dividend. The two types of dividends do not have the same impact upon shareholders’ equity. A cash dividend is a distribution of a corporation’s assets (cash) to shareholders and, as such, causes a decrease in shareholders’ equity. A stock dividend is simply issuing more share certificates to the existing group of shareholders with no accompanying increase or outflow of assets; a corporation’s own share is not an asset of the corporation. With both small and large share dividends, shareholders’ equity is adjusted to reflect the increased number of shares outstanding, but there is no additional equity created and no decrease in equity. © The McGraw-Hill Companies, Inc., 2010 P12.5A(p.2) PROBLEM 12.6A THOMPSON SERVICE 40 Minutes, Strong a. General Journal 2009 Jan 3 Dividends Dividends Payable To record declaration of $1 per share cash dividend payable on Feb. 15 to shareholders of record on Jan. 31 Feb Apr May 382,000 382,000 ## Dividends Payable Cash To record payment of dividend declared Jan. 3. 382,000 ## Treasury Share Cash Purchased 6,000 treasury share at $40 per share. 240,000 9 Cash 176,000 382,000 240,000 Treasury Share 160,000 16,000 Share Premium: Treasury Share Sold 4,000 treasury share, which cost $160,000, at a price of $44 per share. June Aug 1 Retained Earnings Stock Dividend to Be Distributed Share Premium: Stock Dividends Declared a 5% stock dividend (19,000 shares) on 380,000 outstanding shares. Market price $42, par value $1. To be distributed on June 30 to shareholders of record. 798,000 ## Stock Dividend to Be Distributed Share Capital Issued 19,000 shares of share capital as 5% stock dividend. 19,000 4 Cash 22,200 1,800 Share Premium: Treasury Share 19,000 779,000 19,000 Treasury Share 24,000 Sold 600 shares of treasury share, which cost $24,000, at a price of $37 per share. Dec Dec ## Income Summary Retained Earnings To close Income Summary account for the year. ## Retained Earnings 1,928,000 1,928,000 382,000 Dividends 382,000 To close Dividends account. © The McGraw-Hill Companies, Inc., 2010 P12.6A PROBLEM 12.6A THOMPSON SERVICE (concluded) b. THOMPSON SERVICE Partial Balance Sheet December 31, 2009 Shareholders’ equity: Share capital, $1 par value, 500,000 shares authorized, $ 401,000 shares issued, of which 1,400 are held in the treasury Share premium: From issuance of share capital From stock dividend From treasury share Total issued and fully paid capital Retained earnings* $ 4,202,000 779,000 14,200 $ Less: Treasury share, 1,400 shares at cost Total shareholders’ equity *Computation of retained earnings at Dec. 31, 2009: Retained earnings at beginning of year Add: Profit for the year Subtotal Less: Cash dividend declared Jan. 3 Stock dividend declared June 1 Retained earnings, Dec. 31, 2009 c. $ $ $ Computation of maximum legal cash dividend per share at Dec. 31, 2009: Retained earnings at Dec. 31, 2009 Less: Restriction of retained earnings for treasury share owned Unrestricted retained earnings Number of shares outstanding (401,000 shares issued, minus 1,400 shares held in treasury) Maximum legal cash dividend per share ($3,396,600 divided by 399,600 shares) © The McGraw-Hill Companies, Inc., 2010 P12.6A (p.2) 382,000 , 401,000 4,995,200 5,396,200 3,452,600 8,848,800 56,000 8,792,800 2,704,600 1,928,000 4,632,600 , , , , $ 3,452,600 $ , 3,396,600 , . PROBLEM 12.7A TECH PROCESS LIMITED 30 Minutes, Strong a. Event Current Assets 1 2 3 4 5 NE D D I NE Shareholders’ Equity D NE D I NE Profit NE NE NE NE NE Net Cash Flow (from Any Source) NE D D I NE I = Increase D = Decrease NE = No effect b. 1. Declaration of a cash dividend has no immediate effect upon profit or cash flows. It increases current liabilities (dividends payable), but has no effect on current assets. Also, retained earnings is decreased, resulting in a decrease in shareholders’ equity. 2. Payment of a cash dividend has no effect on revenue or expenses, but it reduces cash. Since it reduces cash, it also reduces current assets. The transaction has no effect on shareholders’ equity, which has already been decreased when the dividend was declared. 3. The purchase of treasury share has no effect on either revenue or expenses and, therefore, does not affect profit. But cash is used to purchase the treasury share, and this decreases cash and current assets. Because treasury share is deducted from shareholders’ equity in the balance sheet, its purchase decreases shareholders’ equity. 4. Reissuance of treasury share at a price less than its original cost results in a loss, but these losses are not recorded in the income statement. Instead share premium is decreased for the amount of the loss. Therefore, this transaction does not affect profit. Since the treasury share account is deducted from shareholders’ equity, reissuance of the share increases the total amount of shareholders’ equity. Also, both cash and current assets are increased as a result of the cash received from sale of the share. 5. Declaration of a stock dividend results in a reclassification of amounts from Retained Earnings to the Share Capital and Share Premium accounts. It has no effect on cash, current assets, shareholders’ equity, or profit. © The McGraw-Hill Companies, Inc., 2010 P12.7A PROB MANDELLA COR 50 Minutes, Strong a. MANDELLA CORPORATION Partial Balance Sheet December 31, 2008 Shareholders’ equity: Share Capital: Ordinary share, $10 par, 500,000 shares authorized, 150,000 shares issued, of which 10,000 are held in the treasury Stock dividend to be distributed (1) Share premium: From issuance of ordinary share From stock dividend (2) Total issued and paid capital Retained earnings (3) $ 3,000,000 350,000 $ 490,000 , , $ 940,000 , , Less: Treasury share, 10,000 shares at cost of $34 per share Total shareholders’ equity (1) (2) (3) (150,000 shares - 10,000 shares) x 10% = 140,000 shares @$10 par Total stock dividend (14,000 shares x $35) Par value (14,000 shares x $10) Share premium: stock dividend Profit for 2008 Less: Stock dividend (14,000 shares x $35) Retained earnings at end of 2008 b. MANDELLA CORPORATION Partial Balance Sheet December 31, 2009 Shareholders’ e uit : Share ca ital: Ordinar share, $5 ar, 1,000,000 shares authorized, 328,000 shares issued and outstandin 1 Share remium: From issuance of ordinar share From stock dividend From treasury share (2) Total fully issued and paid capital Retained earnings (3) Total shareholders’ equity (1) (2) (3) 3,000,000 350,000 , 150,000 shares +14,000 shares x 2 = 328,000 shares @ $5 par 10,000 shares x ($39 reissuance price - $34 cost) = $50,000 Retained earnings at end of 2008 Profit for 2009 Subtotal Less: Cash dividend 328,000 shares x $2 Retained earnings at end of 2009 © The McGraw-Hill Companies, Inc., 2010 P12.8A $ $ 450,000 1,080,000 1,530,000 656,000 874,000 EM 12.8A ORATION $ $ $ 1,500,000 140,000 3,350,000 4,990,000 450,000 5,440,000 340,000 5,100,000 1,640,000 , , 5,040,000 874,000 5,914,000 © The McGraw-Hill Companies, Inc., 2010 P12.8A PROBLEM 12.9A ESPER CORP. 25 Minutes, Strong a. ESPER CORP. Partial Income Statement For the Year Ended December 31, 20__ Loss from continuing operations Profit from discontinued operations Loss (Dollars in Thousands) $ (24,516) 6,215 $ (18,301) b. Loss Less: Preference share dividend requirements Net loss applicable to ordinary shareholders Weighted-average number of ordinary share Loss per share ($21,079 ÷ 39,739) © The McGraw-Hill Companies, Inc., 2010 P12.9A $ (18,301) (2,778) (21,079) 39,739 (0.53) 30 Minutes, Easy SOLUTIONS TO PROBLEMS SET B PROBLEM 12.1B PACIFIC AIRLINES a. PACIFIC AIRLINES Income Statement For the Year Ended December 31, 20__ Sales Costs and expenses (including income taxes on continuing and other items of operations) Profit from continuing operations Discontinued operations: Operating profit from car rental (net of income tax) Gain on sale of car rental business (net of income tax) Profit Earnings per ordinary share: Earnin s from continuin o erations $4,340,000 4,000,000 shares) Income from discontinued o erations $5,000,000 4,000,000 shares) $ , $ 61,440,000 $ , , 4,340,000 670,000 , , , 1.09 . . Net earnings ($9,340,000 ÷ 4,000,000 shares) b. , , Estimated net earnings per share next year: Earnings per share from continuing operations Estimated decrease ($1.87 x 10%) Estimated net earnings per share next year The profitability of the rental car operations is not relevant, as these cars are no longer ow ned by Pacific Airlines. © The McGraw-Hill Companies, Inc., 2010 P12.1B $ 1.87 0.19 1.68 PROBLEM 12.2B BEACH LIMITED 30 Minutes, Medium a. BEACH LIMITED Condensed Income Statement For the Year Ended December 31, 2009 Sales Costs and expenses (including applicable income tax) Income from continuing operations Discontinued operations: Operating income (net of income tax) Loss on disposal (net of inco me tax benefit) Profit $ $ Earnings per share: Earnings from continuing operations [($15,900,000 - $600,000*) ÷ 200,000 shares] $ 37,400,000 21,500,000 15,900,000 $ (305,000) 15,595,000 205,000 (510,000) $ Loss from discontinued operations ($305,000 ÷ 200,000 shares) Net earnings [($15,595,000 - $600,000 preference share dividends) ÷ 200,000 shares] *Preference share dividends: 100,000 shares x $6 = $600,000 © The McGraw-Hill Companies, Inc., 2010 P12.2B $ 76.500 (1.525) 74.975 PROBLEM 12.2B BEACH LIMITED (concluded) b. BEACH LIMITED Statement of Comprehensive Income For the Year Ended December 31, 2009 Profit for the year Less: Prior period error (net of income tax) As restated $ $ 15,595,000 310,000 15,285,000 Subtotal Other comprehensive income: Loss on fair value change of available-for-sale securities Total comprehensive income, December 31, 2009 $ 15,285,000 c. Total cash dividends declared during 2009 (data given) Less: Preference stock dividend (100,000 shares x $6 per share) Cash dividends to ordinary shareholders Number of ordinary shares outstanding through 2009 Cash dividend per ordinary share ($1,400,000 ÷ 200,000 shares) d. (930,000) 14,355,000 $ 2,000,000 600,000 1,400,000 200,000 7.00 The single 2010 $75.00 figure for EPS is unfavorable in comparison with 2009 performance. Since 2010 has only one EPS figure, it should be compared to the earnings per share from continuing operations in 2009, which amounted to $76.50 per share. Beach Limited’s earnings per share from continuing operations fell $1.50 per share (2%) from 2009 to 2010. © The McGraw-Hill Companies, Inc., 2010 P12.2B (p.2) PROBLEM 12.3B DEXTER LIMITED 35 Minutes, Strong a. DEXTER LIMITED Income Statement For the Year Ended December 31, 2009 Sales Costs and expenses: Cost of goods sold Selling expenses General and administrative expenses Loss from settlement of litigation Income tax on continuing operations Profit from continuing operations Discontinued operations: Operating loss on discontinued operations (net of income tax benefit) Loss on disposal of discontinued operations (net of income tax benefit) Profit Earnings per share on ordinary share: Earnin s from continuin o erations $3,688,000 500,000 shares) Loss from discontinued o erations $420,000 500,000 shares) Net earnin s $3,268,000 500,000 shares $ $ © The McGraw-Hill Companies, Inc., 2010 P12.3B $ 10,200,000 $ 6,512,000 3,688,000 4,000,000 1,050,000 840,000 10,000 612,000 (180,000) (240,000) (420,000) 3,268,000 7.38 . . PROB DEXTER LIMITED (c b. DEXTER LIMITED Statement of Comprehensive Income For the Year Ended December 31, 2009 Profit for the year Add: Prior period error (net of income tax) As restated Other comprehensive income: Gain on fair value changes of available-for-sale financial assets, net of tax Total comprehensive income, December 31, 2009 c. The “gain on sale of treasury share” represents the excess of reissue price received ove Dexter paid to acquire some of its own shares. Although a corporation may reissue tre prices above or below its cost of acquiring its own share, the difference between amou the cost of treasury shares does not result in gains or losses recognized in the income s Rather, the amount described as “gain on sale of treasury share” is included as part o in the shareholders’ equity section of the balance sheet. © The McGraw-Hill Companies, Inc., 2010 P12.3B (p.2) EM 12.3B oncluded) $ $ 3,268,000 80,000 3,348,000 $ 110,000 $ 3,458,000 r the cost asury share at ts received and atement. share premium © The McGraw-Hill Companies, Inc., 2010 P12.3B (p.2) PROBLEM 12.4B JESSEL LIMITED 20 Minutes, Easy Beginning balance Jan. 16 Declared and distributed 5% stock d iv. Balance Acquired 300 shares of treasury share Feb. 9 at cost of $55.00 per share Balance Reissued 300 shares of treasury share Mar. 3 at price of $65.00 per share Balance Jul. 5 Share capital split 2-for-1 Balance Nov. 22 Declared $6.00 per share cash dividend Balance Dec. 31 Profit Balance Total Shareholders' Equity $ 600,000 Number Book Value of Shares per Outstanding Share (rounded) 20,000 $ 30.00 1,000 21,000 $ 28.57 $ 600,000 $ (16,500) 583,500 (300) 20,700 $ $ 19,500 603,000 300 21,000 21,000 42,000 $ 603,000 (252,000) 351,000 87,000 438,000 42,000 42,000 28.19 $ 28.71 $ 14.36 $ 8.36 10.43 Note to instru ctor: Prof it actually i ncreases book valu e throughout the year, n ot merely on the date upon whi ch prof it is closed in to r etain ed earn in gs. © The McGraw-Hill Companies, Inc., 2010 P12.4B PROBLEM 12.5B DRY WALL LIMITED 20 Minutes, Medium DRY WALL LIMITED Statement of Shareholders' Equity For the Year Ended December 31, 20__ a. Share Capital ($1 par Share Retained Treasury Premium Earnings Share value) $ 130,000 $ 1,170,000 $ 1,400,000 $ Balances, J anuary 1, 20__ (47,000) Prior period adjustment (net of income tax benefit) 20,000 280,000 Issuance of ordinary share; 20,000 shares @ 15 Declaration and distribution of 10% stock dividend 15,000 (15,000 shares at market price of 17 per share) Purchased 3,000 shares of treasury share @ 16 Sale of 1,000 treasury shares @ 18 Profit Cash dividends ( 1 per share) 165,000 B alances, December 31, 20__ =SUM(f10.f18) (part 240,000 (255,000) (48,000) 16,000 2,000 1,692,000 is on fo llowing page) © The McGraw-Hill Companies, Inc., 2010 P12.5B 1,200,000 (163,000) 2,135,000 (32,000) Total Shareholders' Equity $ 2,700,000 (47,000) 300,000 0 (48,000) 18,000 1,200,000 (163,000) 3,960,000 PROBLEM 12.5B DRY WALL LIMITED (concluded) b. Declaration/distribution of a 10% stock dividend has no effect on total shareholders’ equity. Declaration of a cash dividend reduces total shareholders’ equity by the amount of the dividend. The two types of dividends do not have the same impact upon shareholders’ equity. A cash dividend is a distribution of a corporation’s assets (cash) to shareholders and, as such, causes a decrease in shareholders’ equity. A stock dividend is simply issuing more share certificates to the existing group of shareholders with no accompanying increase or outflow of assets; a corporation’s own share is not an asset of the corporation. With both small and large stock dividends, shareholders’ equity is adjusted to reflect the increased number of shares outstanding, but there is no additional equity created and no decrease in equity as occurs when a cash dividend is declared. © The McGraw-Hill Companies, Inc., 2010 P12.5B(p.2) PROBLEM 12.6B GREENE LIMITED 40 Minutes, Strong a. General Journal 2009 Jan 5 Dividends Dividends Payable To record declaration of $1 per share cash dividend payable on Feb. 18 to shareholders of record on Jan. 31. Feb Apr May ## Dividends Payable Cash To record payment of dividend declared Jan. 5 ## Treasury Share Cash Purchased 1,000 shares of treasury share at $10 per share. ## Cash 560,000 560,000 560,000 560,000 10,000 10,000 6,000 Treasury Share 5,000 1,000 Share Premium: Treasury Share Sold 500 shares of treasury share, which cost $5,000, at a price of $12 per share. June Aug ## Retained Earnings Stock Dividend to Be Distributed Share Premium: Stock Dividends Declared a 5% stock dividend (27,975 shares) on 559,500 outstanding shares. Market price $11, par value $1. To be distributed on June 30 to shareholders of record at June 22. 307,725 ## Stock Dividend to Be Distributed Share capital Issued 27,975 shares of share capital as 5% share dividend declared June 15. 27,975 ## Cash Share Premium: Treasury Share 27,975 279,750 27,975 2,925 75 Treasury Share 3,000 Sold 300 shares of treasury share, which cost $3,000, at a price of $9.75 per share. Dec Dec 31 Income Summary Retained Earnings To close Income summary account for the year. 31 Retained Earnings 1,750,000 1,750,000 560,000 Dividends 560,000 To close Dividends account. © The McGraw-Hill Companies, Inc., 2010 P12.6B PROBLEM 12.6B GREENE LIMITED (concluded) b. GREENE LIMITED Partial Balance Sheet December 31, 2009 Shareholders’ equity: Share Capital, $1 par value, 1,000,000 shares authorized, $ 587,975 shares issued, of which 200 are held in the treasury Share premium: From issuance of share capital From stock dividend From treasury share Total issued and fully paid capital Retained earnings* $ 4,480,000 279,750 925 $ $ Less: Treasury share, 200 shares at cost Total shareholders’ equity *Computation of retained earnings at Dec. 31, 2009: Retained earnings at beginning of year Add: Profit for year Subtotal Less: Cash dividend declared Jan. 3 Stock dividend declared June 1 Retained earnings, Dec. 31, 2009 c. $ $ $ Computation of maximum legal cash dividend per share at Dec. 31, 2009: Retained earnings at Dec. 31, 2009 Less: Restriction of retained earnings for treasury share owned Unrestricted retained earnings Number of shares outstanding (587,975 shares issued, minus 200 shares held in treasury) Maximum legal cash dividend per share ($3,880,275 divided by 587,775 shares) © The McGraw-Hill Companies, Inc., 2010 P12.6B (p.2) 587,975 4,760,675 5,348,650 3,882,275 9,230,925 2,000 9,228,925 3,000,000 1,750,000 4,750,000 560,000 , , , , $ 3,882,275 $ , 3,880,275 , . PROBLEM 12.7B HOT WATER LIMITED 30 Minutes, Strong a. Event Current Assets 1 2 3 4 5 NE D D I NE Shareholders’ Equity D NE D I NE Profit NE NE NE NE NE Net Cash Flow (from Any Source) NE D D I NE I = Increase D = Decrease NE = No effect b. 1. Declaration of a cash dividend has no immediate effect upon profit or cash flows. It increases current liabilities (dividends payable), but has no effect on current assets. Also, retained earnings is decreased, resulting in a decrease in shareholders’ equity. 2. Payment of a cash dividend has no effect on revenue or expenses, but it reduces cash. Since it reduces cash, it also reduces current assets. The transaction has no effect on shareholders’ equity, which has already been decreased when the dividend was declared. 3. The purchase of treasury share has no effect on either revenue or expenses and, therefore, does not affect profit. But cash is used to purchase the treasury share, and this decreases cash and current assets. Because treasury share is deducted from shareholders’ equity in the balance sheet, its purchase decreases shareholders’ equity. 4. Reissuance of treasury share at a price less than its original cost results in a loss, but these losses are not recorded in the income statement. Instead share premium is decreased for the amount of the loss. Therefore, this transaction does not affect profit. Since the treasury share account is deducted from shareholders’ equity, reissuance of the share increases the total amount of shareholders’ equity. Also, both cash and current assets are increased as a result of the cash received from sale of the share. 5. Declaration of a stock dividend results in a reclassification of amounts from Retained Earnings to the Share Capital and Share Premium accounts. It has no effect on cash, current assets, shareholders’ equity, or profit. © The McGraw-Hill Companies, Inc., 2010 P12.7B PROB ADAMS COR 50 Minutes, Strong a. ADAMS CORPORATION Partial Balance Sheet December 31, 2008 Shareholders’ equity: Share capital: Ordinary share, $1 par, 100,000 shares authorized, 20,000 shares issued, 16,000 shares outstanding Stock dividend to be distributed (1) Share premium: From issuance of ordinary share From stock dividend (2) Total issued and fully paid capital Retained earnings (3) $ 480,000 48,000 Less: Treasury share, 4,000 shares at cost of $30 per share Total shareholders’ equity (1) (2) (3) (20,000 shares - 4,000 shares) x 10% = 16,000 shares @$1 par Total stock dividend (1,600 shares x $31) Par value (1,600 shares x $1) Share premium: stock dividend Profit for 2008 Less: Stock dividend (1,600 shares x $31) Retained earnings at end of 2008 $ $ 49,600 (1,600) 48,000 $ 850,000 , , $ 480,000 48,000 , . ADAMS CORPORATION Partial Balance Sheet December 31, 2009 Shareholders’ e uit : Share ca ital: Ordinar share, $.50 ar, 200,000 shares authorized, 43,200 shares issued and outstandin 1 Share remium: From issuance of ordinar share From stock dividend From treasur share 2 Total issued and full aid ca ital Retained earnin s 3 Total shareholders’ e uit 1 2 3 20,000 shares + 1,600 shares x 2 = 43,200 shares $.50 ar 4,000 shares x ($35 reissuance price - $30 cost) = $20,000 Retained earnin s at end of 2008 Profit for 2009 Subtotal Less: Cash dividend 43 200 shares x $1 Retained earnings at end of 2009 © The McGraw-Hill Companies, Inc., 2010 P12.8B 800,400 , 1,610,400 , , , EM 12.8B ORATION $ $ $ 20,000 1,600 528,000 549,600 800,400 1,350,000 120,000 1,230,000 $ 21,600 $ , 569,600 , , , , © The McGraw-Hill Companies, Inc., 2010 P12.8B PROBLEM 12.9B 25 Minutes, Strong BLUE JAY MANUFACTURING CORP. a. BLUE JAY MANUFACTURING CORPORATION Partial Income Statement For the Year Ended December 31, 20__ Loss from continuing operations Profit from discontinued operations Loss (Dollars in ousan s $ (28,220) 12,000 (16,220) b. Loss Less: Preference share dividend requirements Net loss applicable to ordinary shareholders Weighted-average number of ordinary share Loss per share ($16,220 ÷ 10,000) © The McGraw-Hill Companies, Inc., 2010 P12.9B $ $ $ (16,220) (3,100) (19,320) 10,000 1.622 SOLUTIONS TO CRITICAL THINKING CASES CASE 12.1 WHAT'S THIS? 20 Minutes, Easy a. Both the operating profit from the Indian mobile telecommunications operations and the disposal gain should be classified in HTIL’s income statement as discontinued operations and should be shown separately from the results of HTIL’s ongoing business operations. These gains qualify for this separate treatment because the discontinued activities represented an entire identifiable segment of HTIL’s business operations. b. Acquisition of a new entity affect only the current year and future years, and are included in revenues and expenses from normal operations. c. The settlement of the court case by Cathay Pacific is classified in normal and recurring business operations. d. Liquidation of Shiseido Beautech Co., Ltd. is classified as discontinued operation because Shiseido Beautech will no longer be able to operate its business. © The McGraw-Hill Companies, Inc., 2010 Case 12.1 20 Minutes, Medium CASE 12.2 IS THERE LIFE WITHOUT BASEBALL? a. If JPL had not sold the baseball team at the end of 2009, it still would have incurred the team’s $1,300,000 operating loss for the year. However, the company would not have realized the $4,700,000 gain on the sale. Other items in the income statement would not have been affected. Thus, JPL’s income for 2009 would have been $4,700,000 less than was actually reported, or $2,600,000 ($7,300,000 $4,700,000 = $2,600,000). b. In 2009, JPL’s newspaper business earned $3,900,000, as shown by the subtotal, Profit from Continuing Operations. If the profitability of these operations increased by 7% in 2010, they would earn approximately $4,173,000 ($3,900,000 x 1.07 = $4,173,000). If the baseball team were still owned and lost $2,000,000 in 2010, JPL could be expected to earn a profit of about $2,173,000 in that year. c. Given that the baseball team was sold in 2009, JPL should earn a profit of approximately $4,173,000 in 2010, assuming that the profitability of the continuing newspaper operations increases by 7% ($3,900,000 x 1.07 = $4,173,000). d. The operating loss incurred by the baseball team in 2009 indicates that the team’s expenses (net of tax effects) exceeded its revenue by $1,300,000. If the expenses were $32,200,000, the revenue must have amounted to $1,300,000 less, or $30,900,000. © The McGraw-Hill Companies, Inc., 2010 Case 12.2 30 Minutes, Strong a. C USING EARNINGS PER SHARE STA The company reports earnings per share computed on both a basic and a diluted basis b outstanding convertible preference share. The conversion of these securities into ordinary share would increase the number of ordinary shares outstanding dilute (reduce) earnings per share of ordinary share. The primary purpose of a company diluted earnings per share is to warn investors of the dilution in earnings that could occu convertible securities actually were converted. It is important to recognize that diluted earnings represent a hypothetical case. The conv securities have not actually been converted into ordinary shares as of the close of the cur b. The total dollar amount of the company’s loss from discontinued operations can be comp the earnings per share information as follows: Loss from discontinued operations per share ($6.90 $3.60) ……………………………… Total loss from discontinued operations ($3.30 per share x 3 million shares) …………… c. d. The approximate market price of the company’s ordinary share is $69 per share. When income statement includes an extraordinary item, the price-earnings ratio shown in new based upon basic earnings before extraordinary items ($6.90 x 10 = $69). (1) $7.59 ($6.90 x 110%) Only the continuing operations will be earning revenue and incurring expenses ne the extraordinary item is not expected to recur. Therefore, the starting point for p future net earnings should be earnings from continuing operations. Since both rev expenses are expected to increase by 10%, earnings per share also should increase (2) $6.05 ($5.50 x 110%) The diluted earnings per share figures show the effect that conversion of all of the preference share into ordinary shares would have had upon this year’s earnings. E share from continuing operations would have been only $5.50, rather than $6.90. per share becomes the logical starting point for forecasting next year’s net earnin (1), next year’s earnings are expected to rise by 10% over those of the current year © The McGraw-Hill Companies, Inc., 2010 Case 12.3 SE 12.3 ISTICS cause it has and thereby ’s disclosing r if the ertible ent year. uted from $3.30 $9,900,000 company’s papers is t year, and ojecting enue and 10%. convertible arnings per hus, $5.50 s. As in part . © The McGraw-Hill Companies, Inc., 2010 Case 12.3 35 Minutes, Strong CASE 12.4 INTERPRETING A STATEMENT OF CHANGES IN EQUITY a. Beginning of year: 77,987,500 shares outstanding (82,550,000 issued 4,562,500 held in treasury) End of year: 77,353,100 shares outstanding (82,550,000 issued 5,196,900 treasury shares) b. $95,700,000 total di vidend declar ed on ordi nar y shar e 77,804,878 approxi mate nu mber of shar es enti tl ed to $1.23 per stock di vidend ($95,700,000 ¸ $1.23 per share) This answer appears reasonable, since the number of ordinary shares outstanding ranged from 77,987,500 at the beginning of the year to 77,353,100 at year-end. The 77,804,878 approximate figure for the $1.23 annual dividend appears compatible with the beginning and ending actual figures because it falls between these numbers. c. The share issued during the year for the share option plans consisted of treasury shares, not newly issued shares. The Treasury Share account is used to account for repurchases of a corporation’s share, as well as the reissuance of treasury shares. When share is repurchased and subsequently reissued, the Ordinary Share account is not affected; these transactions do, however, affect the Treasury Share account, a contra- shareholders’ equity account. d. $29.79 average cost per shar e of tr easur y shar e at the begin ni ng of the year ($135,900,000 total cost 4,562,500 treasury shares) e. The aggregate reissue price for the treasury shares must have been lower than the cost to acquire those treasury shares, because the Share Premium account was reduced by the reissuance of the treasury share. The cost of the treasury shares reissued was $16,700,000; the reissue price for the treasury shares must have been $15,300,000 to cause a $1,400,000 reduction in Share Premium. f. $63.61 average cost per shar e for t reasur y shar e acquir ed dur ing the cur rent year ($78,600,000 aggregate cost 1,235,700 shares repurchased) g. Earnings per share: Divide by the weighted-average number of shares outstanding throughout the year Book value per share: Divide by the actual number of shares outstanding as of the specific date (usually a balance sheet date) © The McGraw-Hill Companies, Inc., 2010 Case 12.4 CASE 12.5 60 Minutes, Strong CLASSIFICATION OF UNUSUAL ITEMS— AND THE POTENTIAL FINANCIAL IMPACT a. An asset represents something with fu tur e economic benefit. But if the amount at which the asset is presented in the balance sheet (i.e., its book value) cannot be recovered through future use or sale, any future economic benefit appears to be less than the asset’s current book value. In such cases, the asset should be written down to the recoverable amount. b. According to IFRS, no extraordinary item should be disclosed in the financial statements. c. 1. Profit will be reduced since there is no extraordinary loss allowed in IFRS. 2. Income before extraordinary items will be reduced since the losses are classified as ordinary. 3. Income from Continuing Operations will be reduced as the losses are classified as ordinary. 4. Given that these losses do not affect income taxes, they have no cash effects. Therefore, net cash flow from operating activities will be unaffected. d. The p/e ratio is based upon income before extraordinary items (stated on a per-share basis). As stated in c (2), above, income before extraordinary items will be affected since the losses are classified as part of the ordin ary operations. Therefore, the p/e ratio will be higher. e. Yes. Members of management have a self-interest in seeing share prices increase, which would favorably affect the value of their share options as well as share they already own. In addition, a rising share price makes it easier for the company to raise capital, benefits shareholders, and makes management look good. © The McGraw-Hill Companies, Inc., 2010 Case 12.5 CASE 12.5 CLASSIFICATION (continued) The classification of these losses may well affect Elliot-Cole’s share price. Investors consider income from continuing operations a predictive subtotal. If the losses are classified as ordinary, this key subtotal will decline, probably below last year’s level. (The losses amount to 18% of pre-loss earnings, which exceeds the company’s normal earnings growth of 15%. Thus, these losses may be sufficient to cause a decline in earnings relative to the preceding year.) This could have an adverse effect on share price. In summary, the adverse effects of these losses on the company’s share price are likely to be greater if the losses are classified as ordinary. Therefore, management has a self-interest in seeing these losses classified as an extraordinary item. f. These write-offs are likely to increase the earnings reported in future periods, especially if the company continues to do business in any of the related countries. With the assets having no book value, future earnings from these operations will not be reduced by charges for depreciation (or, in some cases, for a cost of goods sold). g. No ethical dilemma exists because the classification of these losses as extraordinary is not allowed. Note to in stru ctor: This case is adapted from an incident involving an international pharmaceutical company. The details of the situation have been altered for the purpose of creating an introductory level textbook assignment, and the so-called quotations from corporate officers are entirely fictitious. Nonetheless, we believe that the outcome of the actual event provides insight into the financial reporting process and also to the importance that investors attach to the various computations of earnings per share. © The McGraw-Hill Companies, Inc., 2010 Case 12.5 (p.2) CASE 12.5 CLASSIFICATION (concluded) Management originally classified the losses as extraordinary, and the auditors concurred. The SEC, however, did not agree. It insisted that the corporation revise and reissue its financial statement—with the controversial items classified as ordinary operating losses. When the company announced the reclassification of these losses, its share price fell substantially—despite the fact that the reported amount of profit remained unchanged. Who were the losers? Anyone who bought the share between the release of the original earnings figures and the announcement that substantial losses would be reclassified. © The McGraw-Hill Companies, Inc., 2010 Case 12.5 (p.3) 30 Minutes, Medium SHAREHOLDERS' E The following answers are based on information from March 29, 2010 (part a.) financial statements for the remaining parts. a. On March 29, 2010, Vodafone's share sold for a high of 151.75p and a low amounts will vary for other dates. b. The number of ordinary shares outstanding on Mar. 31, 2009 was 57,806,28 were originally sold by the company for the total of the par value of the shares premium: Par value Share premium £4,153,000,000 £43,008,000,000 £47,161,000,000 The average price at which the shares were sold is computed as follows: £43,008 million £47,161,000,000 / 57,806,283,716 shares = £0.82 per share c. There is no direct relationship between the amount the share originally sold current market price of the share. The original price at which the share was so amount that represents the investment of owners in the company while the cur reflects a number of factors, including the long-term performance of the comp factors directly and indirectly related to the company's performance. d. The three-year trend in basic earnings per share (EPS), including discontinu negative £9.7 (2007), £12.56 (2008), and £5.84 (2009). Discontinued operations 2009 and 2008, and had the most significant impact on EPS in 2007 when it acc £.76 per share of a net amount of negative £9.7 of earnings per share. e. The average number of shares used to compute basic EPS in 2009 was 52,73 different from the 57,806,283,716 because the number of shares outstanding de year. The year-end figure is in the balance sheet while a weighted average nu computing EPS. © The McGraw-Hill Companies, Inc., 2010 Case 12.6 CASE 12.6 QUITY AND EPS INTERNET and 2009 annual f 148.00p. These 3,716. These shares lus the share or (£.82) and the d is a historical ent market price ny and many other ed operations, is did not occur in ounts for a loss of ,00,000. This is creased during the ber is used in © The McGraw-Hill Companies, Inc., 2010 Case 12.6