Chapter 11 The Income Statement and the Statement of Stockholders’ Equity Short Exercises (5-10 min.) S 11-1 There are several ways that companies improperly recognize revenue which results in financial statement fraud. a. “Channel stuffing” where a company may ship inventory to regular customers in amounts in excess of the amounts ordered by the customer. This usually occurs near the end of the reporting period so that the excess merchandise cannot be returned to the seller prior to the preparation of the financial statements. b. Reporting revenue when a significant portion of the services are still to be performed or goods are still to be delivered. c. Providing incentives for customers to purchase more inventory than is needed in return for future discounts or other benefits. d. Reporting sales to fictitious or nonexistent customers, this may also include the falsification of shipping and inventory records. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-1 (10 min.) S 11-2 Req. 1 Gross profit = $703,935 thousand ($1,825,425 − $1,121,490) Income from continuing operations = $63,026 thousand Net income = $60,626 thousand Req. 2 Income from continuing operations = $63,026 thousand Continuing operations will continue from period to period. Their continuity makes income from continuing operations a good predictor of future net income. 11-2 Financial Accounting 9/e Solutions Manual (10-15 min.) S 11-3 Amazing Way, Inc. Income Statement Year Ended December 31, 2012 (Thousands) Net sales revenue ................................................................ $181,000 Cost of goods sold .............................................................. 73,000 Gross profit .......................................................................... 108,000 Operating expenses .................……………………………… 55,000 Operating income ................................................................ 53,000 Other gains (losses)............................................................ (19,000) Income from continuing operations before income tax.. 34,000 Income tax expense (35%) ................................................. 11,900 Income from continuing operations.................................. 22,100 Loss on discontinued operations, $13,000, less income tax savings of $4,550 ................................ Income before extraordinary item ..................................... (8,450) 13,650 Extraordinary gain, $3,000, less income tax of $1,050 .............................................. 1,950 Net income ........................................................................... $ 15,600 Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-3 (10-15 min.) S 11-4 Estimated value of one share of Mango stock = Earnings per share Investment capitalization rate = $2.20 .05 = $44.00 Mango’s stock is quoted at $94.02. At that price, an investor should sell because the investor believes the stock is worth only $44.00. Student responses will vary depending on the market price accessed by the student. (10 min. ) S 11-5 Journal DATE ACCOUNT TITLES AND EXPLANATION DEBIT Sept. 12 Accounts Receivable (200,000 x $.34) ...... Sales Revenue ....................................... 68,000 Oct. 18 Cash (100,000 x $.30) ................................. Foreign-Currency Transaction Loss ......... Accounts Receivable ($68,000 x ½) 30,000 4,000 Nov. 15 Cash (100,000 x $.36) ................................. Accounts Receivable............................. Foreign-Currency Transaction Gain .... 36,000 11-4 Financial Accounting 9/e Solutions Manual CREDIT 68,000 34,000 34,000 2,000 (10-15 min.) S 11-6 Req. 1 Journal DATE Apr. ACCOUNT TITLES AND EXPLANATION 24 Cash (900,000 pesos × $0.099) .......... ...... Accounts Receivable (900,000 pesos × $0.094) ............. .. Foreign-Currency Transaction Gain.. Collection on account. DEBIT CREDIT 89,100 84,600 4,500 Req. 2 Oct. 25 Accounts Payable (21,000 Swiss francs × $1.12)…................ Foreign-Currency Transaction Loss……. Cash (21,000 Swiss francs × $1.14)... Payment on account. 23,520 420 23,940 Req. 3 Both the Mexican peso and the Swiss franc strengthened against the U.S. dollar. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-5 (15 min.) E 11-7 Req. 1 The discontinued operations were more like a revenue. This is clear from the fact that their amount is added in determining net income. Req. 2 The discontinued operations should be included in net income because they represent revenues, which are a basic component of net income. Req. 3 Use Income from continuing operations ($12,400 million) to predict future income because that amount of income is most likely to repeat in future years. 11-6 Financial Accounting 9/e Solutions Manual (5-10 min.) S 11-8 Journal ACCOUNT TITLES AND EXPLANATION DATE DEBIT Income Tax Expense ($117,000 × .30)………. Income Tax Payable ($91,000 × .30).......... Deferred Income Tax Liability…………….. Recorded income tax for the year. 1. CREDIT 35,100 27,300 7,800 2. INCOME STATEMENT Income before income tax………………… Income tax expense………………………... Net income…………………………………... $117,000 (35,100) $ 81,900 BALANCE SHEET Current liabilities: Income tax payable…………………….. $ 27,300 Long-term liabilities: Deferred income tax liability…………. 7,800 (10-15 min.) S 11-9 Earnings per share of common stock (10,000 shares of common stock outstanding): Income from continuing operations [($22,100 − $6,000) / 10,000]………………………… $1.61 Loss on discontinued operations, net of tax ($8,450 / 10,000)…………………………………… (0.85) Income before extraordinary item [($13,650 − $6,000) / 10,000]………………………… .76 Extraordinary gain, net of tax ($1,950 / 10,000)…….. .20 Net income [($15,600 − $6,000) / 10,000]…………….. $0.96 Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-7 (5-10 min.) S 11-10 Req. 1 Amazing Way, Inc. Income Statement (partial) Year Ended December 31, 2012 Net income…………….……………………......... $15,600 Other comprehensive income: Unrealized gain on investments……………. $1,100 Foreign-currency translation adjustment…. 2,400 Comprehensive income…………………………. 3,500 $19,100 Req. 2 Earnings per share is not reported for other comprehensive income; it is reported only for net income and its components. 11-8 Financial Accounting 9/e Solutions Manual (10 min.) S 11-11 Req. 1 Earnings per share = Net income − preferred dividends Average number of common shares outstanding Req. 2 Earnings per share of common stock: Income (loss) from continuing operations……………..... $X.XX Income (loss) from discontinued operations……………. .XX Income (loss) before extraordinary item……………........ X.XX Extraordinary gain or loss………………………………….. .XX Net income (net loss)………………………………………… $X.XX Req. 3 Earnings per share is useful because it relates a company’s income to one share of the company’s stock. Since stock prices are quoted at an amount per share, earnings per share is useful to help determine the value of one share of stock. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-9 (10 min.) S 11-12 iLife Inc. Statement of Retained Earnings Year Ended December 31, 2012 Retained earnings balance, December 31, 2011, as originally reported……………………………………….. $70,000 Prior period adjustment — debit to correct error in 2011……………………………………………………........ (18,000) Retained earnings balance, December 31, 2011, as adjusted………………………………………………........ 52,000 Net income for 2012………………………………………......... 85,000 137,000 Dividends for 2012……………………………………………… Retained earnings balance, December 31, 2012…………… 11-10 Financial Accounting 9/e Solutions Manual (29,000) $108,000 (10 min.) S 11-13 Req. 1 $1,380,000 ($200,000 + $1,180,000) Req. 2 The stock dividend: decreased retained earnings by $72,000 increased total paid-in capital by $72,000 ($30,000 + $42,000) had no effect on total stockholders’ equity had no effect on total assets Req. 3 Cost of treasury stock purchased = $8,000 Cost of treasury stock sold = $3,000 Proceeds from sale of treasury stock = $13,000 ($3,000 + $10,000) Req. 4 $70,000 ($185,000 + X – $20,000 – $72,000 = $163,000) Req. 5 Comprehensive income is $89,000 ($70,000 + $9,000 + $10,000) Addition to Accumulated Other Comprehensive Income is $19,000 ($89,000 – $70,000) Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-11 (10-15 min.) S 11-14 Req. 1 Management of Westminster Computer Inc. is responsible for the company’s financial statements. Req. 2 The accounting standard for financial statements is accounting principles generally accepted in the United States of America (GAAP). Req. 3 Management has established and maintains internal accounting control over financial reporting to fulfill its responsibility for reliable financial information. Req. 4 SLMA, LLP, auditors located in Aurora, Colorado, gave an outside opinion on Westminster’s financial statements. SLMA, LLP released its opinion on December 28, 2012. Req. 5 The audit covered Westminster’s consolidated balance sheets at September 30, 2012, and September 30, 2011, and consolidated income statements (statements of operations), statements of shareholders’ equity and cash flows for the three years ended September 30, 2012. 11-12 Financial Accounting 9/e Solutions Manual (continued) S 11-14 Req. 6 The standard for conducting an audit is the standards of the Public Company Accounting Oversight Board (United States). Req. 7 The auditor believed that Westminster’s financial statements present fairly, in all material respects, the financial position, results of operations, and cash flows for the three-year period. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-13 Exercises (15-20 min.) E 11-15A Req.1 Dupree Cycles, Inc. Income Statement Year Ended September 30, 2012 Thousands Net sales .. ……………………………………………………... $13,000 Total operating expenses ................................................ 12,200 Income from continuing operations before income tax ................................................................ 800 Income tax expense ......................................................... 285 Income from continuing operations ............................... 515 Income from discontinued operations, $320, less income tax, $64 ....................................... 256 Income before extraordinary item ................................... 771 Extraordinary loss, $12, less income tax saving, $2 ..... (10) $ 761 Net income ........................................................................ Req.2 Dupree Cycles, Inc. Statement of Comprehensive Income Year Ended September 30, 2012 Thousands Net income…………………………………………………….. $ 761 Other comprehensive income (loss): Unrealized gain on available-for-sale investments..... $39 Foreign-currency translation gain ............................... 310 ...................................... Total other comprehensive income ................................ Comprehensive income 11-14 Financial Accounting 9/e Solutions Manual 349 $1,110 (20-25 min.) E 11-16A Req. 1 Moran Book Company Income Statement Year Ended December 31, 2012 Thousands Sales revenue ................................................................... $106,000 Other revenues ................................................................. 1,700 Total revenue .................................................................... 107,700 Total operating expenses ................................................ 97,600 Income tax expense ......................................................... 4,040 Income from continuing operations* .............................. 6,060 Extraordinary gain, $2,000, less income tax, $800 ....................................................... 1,200 Net income ........................................................................ $ 7,260 Earnings per share (EPS): Income from continuing operations* ($6,060 / 1,200)……........................................ $5.05 Extraordinary gain ($1,200 / 1,200)……………….. 1.00 Net income ($7,260 / 1,200)………………………… $6.05 _____ *Can also be labeled “Income before extraordinary item.” Req. 2 Estimated value of one share of Moran Book stock Chapter 11 EPS from continuing operations $5.05 = = = Investment .09 capitalization rate The Income Statement and the Statement of Stockholders’ Equity $56.11 11-15 (10-15 min.) E 11-17A 11-16 Estimated value of one share of Resource Inc. stock EPS from continuing operations Investment capitalization rate = $54.20 = $4.50 i i = $4.50 $54.20 Financial Accounting 9/e Solutions Manual = 8.3% (10-15 min.) E 11-18A Req. 1 Journal DATE ACCOUNT TITLES AND EXPLANATION DEBIT CREDIT 9 Inventory……………………………………………. Accounts Payable (600,000 yen × $.0087)… 5,220 July 18 Accounts Payable…………………………………. Cash (600,000 yen × $.0076)…………………. Foreign-Currency Transaction Gain……….. 5,220 June 5,220 4,560 660 19 Accounts Receivable (30,000 euros × $1.17)… 35,100 Sales Revenue…………………………………. 35,100 28 Cash (30,000 euros × $1.14)……………………... 34,200 Foreign-Currency Transaction Loss…………… 900 Accounts Receivable…………………………. 35,100 Req. 2 On June 10, Twitter wanted the dollar to strengthen in order to pay Moshu with yen that cost fewer dollars. That was what happened, and Twitter had a foreign-currency transaction gain. On July 23, Twitter wanted the euro to strengthen in order to receive euros that were worth more in dollars. The euro weakened against the dollar, and Twitter had a foreign-currency transaction loss on the collection. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-17 (10 min.) E 11-19A Req. 1 Income Tax Expense ($500,000 × .40)………….. Income Tax Payable ($440,000 × .40)………. Deferred Tax Liability…………………………. 200,000 176,000 24,000 Req. 2 Tax to pay currently………………………………………. $176,000 Req. 3 Deferred tax liability ($32,000 + $24,000)……………… $56,000 (10 min.) E 11-20A Net income – preferred dividends Common shares outstanding 11-18 = $6,200,000 − ($220,000 × .02) 980,000 Financial Accounting 9/e Solutions Manual = $6.32 (10 min.) E 11-21A (Amounts in millions, except per-share amounts) Earnings per share of common stock (600* shares outstanding): Income from continuing operations ($575 / 600)………. $ 0.96 Discontinued operations, net of tax ($82 / 600)………… 0.14 Income before extraordinary gain, net of tax ($657 / 600) 1.10 Extraordinary gain, net of tax ($6 / 600)………………….. .01 Net income ($663 / 600)……………………………………... _____ $ 1.11 *900 shares issued − 300 treasury shares = 600 shares outstanding. (10 min.) E 11-22A Req. 1 Clean, Inc. Statement of Retained Earnings Year Ended December 31, 2012 (Millions) Retained earnings balance, December 31, 2011, as originally reported………………………………………. $346 Prior-period adjustment ………………………………………. 15 Retained earnings balance, December 31, 2011, as adjusted…………………………………………………… 361 Net income for 2012……………………………………………. 93 454 Dividends for 2012……………………………………………… Retained earnings balance, December 31, 2012…………... (60) $394 Req. 2 The prior-period adjustment does not affect net income for 2012. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-19 (15-25 min.) E 11-23A Mendonca Mall, Inc. Statement of Stockholders’ Equity Year Ended December 31, 2013 Balance, Dec. 31, 2012 Stock dividend $0.50 Par Common Stock Additional Paid-in Capital Retained Earnings $175,000 $ 900,000 $620,000 15,750 677,250 1,150 33,350 (693,000*) Total $1,695,000 —— Issuance of common stock 34,500 Net income 350,000 350,000 Cash dividends (182,000) (182,000) Balance, Dec. 31, 2013 $191,900 $1,610,600 _____ *350,000 shares × .09 × $22 per share = $693,000. 11-20 Financial Accounting 9/e Solutions Manual $ 95,000 $1,897,500 (20-25 min.) E 11-24A Req. 1 (Thousands) $3.50 Par Additional Accum. Other Total Common Paid In Retained Comprehensive Shareholders’ Stock Capital Earnings Income Equity Balance, Dec. 31, 2011.. $395 $1,505 Net earnings……………. $4,700 $8 $6,608 1,050 1,050 Other comprehensive income………… 1 Issuance of stock……… 140 70 Cash dividends………… Balance, Dec. 31, 2012.. 1 210 (80) $535 $1,575 $5,670 (80) $9 $7,789 Req. 2 Debt ratio = Total liabilities Total assets = $7,400 $7,400 + $7,789 = 48.7% Req. 3 The year was profitable, as indicated by net earnings. Req. 4 Issue price = Chapter 11 Amount received = Number of shares issued $70 + $140 40 The Income Statement and the Statement of Stockholders’ Equity = $5.25 per share 11-21 (15-20 min.) E 11-25B Req.1 Whitney Cycles, Inc. Income Statement Year Ended September 30, 2012 Thousands Net sales……………………………………………………...... $13,600 Total operating expenses…………………………………… 12,700 Income from continuing operations before ………………………………………………. 900 Income tax expense………………………………………….. 290 Income from continuing operations………………………. 610 income tax Income from discontinued operations, $280, less income tax, $56………………………………. 224 Income before extraordinary item………………………… 834 Extraordinary loss, $13, less income tax saving, $1...... (12) Net income…………………………………………………..... $ 822 Req.2 Whitney Cycles, Inc. Statement of Comprehensive Income Year Ended September 30, 2012 Thousands Net income…………………………………………………….. $ 822 Other comprehensive income (loss): Unrealized gain on available-for-sale investments..... $36 Foreign-currency translation gain ............................... 350 ...................................... Total other comprehensive income ................................ Comprehensive income 11-22 Financial Accounting 9/e Solutions Manual 386 $1,108 (20-25 min.) E 11-26B Req. 1 Bergeron Book Company Income Statement Year Ended December 31, 2012 Thousands Sales revenue………………………………………….. $108,000 Other revenues……………………………………….... 1,500 Total revenue…………………………………………… 109,500 Total operating expenses……………………………. 97,200 Income tax expense…………………………………... 4,920 Income from continuing operations*…………….... 7,380 Extraordinary gain, $1,600, less income tax, $640…………………………………… Net income……………………………………………… 960 $ 8,340 Earnings per share (EPS): Income from continuing operations* ($7,380 / 800)……........................................ $9.23 Extraordinary gain ($960 / 800)……………….. 1.20 Net income ($8,340 / 800)………………………. _____ $10.43 *Can also be labeled “Income before extraordinary item.” Req. 2 Estimated value of one share of Bergeron Book stock Chapter 11 EPS from continuing operations $9.23 = = = $115.38 Investment .08 capitalization rate The Income Statement and the Statement of Stockholders’ Equity 11-23 (10-15 min.) E 11-27B 11-24 Estimated value of one share of Beta, Inc. stock = EPS for continuing operations Investment capitalization rate $54.30 = $4.80 i i = $4.80 $54.30 Financial Accounting 9/e Solutions Manual = 8.8% (10-15 min.) E 11-28B Req. 1 Journal DATE ACCOUNT TITLES AND EXPLANATION DEBIT CREDIT 9 Inventory……………………………………………. Accounts Payable (400,000 yen × $.0083)… 3,320 June 18 Accounts Payable…………………………………. Cash (400,000 yen × $.0078)…………………. Foreign-Currency Transaction Gain……….. 3,320 May 3,320 3,120 200 22 Accounts Receivable (10,000 euros × $1.17)… 11,700 Sales Revenue…………………………………. 11,700 28 Cash (10,000 euros × $1.11)……………………... 11,100 Foreign-Currency Transaction Loss…………… 600 Accounts Receivable…………………………. 11,7000 Req. 2 On May 10, Better Buy Stores wanted the dollar to strengthen in order to pay Toyita with yen that cost fewer dollars. That was what happened, and Better Buy had a foreign-currency transaction gain. On June 23, Better Buy wanted the euro to strengthen in order to receive euros that were worth more in dollars. The euro weakened against the dollar, and Better Buy had a foreign-currency transaction loss on the collection. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-25 (10-15 min.) E 11-29B Req. 1 2012 Income Tax Expense ($300,000 × .25)……... Income Tax Payable ($260,000 × .25)…….. Deferred Tax Liability ($40,000 × .25)…….. 75,000 65,000 10,000 Req. 2 Tax to pay currently………………………………………. $ 65,000 Req. 3 Deferred tax liability ($38,000 + $10,000)……………… $ 48,000 (10 min.) E 11-30B Net income – preferred dividends Common shares outstanding 11-26 = $5,900,000 − ($880,000 × .08) 1,400,000 Financial Accounting 9/e Solutions Manual = $4.16 (10 min.) E 11-31B (Amounts in millions, except per-share amounts) Earnings per share of common stock (800* shares outstanding): Income from continuing operations ($583 / 800)………….. $ 0.73 Discontinued operations, net of tax savings ($87 / 800)… (0.11) Income before extraordinary gain, net of tax ($496 / 800).. 0.62 Extraordinary gain, net of tax ($4 / 800)……………………. .01 Net income ($500 / 800)……………………………………….. _____ $ 0.63 *1,000 shares issued − 200 treasury shares = 800 shares outstanding. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-27 (10 min.) E 11-32B Dwelling, Inc. Statement of Retained Earnings Year Ended December 31, 2012 (Millions) Retained earnings balance, December 31, 2011, as originally reported………………………………………… Prior-period adjustment ………………………………………… $345 (16) Retained earnings balance, December 31, 2011, as adjusted…………………………………………………….. 329 Net income for 2012……………………………………………... 91 420 Dividends for 2012………………………………………………. Retained earnings balance, December 31, 2012…………… The prior-period adjustment does not affect net income for 2012. 11-28 Financial Accounting 9/e Solutions Manual (64) $356 (15-25 min.) E 11-33B Rondeau Mall, Inc. Statement of Stockholders’ Equity Year Ended December 31, 2013 Balance, Dec. 31, 2012 Stock dividend $1.50 Par Common Stock Additional Paid-in Capital $465,000 $500,000 23,250 286,750 2,850 25,650 Retained Earnings $640,000 (310,000*) Total $1,605,000 —— Issuance of common stock Net income Cash dividends Balance, Dec. 31, 2013 $491,100 $812,400 28,500 346,000 346,000 (187,000) (187,000) $489,000 $1,792,500 _____ *310,000 shares × .05 × $20 per share = $310,000. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-29 (20-25 min.) E 11-34B Req. 1 (Thousands) $3.00 Par Additional Accum. Other Total Common Paid In Retained Comprehensive Shareholders’ Stock Capital Earnings Income Equity Balance, Dec. 31, 2011.. $375 $2,225 Net earnings……………. $4,200 $12 $6,812 990 990 Other comprehensive income………… 3 Issuance of stock……… 120 240 Cash dividends………… Balance, Dec. 31, 2012.. 3 360 (69) $495 $2,465 $5,121 (69) $15 $8,096 Req. 2 Debt ratio = Total liabilities Total assets = $7,800 $7,800 + $8,096 = 49.1% Req. 3 The year was profitable, as indicated by net earnings. Req. 4 Issue price = 11-30 Amount received = Number of shares issued Financial Accounting 9/e Solutions Manual $120 + $240 40 = $9.00 per share Quiz Q11-35 b Q11-36 a Q11-37 d ($40,000 / 0.08 = $500,000) Q11-38 c (¥140,000 × $0.0091 = $1,274) Q11-39 d Q11-40 b Q11-41 c Q11-42 c Q11-43 bb Q11-44 c Q11-45 a Q11-46 a Q11-47 b Chapter 11 ($12,000 ÷ $4 par = 3,000 shares; $78,000 ÷ 3,000 shares = $26 per share The Income Statement and the Statement of Stockholders’ Equity 11-31 Problems (20-30 min.) P 11-48A Req. 1 Crowley Cosmetics, Inc. Income Statement Year Ended December 31, 2012 Revenues and gains: Sales revenue ...................................................... $540,000 Dividend revenue ................................................ 13,000 Gain on lawsuit settlement ................................. 7,000 Total revenues and gains ................................ 560,000 Expenses and losses: Cost of goods sold ............................................. $304,000 Selling expenses ................................................. 82,000 General expenses ............................................... 71,900 Interest expense.................................................. 23,000 Loss on sale of plant assets .............................. 11,000 Income tax expense ............................................ 27,300 Total expenses and losses .............................. 519,200 Income from continuing operations……………… 40,800 Income from discontinued operations, $14,000, less income tax, $5,600 ........................ Income before extraordinary items ....................... 8,400 49,200 Extraordinary loss, $29,000, less income tax savings of $11,570 ........................... Net income .............................................................. 11-32 Financial Accounting 9/e Solutions Manual (17,430) $ 31,770 (continued) P 11-48A Req. 1 (continued) Earnings per share: Income from continuing operations [($40,800 – $7,200*) / 21,000**]……………………………… Income from discontinued operations ($8,400 / 21,000) $1.60 .40 Income before extraordinary gain [($49,200 − $7,200) / 21,000]………………………………... Extraordinary loss ($17,430 / 21,000)………………………... Net income [($31,770 − $7,200) / 21,000]……………………. _____ 2.00 (.83) $1.17 Computations: *Preferred dividends: $90,000 × .08 = $7,200 **Common shares outstanding: 21,000 (24,000 issued – 3,000 treasury) Req. 2 The company hoped to earn income from continuing operations equal to 13% of sales. Income from continuing operations was only 7.56% of sales ($40,800 / $540,000), which was less than the target earnings of 13% of sales. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-33 (10-15 min.) P 11-49A Crowley Cosmetics, Inc. Statement of Retained Earnings Year Ended December 31, 2012 Retained earnings balance, December 31, 2011, as originally reported…………………………………... Prior-period adjustment (debit)………………………….. $196,000 (7,000) Retained earnings balance, December 31, 2011, as adjusted……………………………………………….. 189,000 Net income for 2012………………………………………… 31,770 220,770 Dividends for 2012………………………………………..... Retained earnings balance, December 31, 2012…….... * Dividends for 2012: $26,000 + ($90,000 x 8%) = $33,200 11-34 Financial Accounting 9/e Solutions Manual (33,200)* $187,570 (10-15 min. — after working P 11-48A) P 11-50A Estimated annual Income from continuing Estimated value income in the future operations ($40,800) of Crowley = = = $408,000 Investment .10 common stock capitalization rate Current market value of = $462,000 (21,000 shares* × $22 per share) Crowley common stock The investors would offer approximately $408,000. The owners of Crowley Cosmetics probably would not accept $408,000 because their outstanding stock is now worth around $462,000. _____ *Issued shares……………………. Less Treasury shares……….…. . Outstanding shares……………... Chapter 11 24,000 (3,000) 21,000 The Income Statement and the Statement of Stockholders’ Equity 11-35 (30-40 min.) P 11-51A Req. 1 Journal DATE May ACCOUNT TITLES AND EXPLANATION DEBIT 1 Accounts Receivable (€80,000 × $1.35)……. Sales Revenue……………………………... 108,000 10 Supplies………………………………………… Accounts Payable (C$51,000 × $.76)…… 38,760 17 Accounts Receivable (₤144,000 × $1.91)….. Sales Revenue……………………………... 275,040 22 Cash (€80,000 × $1.38)……………………….. Accounts Receivable……………………… Foreign-Currency Transaction Gain……. 110,400 June 18 Accounts Payable……………………………… Cash (C$51,000 × $.75)……………………. Foreign-Currency Transaction Gain……. 38,760 24 Cash (₤144,000 × $1.88)………………………. Foreign-Currency Transaction Loss……….. Accounts Receivable……………………… 270,720 4,320 108,000 38,760 275,040 108,000 2,400 38,250 510 275,040 Income statement (partial): Other revenue and expense: Foreign-currency transaction (loss), net ($2,400 + $510 - $4,320)……………………….. 11-36 Financial Accounting 9/e Solutions Manual CREDIT $(1,410) (continued) P 11-51A Req. 2 This problem demonstrates that the final amount of a cash receipt or cash payment on an international transaction may differ from the initial dollar amount of the transaction. You can learn the need to hedge receivable and payable positions denominated in foreign currencies. This will help to minimize foreign-currency transaction losses. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-37 (25-35 min.) P 11-52A Req. 1 Earnings per share: Income from continuing operations [($235,000 − $31,500*) / 119,000]……………………….. Loss on discontinued operations ($69,000 / 119,000)….. $1.71 (.58) Income before extraordinary items [($166,000 − $31,500) / 119,000]…………………………. 1.13 Extraordinary gain ($46,000 / 119,000)…………………….. .39 Net income [($212,000 − $31,500) / 119,000]……………… _____ $1.52 Computation: *Preferred dividends: 14,000 × $2.25 = $31,500 Req. 2 Investment Capitalization Rates 9% 11% 13% Estimated value of CEL common stock = $ 1.71 .09 $ 1.71 .11 $ 1.71 .13 = $19.00 $15.55 $13.15 The 13% rate presumes the investment is the most risky. At this rate, the investor is willing to pay the least for CEL stock. 11-38 Financial Accounting 9/e Solutions Manual (30-40 min.) P 11-53A Sunny Pie Foods, Inc. Statement of Comprehensive Income Year Ended June 30, 2012 Revenues: Sales revenue .................................................. Less: $894,000 Sales returns ................................... $20,000 Sales discounts ............................... 14,000 Net sales revenue ................................................ (34,000) 860,000 Expenses: Cost of goods sold .......................................... $400,000 Selling expenses ............................................. 102,000 General expenses............................................ 92,000 Income tax expense……………………………. 29,000 Total expenses ................................ 623,000 Income from continuing operations ................... 237,000 Loss on discontinued operations, $25,000, less income tax savings of $7,500 ................. Income before extraordinary item ...................... (17,500) 219,500 Extraordinary gain, $36,000, less income tax of $10,800 ..................................... 25,200 Net income .......................................................... 244,700 Other comprehensive income: Unrealized loss on available-for-sale investments, $10,000,less income tax savings of $3,000…………............................................. Comprehensive income ...................................... Chapter 11 The Income Statement and the Statement of Stockholders’ Equity (7,000) $237,700 11-39 (continued) P 11-53A Earnings per share: Income from continuing operations ($237,000 / 10,000*) $23.70 Loss on discontinued operations ($17,500 / 10,000)……. (1.75) Income before extraordinary item ($219,500 / 10,000)….. 21.95 Extraordinary gain ($25,200 / 10,000)……………………… 2.52 Net income ($244,700 / 10,000)……………………………… $24.47 _____ Computation of common shares outstanding: *17,000 shares issued − 7,000 treasury shares = 10,000 shares outstanding 11-40 Financial Accounting 9/e Solutions Manual (25-35 min.) P 11-54A Req. 1 Pretax accounting income of 2012.……………. $170,000 + Additional taxable income for income earned in 2013 that is taxed in 2012……….. 16,000 − Additional depreciation expense for MACRS tax depreciation……………………… Taxable income of 2012.…………………………. (45,000) $141,000 Req. 2 Journal DATE ACCOUNT TITLES AND EXPLANATION 2012 Income Tax Expense ($170,000 × .40)……. Income Tax Payable ($141,000 × .40)…. Deferred Tax Liability ($29,000 × .40)…. DEBIT CREDIT 68,000 56,400 11,600 Req. 3 Mahoney Publications, Inc. Income Statement Year Ended December 31, 2012 Total revenue…………………………... $900,000 Expenses: Cost of goods sold………………... $470,000 Operating expenses………………. 260,000 Income tax expense………………. 68,000 Total expenses…………………….. 798,000 Net income……………………………... $ 102,000 Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-41 (15-20 min.) P 11-55A Req. 1 Income before income tax: $480 million $480 million = = $800 million 1 – Tax rate 1 – .40 Req. 2 Par value of common stock: $100 million par value 200 million shares issued = $0.50 per share Req. 3 $220 million received Price per share of stock issuance: = $1.10 per share 200 million shares issued Req. 4 Cost of treasury stock sold: $ 7 million Selling price of treasury stock sold: $ 18 million Increase in total stockholders’ equity: $ 18 million Req. 5 Stock dividend percentage: 11-42 $106 million $430 million + $100 million Financial Accounting 9/e Solutions Manual = 20% (20-30 min.) P 11-56B Req. 1 Shaw Cosmetics, Inc. Income Statement Year Ended December 31, 2012 Revenues: Sales revenue…………………………………………… $570,000 Dividend revenue………………………………………. 16,000 Gain on lawsuit settlement…………………………… 10,000 Total revenues…………………………………… 596,000 Expenses and losses: Cost of goods sold…………………………………….. $316,000 Selling expenses……………………………………….. 93,000 General expenses…………………………………….... 81,000 Interest expense………………………………………... 25,000 Loss on sale of plant assets…………………………. 15,000 Income tax expense……………………………………. 25,950 Total expenses and losses……………………. 555,950 Income from continuing operations……………………. 40,050 Income from discontinued operations, $20,000, less income tax, $8,000……………………. 12,000 Income before extraordinary item……………………… 52,050 Extraordinary loss, $34,000, less income tax savings of $13,500……………....... (20,500) Net income………………………………………………….. $ 31,550 . Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-43 (continued) P 11-56B Req. 1 (continued) Earnings per share: Income from continuing operations [($40,050 – $1,800* / 25,000**……………………………….. $1.53 Income from discontinued operations ($12,000 / 25,000)…. .48 Income before extraordinary item [($52,050 − $1,800) / 25,000]…………………………………. Extraordinary loss ($20,500 / 25,000)……………………........ Net income [($31,550 − $1,800) / 25,000]……………….......... _____ 2.01 (.82) $1.19 Computations: *Preferred dividends: $30,000 x 6% = $1,800 **Common shares outstanding: 25,000 (30,000 issued - 5,000 treasury) Req. 2 The company hoped to earn income from continuing operations equal to 11% of sales. Income from continuing operations was only 7.03% of sales ($40,050 / $570,000), which was less than the target earnings of 11% of sales. 11-44 Financial Accounting 9/e Solutions Manual (10-15 min.) P 11-57B Shaw Cosmetics, Inc Statement of Retained Earnings Year Ended December 31, 2012 Retained earnings balance, December 31, 2011 as originally reported…………………………………........ $197,000 Prior-period adjustment (debit)……………………………… (9,000) Retained earnings balance, December 31, 2011 as adjusted………………………………………………….. 188,000 Net income for 2012…………………………………………… 31,550 219,550 Dividends for 2012…………………………………………….. Retained earnings balance, December 31, 2012…………. (27,800)* $191,750 * Dividends for 2012: $26,000 + ($30,000 x 6%) = $27,800 Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-45 (10-15 min. — after working P 11-56B) P 11-58B Estimated annual Income from continuing Estimated value income in the future operations ($40,050) of Shaw = = = $572,143 Investment .07 common stock capitalization rate Current market value of Shaw common stock = $450,000 (25,000 shares *× $18 per share) The investors would offer approximately $572,143. The owners of Shaw Cosmetics, Inc. would likely accept $572,143 because their outstanding stock is worth $450,000. _____ *Issued shares…………………... Less Treasury shares……….… Outstanding shares……………. 11-46 30,000 (5,000) 25,000 Financial Accounting 9/e Solutions Manual (30-40 min.) P 11-59B Req. 1 Journal DATE ACCOUNT TITLES AND EXPLANATION DEBIT CREDIT 1 Accounts Receivable (€70,000 × $1.33)…….. Sales Revenue……………………………….. 93,100 10 Supplies………………………………………….. Accounts Payable (C$54,000 × $.72)…….. 38,880 May 93,100 38,880 17 Accounts Receivable (₤140,000 × $1.93)…… 270,200 Sales Revenue………………………………. 270,200 22 Cash (€70,000 × $1.36)…………………………. Accounts Receivable……………………….. Foreign-Currency Transaction Gain…….. 95,200 June 18 Accounts Payable………………………………. Cash (C$54,000 × $.71)…………………….. Foreign-Currency Transaction Gain…….. 38,880 93,100 2,100 38,340 540 24 Cash (₤140,000 × $1.90)………………………... 266,000 Foreign-Currency Transaction Loss………… 4,200 Accounts Receivable……………………….. 270,200 Income statement (partial): Other revenue and expense: Foreign-currency transaction (loss), net ($2,100 + $540 − $4,200)………………………………… Chapter 11 The Income Statement and the Statement of Stockholders’ Equity $(1,560) 11-47 (continued) P 10-59B Req. 2 This problem demonstrates that the final amount of a cash receipt or cash payment on an international transaction may differ from the initial dollar amount of the transaction. You can learn the need to hedge receivable and payable positions denominated in foreign currencies. This will help to minimize foreign-currency transaction losses. 11-48 Financial Accounting 9/e Solutions Manual (20-25 min.) P 11-60B Req. 1 Earnings per share: Income from continuing operations [($219,000 − $22,500) / 123,000]…………………………… $1.60 Loss on discontinued operations ($65,000 / 123,000)……. (.53) Income before extraordinary items [($154,000 − $22,500) / 123,000]…………………………… 1.07 Extraordinary gain ($49,000 / 123,000)……………………… .40 Net income [($203,000 − $22,500) / 123,000]……………….. _____ $1.47 Computations: Preferred dividends: 10,000 × $2.25 = $22,500 Req. 2 Investment Capitalization Rates 6% 8% 10% Estimated value of BEL common stock = $1.60 .06 $1.60 .08 $1.60 .10 = $26.67 $20.00 $16.00 The 10% rate presumes the investment is the most risky. At this rate, the investor is willing to pay the least for BEL stock. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-49 (30-40 min.) P 11-61B Confection Pies, Inc. Statement of Comprehensive Income Year Ended June 30, 2012 Revenues: Sales revenue................................................... Less: $904,000 Sales returns .................................... $21,000 Sales discounts................................ 12,000 Net sales revenue ................................................. Expenses: (33,000) 871,000 Cost of goods sold .......................................... $383,000 Selling expenses.............................................. 103,000 General expenses ............................................ 90,000 Income tax expense ......................................... 33,000 Total expenses ............................................... 609,000 Income from continuing operations ................... 262,000 Loss on discontinued operations, $28,000, less income tax saving, $8,400 ........ Income before extraordinary item ....................... (19,600) 242,400 Extraordinary gain, $44,000, less income tax of $13,200……………….…… Net income ............................................................ 30,800 273,200 Other comprehensive income: Unrealized loss on available-for-sale investments, $14,000, less income tax savings, $4,200 ................................................ (9,800) Comprehensive income ....................................... $263,400 11-50 Financial Accounting 9/e Solutions Manual (continued) P 11-61B Earnings per share: Income from continuing operations ($262,000 / 20,000*)… $13.10 Loss from discontinued operations ($19,600 / 20,000)…… (0.98) Income before extraordinary item ($242,400 / 20,000)……. 12.12 Extraordinary gain ($30,800 / 20,000)……………………….. 1.54 Net income ($273,200 / 20,000)...........................…………… _____ $13.66 Computation: *28,000 shares issued − 8,000 treasury shares = 20,000 shares outstanding Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-51 (25-35 min.) P 11-62B Req. 1 Pretax accounting income of 2012…………….. + Additional taxable income for income earned in 2013 but taxed in 2012……………. − Additional depreciation expense for MACRS tax depreciation……………………… Taxable income of 2012………………………….. $140,000 14,000 (25,000) $129,000 Req. 2 Journal DATE ACCOUNT TITLES AND EXPLANATION Income Tax Expense ($140,000 × .32)……. Income Tax Payable ($129,000 × .32)…. Deferred Tax Liability ($11,000 × .32)…. 2012 DEBIT CREDIT 44,800 41,280 3,520 Req. 3 Johnson Publications, Inc. Income Statement For the Year 2012 Total revenue………………………………….. $850,000 Expenses: Cost of goods sold………………………… Operating expenses………………………. Income tax expense……………………….. Total expenses……………………………... Net income…………………………………….. $470,000 240,000 44,800 754,800 $ 95,200 11-52 Financial Accounting 9/e Solutions Manual (15-20 min.) P 11-63B Req. 1 Income before income tax: $350 million $350 million = = $500 million 1 − Tax rate 1 − .30 Req. 2 Par value of common stock: $80 million par value 40 million shares issued = $2 per share Req. 3 $180 million received = $4.50 per share 40 million shares issued Price per share of stock issuance: Req. 4 Cost of treasury stock sold: $7 million Selling price of treasury stock sold: $19 million Increase in total stockholders’ equity: $19 million Req. 5 Stock dividend percentage: Chapter 11 $55 million $470 million + $80 million The Income Statement and the Statement of Stockholders’ Equity = 10% 11-53 Challenge Exercises and Problem (20 min.) E11-64 Req. 1 The two components of accumulated other comprehensive income are: 1. Unrealized gains (losses) on available-for-sale investments. 2. Foreign-currency translation adjustments. Req. 2 An unrealized gain (loss) on available-for-sale investments produces a positive (negative) balance. A foreign-currency translation adjustment is positive when the assets of a foreign subsidiary are translated into more dollars than the equities (liabilities plus stockholders’ equity). The foreign-currency translation adjustment is negative when the equities of a foreign subsidiary are translated into more dollars than the assets. Req. 3 Millions Accumulated other comprehensive income (loss) at December 31, 2012………………………………………… $(57) Foreign-currency translation adjustment……………….. 25 Unrealized loss on available-for-sale investments…….. (15) Accumulated other comprehensive income (loss) at December 31, 2013………………………………………… 11-54 Financial Accounting 9/e Solutions Manual $(47) (20 min.) P 11-65 Req. 1 Operating Transaction Income Income before Tax Net Income Earnings per Share a.* NE NE NE NE b. + $45,000 + $45,000 + $27,000 + c. NE NE NE NE d. NE - $3,000 - $1,800 - e. NE NE NE - f. - $5,000 - $5,000 - $3,000 - g. NE + $20,000 + $12,000 + h. NE NE NE - i. NE NE NE - *Assuming the company uses the perpetual inventory method, the omitted entry only affects balance sheet accounts (Inventory and Accounts Payable). Req. 2 Operating Income Totals $440,000 Income before Tax $507,000 Net income $304,200 Earnings per Share $4.24* *($304,200 - $50,000)/ (50,000 + 5,000 + 5,000) Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-55 Decision Cases (15-20 min.) Decision Case 1 EPS to use for predicting future profits: Unaudited EPS............................................................................ $1.19 Include: Gain on sale of building ........................................................ .05 Restructuring expenses ........................................................ (.29) Loss on lawsuit settlement ................................................... (.12) Lost income due to employee labor strike .......................... (.24) EPS to use for prediction ........................................................... $0.59 Include all the preceding items for your prediction because all are labeled by GAAP as normal business occurrences and are thus part of income from continuing operations. None is an extraordinary item, and none is part of discontinued operations. Exclude the following items: unrealized loss on available-for-sale investments because this is not even part of net income (it is included in comprehensive income). income from discontinued operations because that income will not be part of this company in the next period and beyond. 11-56 Financial Accounting 9/e Solutions Manual (15-20 min.) Decision Case 2 Magid’s earnings are of higher quality than those of Bay Area. Magid follows more conservative (and more realistic) accounting policies than Bay Area. Here are some examples: SALES REVENUE Magid records sales revenue when it receives a sale contract and a cash down payment from a customer. In contrast, Bay Area records revenue when it receives a sale contract regardless of whether Bay Area receives a customer down payment or not. Therefore, Magid’s receivables appear to be more collectible than Bay Area’s receivables, and as a result, Magid’s revenues look stronger. INSURANCE REVENUE Magid records insurance revenue over the life of the policy, while Bay Area records insurance revenue up front when the customer signs the insurance contract. Magid’s policy is more realistic because both companies earn the insurance revenue over the life of the contract as they provide insurance coverage for policyholders. They do not earn the revenue at the beginning of the contract period, which is when Bay Area records the revenue. Overall, Bay Area’s policies for recording revenue suggest that the company may be overstating its revenue. Magid’s accounting policies make Magid appear to be the safer investment. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-57 Ethical Issue Req. 1 The ethical issue: Does it matter how a company reports its operating results as long as the totals are accurate? May all items of income and loss be combined or should items from recurring and non-recurring sources be reported separately? Req. 2 and Req. 3 The stakeholders in this case include the company, its officers and directors, shareholders, prospective shareholders, and stock analysts. Economic analysis: Prospective investors want to predict the level of net income and cash flows that a company will generate from year to year. Continuing operations are more predictable than extraordinary items and other non-recurring items. This is why extraordinary gains and losses are highlighted on the income statement — to alert investors and creditors of their special, nonrecurring nature. In this case, the company and its existing stockholders could be helped economically by management’s action. By hiding the extraordinary gain, the second income statement makes the company look better than it really is. By burying the extraordinary gain in income from continuing operations, the second income statement makes it appear that Royal Bank can earn more income each year than it really can. Projecting this rosy picture of operations may enable the company to borrow on better terms, and its stock price may temporarily perform better than it should. Lenders who loan money to Royal Bank 11-58 Financial Accounting 9/e Solutions Manual (continued) Ethical Issue and stockholders who buy the company’s stock based on the second income statement can be hurt. They may lend to the company on toofavorable terms, or they may pay too high a price for its stock. When the truth comes out — in terms of actual results — Royal Bank may be unable to pay its loans. Or the company’s stock price may fall, leaving the new stockholders with stock worth less than they paid for it. Legal analysis: Generally accepted accounting principles as well as the SEC have legal and regulatory requirements for segregating recurring items from non-recurring items. To depart from these rules violates International Financial Reporting Standards (IFRS) and can subject the company and its officers to civil and possibly criminal penalties. Ethical analysis: The action being considered by Royal Bank is not truthful. It violates the rights of prospective shareholders and creditors to all the information they need about the company to make informed decisions. Req. 4 The bank should report their results of operations in a way that separates the recurring from the non-recurring items. This course of action is not only the legal and ethical thing to do, but in the long run it is also in the best economic interest of the company, its management, and its existing shareholders. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-59 Focus on Financials: Amazon.com, Inc. (20-30 min.) Req. 1 Amazon.com, Inc.’s income statement does not mention income from continuing operations because there are no special items of income, such as discontinued operations. All of Amazon.com, Inc.’s net income results from continuing operations. Amazon.com’s net sales revenue increased from 2008-2010. Cost of sales increased at approximately the same rate resulting in the same gross profit rate all three years. Income from operations also increased each year. The quality of Amazon’s earnings appears high. Req. 2 Investment Capitalization Rates 5% 6% 7% Estimated value $2.58 of a share of = = $51.60 .05 Amazon stock Safe investment $2.58 = $43.00 .06 $2.58 = $36.86 .07 Risky investment Req. 3 Student answers will vary depending on when this problem is assigned. During 2011, Amazon’s stock traded between $176 and $222. If a student used a price of $200, this would be equivalent to capitalizing earnings at about 1.2%, making Amazon.com, Inc. a very safe investment. 11-60 Financial Accounting 9/e Solutions Manual Focus on Analysis: RadioShack, Corp. (30 min.) Req. 1 RadioShack, Corp.’s statement of operations shows that the company has been profitable for the last three years, but the percentage profit has declined slightly from 2009 (4.8% to 4.6%). This decrease is largely due to a decrease in the gross profit rate. The statement of operations does report consistent growth in sales, operating income, and net income. Req. 2 4% Estimated value $1.71 = = $42.75 of a share of .04 RadioShack, stock Investment Capitalization Rate 6% 8% 10% $1.71 $1.71 $1.71 = $28.50 = $21.38 = $17.10 .06 .08 .10 Low Risk High Risk Req. 3 During 2011, RadioShack’s stock traded between $12 and $19. The estimate at 10% is closest to the actual price of the stock. At a price of $15, the capitalization rate would be around 11%. Chapter 11 The Income Statement and the Statement of Stockholders’ Equity 11-61 Group Project 1-2 hours Student responses on this problem will vary. 11-62 Financial Accounting 9/e Solutions Manual