Chapter 10 Current and Long-Term Liabilities ACCT 100 Objectives of the Chapter 1. Discuss the accounting for major types of current liabilities. 2. Discuss the issuance of bonds (i.e., why bonds are issued; the issuing procedures of bonds, etc.) 3. Prepare the entries for the issuance of bonds and the recording of the subsequent interest payments. 4. Discuss the accounting for bond retirement and bond conversion. 5. Debt to total assets ratio and time interest earned ratio. 2 Liabilities n Legal obligations require the future payments of cash or services as a result of past transactions. In this chapter we look at. I. current liabilities as a result of business transactions, and II. long-term liabilities (i.e., bonds payable). Current and Long-Term Liabilities 3 Current Liabilities: n Obligations must be fulfilled in one year or one operating cycle, whichever is longer. Current and Long-Term Liabilities 4 I. Current Liabilities as a Result of Business Transactions: A. Current liabilities with definite amount B. Estimated liabilities Current and Long-Term Liabilities 5 A. Current Liabilities with Definite Amount a. Accounts Payable (A/P) b. Short-Term Notes Payable (N/P) c. Sales Tax Payable d. Current maturity portion of long-term liability (i.e., bonds payable) e. Accrued Liabilities (i.e., interest payable) f. Payroll Taxes withholdings (payroll liabilities) g. Unearned Revenues Current and Long-Term Liabilities 6 a. Accounts Payable: n Amounts owed to suppliers for products or services purchased on account. Current and Long-Term Liabilities 7 b. Short-Term Notes Payable: n Notes payable due in one year or one operating cycle whichever is longer. u Companies often issue notes to borrow money or to purchase inventory or other assets. u If the note payable is an interest bearing note, an accrued interest should also be recognized at the end of the period, if there is any. Current and Long-Term Liabilities 8 Example of A Transaction Involving N/P: J. E. Inventory N/P or Cash N/P XXX XXX XXX XXX Current and Long-Term Liabilities 9 b. Short-Term Notes Payable: (contd..) n Short-term N/P can also be issued at discount to borrow cash from a bank. Bank will subtract the interest amount from the note’s face value and the borrower will receive the net amount. Current and Long-Term Liabilities 10 Example: n P&G discounts a $200,000, 90-day note payable to its bank on 12/1/x8. The bank charges 12% annual interest on the borrowing. P&G will receive $200,000 - 200,000 x 12% x 90/360 = 200,000 - 6,000 =$194,000. Current and Long-Term Liabilities 11 Example (coned) P&G’s entries to record the discounting of the note and related entries are as follows: 12/1/x8 Cash 194,000 Discount on N/P 6,000 N/P 200,000 12/31/x8 Interest Exp.* 2,000 Discount on N/P 2,000 * $200,000 x 12% x 30/360 = 2,000 Current and Long-Term Liabilities 12 Example (contd.) B/S presentation: B/S (12/31/x8) Current Liabilities: N/P - Short-term 200,000 Dis. on N/P (4,000) $196,000 Current and Long-Term Liabilities 13 Example (contd.) At maturity (3/1/x9), the P&G’s entries are: 3/1/x9 Int. Exp.* Dis. on N/P 4,000 4,000 * $200,000 x 12% x 60/360 = $4,000 3/1/x9 N/P 200,000 Cash 200,000 Current and Long-Term Liabilities 14 c. Sales Taxes Payable: Sales taxes are taxes levied by states on retail sales, not on manufacturers (i.e., GE, GM, etc). Every state, except Alaska, Delaware, Montana, New Hampshire, and Oregon, levies state sales taxes on retail sales. The rate varies state by state (for example, California has a statewide sales tax at 7.25% with a local supplementary tax for up to 8.75%). Current and Long-Term Liabilities 15 c. Sales Taxes Payable: (contd.) Retailers charge their customers the sales taxes in addition to the price of the merchandise. The retailers have to forward the collected sales taxes to the state at regular intervals. Current and Long-Term Liabilities 16 Example Assume that the 12/22/x8 sales of Macy’s in California totaled $2,000,000. The state tax rate is 8.25%. The business would record the day’s sales as follows: Cash 2,165,000 Sales Revenue 2,000,000 Sales Taxes Payable 165,000 Current and Long-Term Liabilities 17 Example When forwarding the collected sales taxes to the state, the following entry will be recorded: Sales Taxes Payable 165,000 Cash 165,000 Current and Long-Term Liabilities 18 d. Current Portion of Long-Term Debt: Some bonds payable are paid in installments. The current maturity portion of a long-term debt should be reported as a current liability. Current and Long-Term Liabilities 19 e. Accrued Liabilities: Expenses incurred but have not yet been paid by the company. If these liabilities are due within one year or one operating cycle whichever is longer, they should be reported as current liabilities. Current and Long-Term Liabilities 20 f. Payroll and Payroll Taxes Payable Include salary payable to employees, employee income taxes payable (employee income taxes withholdings), FICA taxes payable (employee’s FICA taxes withholdings by the employer),etc. Current and Long-Term Liabilities 21 Example Salaries Expense 50,000 Employee FICA Taxes Payable* Federal I/T Payable State I/T Payable Employee Union Dues Payable Salaries Payable` 3,825 12,500 4,000 250 29,425 For 2008, FICA (Federal Insurance Contributions Act) tax includes 6.2% and 1.45% of Social Security and Medicare taxes, respectively, on the first $102,000 gross income. This payroll tax is imposed by the federal government on both employees and employers to fund Social security and Medicare. * 50,000 x (6.2% + 1.45%) = 3,825 22 g. Unearned Revenues: Revenues collected in advance before providing services. Example: Assume that New Magazine collects $300 subscription fee in advance from a subscriber. The entry will be: Cash 300 Unearned Subscription Revenue 300 Current and Long-Term Liabilities 23 Estimated Liabilities Liabilities exist but the amount is unknown (i.e., property taxes, warranty obligations, coupon and premium obligations …) Current and Long-Term Liabilities 24 Estimated Liabilities (contd.) a. Warranty Obligations (Product Warranty) b. Premium and Coupon Obligations c. Estimated Vacation Pay Liability Current and Long-Term Liabilities 25 a. Warranty Obligations These obligations are associated with the sales of the period and are recognized at the end of the period. Journal Entry: Warranty Expenses xxx Estimated Warranty Liabilities xxx When warranty services are provided: Estimated warranty liabilities xxx Cash (or Inventory) xxx Current and Long-Term Liabilities 26 b. Premium and Coupon Obligations Liabilities of premiums and coupons should be estimated and recognized in the year when sales are made. Journal Entry Premium (or Coupon) Expenses xxx Estimated Premium Claims (or coupon) outstanding xxx Current and Long-Term Liabilities 27 b. Premium and Coupon Obligations (contd.) When premium (or coupon) are claimed: Journal Entry Estimated Premium Claims (coupon) outstanding xxx Inventory xxx * If the actual redemption of coupons (or premiums) is greater than the estimated liabilities, the underestimated amount would be recognized as the expense of the current year. (APB Opinion No. 20) Current and Long-Term Liabilities 28 c. Estimated Vacation Pay Liability: Example: 12/31/X1 Vacation Pay Expense xxx Estimated Vacation Pay Liability xxx 2/1/X2 Estimated Vacation Pay Liability xxx Cash xxx Current and Long-Term Liabilities 29 II. Long-Term Liabilities 1. Present value concept 2. Annuity 3. Topics of long-term liabilities Current and Long-Term Liabilities 30 1. Present Value Concept Present value of $1 is the value today of $1 to be received at some future date, given a specific interest rate. Current and Long-Term Liabilities 31 Example 1 What is the present value of $100 to be received a year from now given the annual market interest rate is 10%? P.V. * (1 + 10%) = $100 P.V. = $100/1.1 = $100 x 0.9091 = $90.91 Current and Long-Term Liabilities 32 Example 2 What is the present value of $100 to be received two years from now given the annual interest rate is 10%? P.V * (1-10%) * (1+10%) = $100 P.V * (1-10%)2 = $100 P.V. * 1.21= $100 P.V. = $100 / 1.21 = $100 * 0.8264 = $82.64 Current and Long-Term Liabilities 33 2. Annuity Receiving (or paying)a constant amount of money at the end of each period (equal time internal) for a given number of periods. $100 $100 $100 $100 $100 1 year Receiving $100 every year for the following 5 years. (period = 1 year) (starting a year from now) Current and Long-Term Liabilities 34 2. Annuity (contd.) Present Value (P.V.) of an annuity: Using the example above given 10% Interest rate: P.V. of the first $100 = $100 * 0.9091 = $90.91 P.V. of the second $100 = $100 * 0.8264 = $82.64 P.V. of the third $100 = $100 * 0.7513 = $75.13 P.V. of the fourth $100 = $100 * 0.6830 = $68.30 P.V. of the fifth $100 = Total $100 * 0.6209 = $62.09 3.7907 $379.07 Current and Long-Term Liabilities 35 2. Annuity (contd.) The P.V. of $100 annuity receiving every year for the following 5 years, starting a year from now => $100 3.7907 = $379.07 Can be obtained from the annuity table under 10%, 5 periods. Current and Long-Term Liabilities 36 3. Topics of Long-Term Liabilities A. Corporate bonds B. Convertible bonds and notes C. Other long-term liabilities Current and Long-Term Liabilities 37 A. Corporate Bonds Bonds are securities issued by a corporation to borrow money from the public. The corporation will receive cash when bonds are issued. The face value (principal) of the bonds must be repaid to the bondholders on the maturity date. the bond issuers will pay interests to the bondholders periodically (i.e., semiannually . 38 Topics of Bonds The procedures of bond issuance. Units of bonds. Types of bonds. Determination of bond price. Present value of bonds. Issuance of bonds at face value, at a discount or at a premium. Accounting for bonds payable. Bond retirement before maturity. 39 The Procedures of Bond Issuance 1. Receive the approval from the board of directors and stockholders. 2. Draw a bond indenture* and print bond certificates**. 3. Make a public announcement of its intent to sell the bonds on a particular date. *a written agreement between the issuer and bondholders (a legal document) with terms such as stated interest rate, the maturity date, the convertibility, the trustee, etc. **provides information such as bond issuer, face value, stated interest rate, the maturity date, etc. See Illustration 11-10 for an example. 40 The Procedures of Bond Issuance (contd..) 4. Negotiate the appropriate selling price with the underwriters based on the terms of bond issue (i.e., the stated interest rate), the general bond market conditions, the risk of the bonds and the expected state of the economy. 5. The underwriter purchases the bonds from the issuing company and resells them to the clients or the underwriter may sell the bonds for the company for a commission. Current and Long-Term Liabilities 41 Units of Bonds Bonds are usually issued at the unit of $1,000 or a multiple of $1,000. Price of bonds: stated at 100s i.e., $1,000 issued at 98 issuing price = $1,000 * 0.98 = $980 Current and Long-Term Liabilities 42 Types of Bonds On the basis whether the bonds are secured: Secured bonds (with assets pledged) Unsecured bonds (Debentures) On the basis of how the bonds mature: Term Bonds Serial Bonds Current and Long-Term Liabilities 43 Determination of Bond Price The obligations of bond issuers: (1) to pay the principle (the face value) when bonds mature on the maturity date. (2) to pay stated (or contractual) interest periodically (i.e., semiannually or annually) over the life the bond. Current and Long-Term Liabilities 44 Present Value of Bonds Bond Price: equals the present value (PV) of the bond. PV of the bond equals the sum of (1) the present value of the principal received on the maturity date plus (2) the present value of the periodic interests (an annuity). Current and Long-Term Liabilities 45 Present Value of Bonds Discount rate = effective rate = market interest rate This rate depends on the riskiness of the issuer and the economic condition. In general, a higher risk will result in a higher market interest rate. Current and Long-Term Liabilities 46 Bonds Issued at Face Value When the stated interest rate equals the market interest rate, the bond price will equal the face value of the bond. Current and Long-Term Liabilities 47 Example 1 Page company issued a 5-year term bond with face amount $100,000 and stated annual interest rate 10%. The interests are paid semiannually. Assume that the annual market interest (effective rate) demanded by investors for bonds of this level of risk is also 10%. What is the present value of the bond? Current and Long-Term Liabilities 48 Example 1 (stated rate = market interest rate) (1)P.V. of the principal ($100,000 mature in 5 years, semiannual discount rate 5%, 10 periods): $100,000 * 0.6139 = $61,390 (2) P.V. of the stated interests received semiannually for 10 periods (annuity, semiannual discount rate = 5%, 10 periods) 5,000* x 7.7217 = 38,608.5 * The semiannual stated interest paid = $100,000 x 10% x 1/2 = $5,000 49 Example 1 (contd.) The P.V. of the bond = the sum of (1) and (2) (1) + (2) = $61,390 + 38,608.5 = $100,000 Current and Long-Term Liabilities 50 Example 1 (contd.) Therefore, when the stated rate equals the effective rate (the market interest rate), the bond price (the P.V. of bonds) equals the face value. (state rate=5%, effective rate =5%) J.E. (when bonds are issued at face value) Cash 100,000 Bonds payable Current and Long-Term Liabilities 100,000 51 Bonds Issued at A Discount When the stated interest rate is less than the market interest rate, the present value of a bond will be less than its face value. Current and Long-Term Liabilities 52 Example 2 (stated rate <effective rate) Use the same information as in example 1 on p47, except that the annual market interest rate is 12%. What is the semiannual interest received by bondholders? $100,000 x 10% * 1/2 = $5,000 What is the discount rate used to compute the P.V. of the bond? 6% (the semiannual effective rate) Current and Long-Term Liabilities 53 Example 2 (contd.) Compute the present value of the bond: Since the interests are paid semiannually, the discount rate will be 6% with 10 periods. (1) P.V. of the principal = $100,000 x .5584 = $55,840 P.V. table, 6%, 10periods (2) P.V. of the semiannual interests: $5,000 x 7.3601 = 36,800.5 Annuity table, 6%, 10periods Current and Long-Term Liabilities 54 Example 2 (contd.) Annuity table, 6%, 10periods P.V. of the bond = (1) + (2) = $55,840 + 36,800.5 = $92,640.5 Current and Long-Term Liabilities 55 Example 2 (contd.) $92,640.5 < $100,000 (Discount = $7359.5) P.V. of bond < Face vale => when the stated rate is less than the effective rate (i.e., 5% < 6%), the P.V. of the bond will be less than the face value. Current and Long-Term Liabilities 56 Example 2 (contd.) J.E. (when bonds are issued at discount) Cash 92,640.5 Discount on Bonds 7,359.5 Bonds Payable 100,000 (state rate =5%, effective rate =6%) Current and Long-Term Liabilities 57 Bonds Issued at Premium When the stated interest rate is higher than the effective interest rate demanded by the investors for the level of the risk of the bonds, the present value of the bonds would be greater than its face value. Current and Long-Term Liabilities 58 Example 3 (stated rate > effective rate) Use the same information as in example 1 on p47, except that the market interest rate is 8%. (the stated interest rate is still at 10%) What is the semiannual interest received by bondholder? $100,000 x 10% x 1/2 = $5,000 Current and Long-Term Liabilities 59 Example 3 (contd.) What is the discount rate used to compute the P.V. of the bond? 4% (the semiannual effective rate when interests are paid semiannually) (10 periods) Current and Long-Term Liabilities 60 Example 3 (contd.) (stated rate < effective rate) Compute the P.V. of the bond: (1) P.V. of the principal: $100,000 x 0.6756 = $67,560 (2) P.V. of the semiannual interest: $5,000 x 8.1109 = $40,554.5 P.V. of the bond = (1) + (2) = $67,560 + 40,554.5 = $108,114.5 Current and Long-Term Liabilities 61 Example 3 (contd.) J.E. (When Bonds are issued at Premium) Cash 108,114.50 Bonds Payable 100,000.00 Premium on Bonds Payable 8,114.50 (state rate=5%, effective rate =4%) Current and Long-Term Liabilities 62 Accounting for Bonds Payable A premium account: an adjunct account to the Bonds Payable account and is shown as an addition to the bonds payable account. A discount account: a contra account to the bonds payable and is shown as a deduction from the bonds payable account. Current and Long-Term Liabilities 63 Accounting for Bonds Payable Book value (carrying value) of the bonds issued = the face value plus any unamortized premiums or minus any unamortized discounts. Current and Long-Term Liabilities 64 Accounting for Bonds Payable (contd..) The information of example 1 is summarized below with some additional information: Issuing Company: Stated Interest: Effective Interest: Date of Issuance: Date of Maturity: Interest Payment Dates: Face Value: P.V. of the Bond: Page Company 10% (annual) 10% (annual) 2/1/x1(sold on 2/1/x1) 2/1/x6 2/1 and 8/1 $100,000 $100,000 Current and Long-Term Liabilities 65 Accounting for Bonds Payable (contd.) J.E. 2/1/x1 Cash 100,000 B/P 8/1/x1 Interest Expense Cash 100,000 5,000 Current and Long-Term Liabilities 5,000 66 Accounting for Bonds Payable (contd.) 12/31/x1 Adjusting entry for 5-month interest expense occurred but not paid. The interest payment dates are 2/1 and 8/1). Interest Expense 4,167 Interest payable 4,167 Current and Long-Term Liabilities 67 Accounting for Bonds Payable (contd.) 2/1/x2 Interest Expense 833 Interest Payable 4,167 Cash 5,000 8/1/x2 Interest Expense 5,000 Cash 5,000 12/31/x2 Adjusting entry for the 5-month unrecorded interest expense. Interest Expense 4,167 Interest payable 4,167 Current and Long-Term Liabilities 68 Accounting for Bonds Payable (contd.) 2/1/x3 (Interest payment) 8/1/x3 (Interest payment) 12/31/x3 (Adjusting) .. . 12/31/x5 (Adjusting) 2/1/x6 Interest Expense 833 Interest payable 4,167 Cash 5,000 Bonds Payable 100,000 cash 100,000 (Bond Retired at Maturity) Current and Long-Term Liabilities 69 Accounting for B/P When Bonds Are Issued at A Discount The information of example 2 on p52 is summarized below with some additional information: Stated Interest = 10% (annual) Effective Interest = 12% (annual) Date of Issuance = 1/1/x1 (sold on 1/1/x1) Date of Maturity = 1/1/x6 Interest Payment Dates = 6/30 and 12/31 Face Value = $100,000 P.V. of the Bond = 92,640.50 70 Accounting for B/P When Bonds Are Issued at A Discount (contd.) Discount = $100,000 - 92,640.5 = 7,359.50 Current and Long-Term Liabilities 71 Amortization of Bond Discount Amortization methods: 1. Straight-Line Method: the Discount would be amortized equally over the life of the bond(i.e., Amortization over 10 periods). $7359.50/10 = $735.95 Therefore, the interest expense for every period is $5,000 + 735.95 = $5,735.95 Semiannual Interest Payment the amortized Discount 2. Effective - Interest Method: Interest Expense = P.V. of Bond x effective rate 72 1.Amortization of Bond Discount – Straight-Line Method J.E (Bonds are issued at discount and use the Straight-Line method to amortize the discount) 1/1/x1 Cash 92640.50 Discount on Bonds payable 735.95 B/P 100,000 6/30/x1 Interest Expense 5,735.95 Cash 5000 * Discount on Bonds Payable 735.95 ** 12/31/x1 Interest Expense 5,735.95 *** Cash 5,000 Discount on Bonds Payable 735.95 73 Amortization of Bond Discount – Straight-Line Method (contd..) * Interest Payment = semiannual interest = $100,000 x 10% x 1/2 ** Amortization of Discount over 10 periods (7359.50/10) *** Interest Expense = Interest Payment + Amortized Discount. 6/30/x2 12/31/x2 6/30/x3 12/31/x3 6/30/x4 12/31/x4 6/30/x5 Same J.E. as recorded on 6/30/x1 Same J.E. as recorded on 6/30/x1 Same J.E. as recorded on 6/30/x1 Same J.E. as recorded on 6/30/x1 Same J.E. as recorded on 6/30/x1 Same J.E. as recorded on 6/30/x1 Same J.E. as recorded on 6/30/x1 Current and Long-Term Liabilities 74 Amortization of Bond Discount – Straight-Line Method (contd..) 12/31/x5 Interest Expense 5,735.95 Cash 5,000.00 Discount on Bonds Payable 1/1/x6 B/P 735.95 100,000 Cash 100,000 Current and Long-Term Liabilities 75 Amortization of Bond Discount – Straight-Line Method (contd..) Discount on Bonds 1/1/x1 7,359.50 735.95 6/30/x1 735.95 12/31/x1 735.95 6/30/x2 . ... 735.95 12/31/x5 Interest Expense from 1/1/x1 to 12/31/x5 = $ 5,735.95 * 10 = $5,7,359.50 = $50,000 + 7,359.5 Interest payments Discount on Bonds Current and Long-Term Liabilities 76 2.The Effective Interest Method to Amortize Bond Discount Use the example on p69 and use the effective interest method to amortize the discount. Interest Payment = $100,000 * 5%= $5,000 Interest Expense = P.V. of Bond at the Beginning of the period the Effective Rate Amortized Discount = Interest Expense Interest payment Long-Term Liabilities 77 Effective Interest Amortization Tablebond are issued at a discount 1 Period P.V at Beg. Of Period 0 1 2 3 4 5 6 7 8 9 10 92,641 93,199 93,791 94,418 95,083 95,787 96,534 97,326 98,166 99,056 Total 2 Interest Expense (1) * 6% $5,558 5,592 5,627 5,665 5,704 5,704 5,792 5,840 5,890 5,944 3 4 Cash Amortized (Interst) Discount payments (2) - (3) $5,000 $558 $5,000 592 $5,000 627 $5,000 665 $5,000 704 $5,000 747 $5,000 792 $5,000 840 $5,000 890 $5,000 944 $57,359 $50,000 5 Unamortized Discount (5)-(4) $7,359 $6,801 6,209 5,582 4,917 4,213 3,466 2,674 1,834 944 - 6 B.V. at end of Period $100,000 - (5) $92,641 93,199 93,791 94,418 95,083 95,787 96,514 97,326 98,166 99,056 100,000 7,359 Long-Term Liabilities 78 The Effective Interest Method to Amortize Bond Discount (Contd.) Journal Entries : 1/1/x1 Cash Discount on B/P B/P 6/30/x1 Interest Expense (period 1) Cash Discount on B/P 12/31/x1 Interest Expense (period 2) Cash Discount on B/P 92,641 7,359 100,000 5,558 5,000 558 5,592 5,000 592 Long-Term Liabilities 79 Accounting for Bonds Payable - Bonds Are Issued at A Discount (Contd.) 6/30/x2 Interest Expense Cash Discount on B/ P : : 6/30/x5 Interest Expense Cash Discount on B/P 12/31/x5 Interest Expense Cash Discount on B/P 1/1/x6 B/P Cash Long-Term Liabilities 5,672 5,000 672 5,890 5,000 890 5,944 5,000 944 100,000 100,000 80 Accounting for Bonds Payable - Bonds Are Issued at A Discount (Contd.) Discount on Bonds Payable Interest Expense over 10 1/1/x2 7,359 558…6/30/x1 periods => Period 1 $5,558 592…12/31/x1 Period 2 $5,592 672…6/30/x2 period 3 $5,627 890…6/30/x5 Period 9 $ 5,890 Period 10 $ 5,944 944…12/31/x5 0 $57,359 $57360= $50,000 + 7,359 Long-Term Liabilities 81 Accounting for Bonds Payable (Contd.) APB Opinion 21 requires the use of the effective interest method to amortize premium or discount when two amortization methods generate significant different results. Expenditures connected with a bond issue (legal fees, printing costs, etc.) should be deferred and amortized as expense over the life of the bond using the straight-line method. 82 Accounting for B/P When Bonds Are Issued at A Premium Information of example 3 is summarized below with some additional information: Stated Interest Rate (annual) = 10% Effective Interest Rate (annual) = 8% Date of Issuance = 1/1/x1 (sold on 1/1/x1) Date of Maturity = 1/1/x5 Interest Payment Dates = 6/30 and 12/31 Face Value = $100,000 P.V. of the Bond = $108,115 Current and Long-Term Liabilities 83 Accounting for B/P When Bonds Are Issued at A Premium (contd.) Premium = $108,114.5 - 100,000 = $8,114.5 The premium would decrease the interest expense and should be amortized over 10 periods. Using the straight-lint method to amortize the premium, $811.45 would be amortized every period. Current and Long-Term Liabilities 84 Accounting for B/P When Bonds Are Issued at A Premium (contd.) J.E (Amort. = Straight-Line method) 1/1/x1 Cash 108,114.5 B/P 100,000 Prem. on B/P 8,114.5 6/30/x1 Prem.on B/P 811.45 Int. Exp. 4,188.55 Cash 5,000 Current and Long-Term Liabilities 85 Accounting for B/P When Bonds Are Issued at A Premium (contd.) 12/31/x1 Premium on Bonds Payable 811.45 Interest Expense 4,188.55 Cash 5,000 6/30/x5 Premium. on Bonds Payable 811.45 .. Interest Expense 4,188.55 . Cash 5,000 Current and Long-Term Liabilities 86 Accounting for B/P When Bonds Are Issued at A Premium (contd.) 12/31/x5 Premium on Bonds Payable Interest Expense 811.45 4,188.55 Cash 1/1/x5 B/P 5,000 100,000 Cash 100,000 Current and Long-Term Liabilities 87 Accounting for B/P When Bonds Are Issued at A Premium (contd.) Premium on Bonds Interest Expense for 10 6/30/x1 811.45 8114.5---1/1/x1 periods = $4188.55 x 10 = 12/31/x1 811.45 41,885.5 41,885.5 = 50,000 - 8,114.5 6/30/x5 811.45 12/31/x5 811.45 0 Total Interest (cash) payment Current and Long-Term Liabilities Premium on Discount 88 Bond Retirements Before Maturity (i.e., Callable Bonds) Use example 2 (issued at a Discount; using straight-line amortization) Bond Retired at the end of period 3 for $98,000. Discount on Bonds 7,359 736…Period 1 736…Period 2 736…Period 3 5,151 round to the dollar from $735.9 Unamortized discount at then end of period 3 PV of the Bond = 100,000 - 5,151 = 94,849 89 Bond Retirements Before Maturity (contd.) B/P 100,000 Loss on Retirement of Bonds* 3,151 Discount on Bonds Payable Cash 5,151 98,000 *or Loss on bond redemption Current and Long-Term Liabilities 90 Convertible Bonds –Converting Bonds into Common Stock At conversion, the carrying amount (the book value) of the bonds is transferred from a liability to stockholders’ equity. Current and Long-Term Liabilities 91 Example (Converting Bonds into Common Stock) MI Corp. has convertible bonds outstanding with a carrying amount (book value) of $10.5 million. The maturity value (face amount) of the bonds is $12 million. The bondholders convert the bonds into 250,000 shares of the company’s $2 par common stock on 3/8/x7 Current and Long-Term Liabilities 92 Example (contd.) 3/8/x7 ( $ in millions) Bonds Payable Discount on Bonds Payable Common Stock Paid-in Capital in excess of Par-Common 12 1.5 0.5 10 Book value of bonds = $12-1.5= $10.5 (million) Current and Long-Term Liabilities 93 Corporate Bond Listing* Corporate bond listings usually include the coupon (i.e., the stated interest), maturity date, last price traded, the current yield and the volume traded. Examples of Corporate bond listings: Bonds Cur. Yld. Vol Close Net Chg. BosCelts 6s38 9.2 22 65 3/8 + 1/4 PacBell 6 5/8 34 6.7 5 99 1/8 - 1/8 * Source: http://www.investinginbonds.com/learnmore.asp?catid=3&id=45 Current and Long-Term Liabilities 94 Bond Current Yield and Yield-toMaturity* Current Yield = Annual Stated Interest/Close Price BosCelts 60/653.75 = 9.2% PacBell 66.25/991.25= 6.7% Yield- to-Maturity: The discount rate ( r )to equate all future cash flows (i.e., stated interest and the par value) of the bond with the present value of the bond. BosCelts: 653.5 = 60(1+r)-1 +60 (1+r) -2 +….+ 60(1+r)-28 +1,000x(1+r)-28 2038-2010 = 28 YTM is a better measure of bond returns than the current yield. • * Source: http://www.moneychimp.com/articles/finworks/fmbondytm.htm Current and Long-Term Liabilities 95 Accounting for Long-Term Notes Payable Companies often borrow money from banks by issuing a long-term note with specific assets as security for the loan. This note payable is referred to as mortgage notes payable. The interest of the note could be either fixed or adjustable. The terms of the note typically require the borrow to make installment payments over the term of the loan. 96 Long-Term Notes Payable (contd.) Each payment will include:1)the interest on the unpaid balance of the loan, and 2) a reduction of loan principal. Since the stated interest rate on the note is the market interest rate, the borrower will receive cash equals the face value of the note (no discount or premium). 97 Long-Term Notes Payable –An Example Example: (Source: Financial Accounting by Weygandt, Kimmel and Kieso, p493 ) Porter Tech. Inc. issues a $500,000, 12%, 20-year mortgage note on 12/31/2008 to obtain needed finance for a new research lab. The terms require a semiannual installment payments of $33,231. The installment payment schedule for the first two years is as follows: 98 Long-Term Notes Payable (contd.) Semiannual annual int. period Cash payment Interest Expense Reduction of Principal 12/31/08 Principal Balance $500,000 6/30/09 $33,231 $30,000 $3.321 496,769 12/31/09 $33,231 29,806 3,425 493,344 06/30/10 $33,231 29,601 3,630 489,714 12/31/10 $33,231 29,383 3,848 485,866 99 Long-Term Notes Payable (contd.) Journal entries: 12/31/08 Cash 500,000 Mortgage N/P 500,000 6/30/09 Interest exp.* 30,000 Mortgage N/P 3,231 Cash 33,231 *Interest exp. = $500,000x 6% = $30,000 100 Presentation of Long-Term Liabilities on Balance Sheet Balance Sheet (partial) Long term liabilities Bonds payable, 8%, due 2015 $2,000,000 Less: Discount on bonds payable Mortgages note payable, 9% due in 2023, secured by plant assets Lease liability Total long-term liabilities 90,000 $1,910,000 700,000 800,000 $3,410,000 101 Advantages of Financing Operations with Bonds Versus Stock Issuing Note or Issuing Stock Bonds Payable Creates no liability or Does not dilute ownership. interest expense. Does Results in higher earnings not increase debt /equity per share. ratio. Current and Long-Term Liabilities 102 Ratios Debt to total assets ratio = total debt/total assets Times interest earned ratio* = income before income taxes and interest expense/interest expense *Measured the company’s ability to meet interest payments when they are due. 103 Other Long-Term Liabilities a. Lease b. Post-retirement benefits liabilities Current and Long-Term Liabilities 104 a. Lease A lease is a contractual agreement in which the lessee agrees to make periodic payments to lessor in exchange for the usage of the assets (i.e., building, airplane, copiers, automobiles…). Current and Long-Term Liabilities 105 a. Lease Operating Lease: treated as a rental agreements. Capital Lease: treated as a purchase. (Thus, recognized leased assets as an assets and the lease obligation as a liability on the B/S.) Current and Long-Term Liabilities 106 a. Lease (contd.) Off-balance-sheet financing: an acquisition of assets or services with debt that is not reported on the balance sheet (neither the assets nor the debt is reported). Current and Long-Term Liabilities 107 b. Post-retirement Benefits Liabilities Based on SFAS No. 106, companies need to report the post retirement benefits (i.e., medical insurance provided to retirees) on an accrual basis starting 1993. Therefore, companies started to report the liabilities for post retirement benefits (other than pensions) in 1993 on their B/S. Current and Long-Term Liabilities 108 b. Post-retirement Benefits Liabilities For example, IBM reported 6,074 million post retirement benefits liabilities on 1993, about 25% of its stockholders’ equity. Current and Long-Term Liabilities 109