Upload
awaisazeemi
View
115
Download
4
Embed Size (px)
Citation preview
ANSWERS TO QUESTIONS - CHAPTER 11
1. The three major forms of business organizations are the sole proprietorship, the partnership, and the corporation.
The sole proprietorship is a business owned by one individual.
The partnership is a business that is owned by two or more persons with the intent to make a profit.
The corporation is a legal entity that is organized according to the laws of the state in which it is formed. The business organization is separate from its owners.
2. The sole proprietorship is formed when an individual decides to engage in some activity that provides goods or services, with the intent of making a profit.
3. The partnership agreement is a legal agreement that defines the responsibilities of each partner and specifies the division of profits and losses. In order to form a partnership, there must be some type of agreement. It can simply be the agreement between parties to perform certain duties or make certain contributions of resources or services. While a written agreement is not required for legal purposes, a written document reduces the chance for a misunderstanding.
4. The phrase separate legal entity simply means that the business organization operates separately from its owners. The corporation is referred to as a "separate legal entity" and conducts business with the same rights and responsibilities as a person.
5. The articles of incorporation constitute a legal document that is filed with the appropriate state agency requesting the official formation of a corporation. The articles of incorporation generally set forth the name of the corporation, the proposed date of incorporation, the purpose for which the corporation is formed, the
11-1
expected life of the corporation, provisions for the capital stock of the corporation, and the names and addresses of the members of the Board of Directors.
6. The stock certificate is issued as evidence of ownership in a corporation and represents a certain proportionate share of the business ownership.
7. The stock market crash of 1929 and the subsequent economic depression led to the passage of the Securities and Exchange Acts of 1933 and 1934. The acts were passed to regulate the issuance of stock and govern exchanges of publicly traded stock. A part of this regulation extends to the establishment of certain accounting policies for companies listed on the stock exchanges (publicly traded stock).
8. The corporate form of business has both advantages and disadvantages.Advantages: (1) Limited liability. Owners are not held personally responsible for the actions of the corporation. Generally, the maximum amount an owner can lose is limited to the amount of the investment.(2) Continuity of existence. Corporations do not cease to exist when an owner dies, disposes of his interest, retires, etc.(3) Free transferability of ownership interest. An owner can readily sell or transfer an interest to another party without interfering with the corporation's business.(4) Ease of raising capital. It is generally easier to attract many small investors rather than one or two investors willing to invest large sums of money or assets in one business.
Disadvantages: (1) Regulation. Corporations are subject to considerably more regulation, both state and federal, than are sole proprietorships and partnerships. Corporations are required to file separate income tax returns and public corporations are required to comply with SEC regulations.
11-2
(2) Double taxation. The most important disadvantage of the corporation is double taxation. Since a corporation is a separate legal entity, it must file and pay tax on corporate profits. When these profits are distributed to the owners (shareholders), these distributions are not deductible for the corporation and are taxable income to the shareholders.
9. The limited liability company is a relatively new organizational form in the United States and operates similar to a partnership in that income is taxed at the owner level. That is, the limited liability company does not pay tax, but the owners must pay tax on company profits. It is similar to a corporation in that the owners have limited personal liability similar to a corporation. The personal assets of the owners are protected from business creditors.
10. The term double taxation as it refers to a corporation means that earnings are taxed at both the corporate level and the shareholder level when earnings are distributed in the form of dividends. For example, assume JCL, Inc. had taxable income of $100,000 and distributed $50,000 of the earnings to the shareholders as dividends. The corporation would pay tax on the $100,000 at corporate income tax rates, and the shareholders would pay tax on the $50,000 at each individual shareholder's income tax rate. Consequently, $50,000 of the income from the corporation would be taxed twice.
11. Contributed capital is the capital that is acquired by the corporation from owners of the corporation. For example, the sale of stock to an investor is a type of contributed capital.Retained earnings is the capital of a corporation that has been generated through the earnings process of a corporation and kept in the corporation (i.e., not distributed to owners).
11-3
12. For both sole proprietorships and partnerships, contributed capital and retained earnings are combined in one account for financial statement reporting. Capital acquisitions are additions to the capital account of the owners or partners; earnings of the business are additions (losses are reductions) to the capital accounts; and distributions to owners (withdrawals) are reductions to the capital account. Corporations maintain separate accounts for contributed capital and retained earnings.
13. Because corporations can be owned by millions of individuals, they are able to pool the resources of many individuals which permits access to billions of dollars of capital. Proprietorships and partnerships are bound by the financial condition of a few, private investors.
14. a. Legal capital: Par value multiplied by the number of shares issued. This represents the minimum amount of assets that should be maintained as a protection for creditors.
b. Par value of stock: An arbitrary value that is assigned to a share of stock usually at the time of incorporation. Par value, historically, has represented the maximum liability of the investor.
c. Stated value of stock: An arbitrary value that is assigned to a share of stock by the board of directors. It has little relevance to investors or creditors.
d. Market value of stock: The price that must be paid to purchase a share of stock.
e. Book value of stock: The amount of equity of one share of stock, i.e., (assets liabilities) divided by the number of shares of stock outstanding.
11-4
f. Authorized stock: The number of shares that a corporation has been authorized by the state to issue.
g. Issued stock: Stock that has been sold to shareholders.
h. Outstanding stock: Issued stock that is owned by outside parties, i.e., stock that has been issued and not repurchased by the corporation.
i. Treasury stock: Previously issued stock that has been repurchased by the corporation.
j. Common stock: A class of stock that possesses certain rights usually not given to other classes of stock. These rights include the right to share in the distribution of profits, the right to share in the distribution of corporate assets upon liquidation, the right to vote on certain matters that affect the corporate charter, and the right to participate in the selection of directors for the corporation.
k. Preferred stock: A class of stock that is given preferential treatment over common shareholders in some matters, usually in the distribution of earnings. However, certain other shareholder rights may not be present; for instance, voting rights.
l. Dividends: Distributions of corporate profits to shareholders.
15. Cumulative preferred stock: A class of preferred stock for which the stipulated dividend, if not paid, accumulates from one year to the next. If a corporation does not pay a dividend one year, the unpaid dividend amount is carried forward and when dividends are paid, any unpaid portion of a past dividend (called dividends in arrears) is paid first, before any dividends may be paid on common stock.
11-5
Noncumulative preferred stock: A class of preferred stock whose unpaid dividend is not carried forward to future years. If dividends are not declared in one year, they are lost.
16. No-par stock is stock for which a par value has not been established by the corporation. No-par stock may have a stated value. If so, issuance of the stock is recorded exactly the same as par value stock.If the stock has neither a par or stated value, the entire market value is assigned to the capital stock account.
17. Dividend per share: $100 par x 10% = $10 per share. The total dividends per year are $10,000 (1,000 shares x $10). Total dividends to be paid preferred shareholders is $30,000, the current year's dividend plus two past years.
18. The amount credited to the common stock account is equal to par value times the number of shares issued or $200,000 (10,000 x $20). The amount of cash received is $300,000 (10,000 x $30).
19. Par value and stated value are similar in meaning in that they are arbitrary values assigned to stock. Par value is assigned in the charter at incorporation. Stated value is determined by the board of directors after incorporation.
20. A company will repurchase its own stock for a number of reasons. Some of the most common reasons include: (1) to reduce the number of shares outstanding and thus increase the earnings per share, (2) to accumulate stock to use for employee bonus plans, (3) to accumulate stock to be used in a merger or acquisition, (4) to avoid a hostile takeover, and (5) to keep the stock price high with active trading.
21. The purchase of treasury stock decreases total equity by debiting the cost of the treasury stock to a contra-equity account.
11-6
22. Even though the stock was purchased for $30 per share and resold for $35 per share, there is no gain on the sale. The difference in the purchase and sales price is additional contributed capital because it is from capital invested by stockholders. It is reported on the balance sheet in the stockholders’ equity section as paid-in capital. Treasury Stock is a contra asset account.
23. The declaration date is the date the dividend is officially declared by the corporation's board of directors. The declaration of the dividend creates a legal liability to pay the dividend. The record date is the date that establishes the ownership of the stock by specific shareholders to whom the dividends will be paid. Payment date is the date the dividend checks are actually written and mailed to the shareholders.
24. A stock dividend may be declared to give the shareholders some reward when the corporation does not have other assets to distribute. The stock dividend will give each shareholder additional shares in proportion to their stock ownership. After the stock dividend, each shareholder owns exactly the same proportion of the corporation as he owned before the dividend. The effect on the accounting equation is to transfer the amount of the stock dividend from retained earnings to contributed capital.
A stock split is a method used to lower the market price of a share of stock. A stock split replaces old shares with a proportionate number of new shares. For instance, in a three-for-one stock split, a shareholder that owns one share of stock would now own three shares; in addition, the par value is proportionately reduced.
11-7
25. A stock dividend is declared either to compensate shareholders when cash is not available or to lower the market price of a share of stock.
26. The primary reason for declaring a stock split is to reduce the market value of stock by increasing the number of shares on the market. This makes the stock more affordable and may, therefore, increase demand for the stock.
27. In a stock split, the number of shares are increased according to the amount of the split and the par is reduced proportionately. In a five-for-one split, the new number of shares would be five times the old: 10,000 x 5 = 50,000. The par amount would be reduced to one fifth of the original amount: $20 ÷ 5 = $4.
28. When retained earnings are appropriated, cash in the same amount is not necessarily set aside. However, retained earnings that are appropriated are not available to be paid out in dividends.
29. Equity financing (i.e., capital acquired from owners) is the largest source of financing for most U.S. businesses.
30. Equity financing refers to capital acquired from owners; usually the term refers to issuance of stock.
Debt financing refers to borrowing in the form of notes and bonds payable.
31. A widely held corporation is one in which the stock is held by a large number of investors.
A closely held corporation is one in which ownership is concentrated in the hands of a few people.
32. In deciding whether to declare dividends, the board of directors must consider whether the corporation has sufficient cash to cover operating requirements and meet emergencies. The board may also wish to retain earnings
11-8
in order to pay dividends in years when cash flows are low. In addition, the board may restrict dividends in order to finance future expansion of the business.
33. The price-earnings ratio is defined as:
Selling Price per Share Earnings per Share
This ratio provides insight into how analysts and investors view the future prospects of the company. A high price-earnings ratio indicates that investors are optimistic about the firm’s future.
11-9
SOLUTIONS TO EXERCISES -SERIES A - CHAPTER 11
EXERCISE 11-1A
TransactionsCash Acquired from Owner
$50,000
Revenues 25,000Expenses 14,500Withdrawals 1,500
Edd Simms Sole ProprietorshipFinancial Statements
For the Year Ended December 31, 2005
Income Statement
Revenues $25,000
Expenses (14,500)
Net Income $10,500
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owner
50,000
Plus: Net Income 10,500
Less: Withdrawal by Owner (1,500)
Ending Capital Balance $59,000
11-10
EXERCISE 11-1A (cont.)
Edd Simms Sole ProprietorshipFinancial Statements
For the Year Ended December 31, 2005
Balance Sheet
AssetsCash $59,000
Total Assets $59,000
Liabilities $ -0-
EquitySimms, Capital 59,000
Total Liabilities and Equity $59,000
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $25,000Outflow for Expenses (14,500)
Net Cash Flow from Operating Activities
$10,500
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Owner 50,000Outflow for Owner Withdrawals (1,500)
Net Cash Flow from Financing Activities
48,500
Net Change in Cash 59,000Plus: Beginning Cash Balance -0-
11-11
Ending Cash Balance $59,000
11-12
EXERCISE 11-2A
Transactions:Cash Contributions
B. Bailey $ 40,000 35%R. Clark 75,000 65%Total $115,000
Revenues $ 75,000Expenses 36,000Bailey Withdrawal 1,000Clark Withdrawal 3,000
BC PartnershipFinancial Statements
For the Year Ended December 31, 2004
Income Statement
Revenues $75,000
Expenses (36,000)
Net Income $39,000
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owners
115,000
Plus: Net Income 39,000
Less: Withdrawal by Owners (4,000)
Ending Capital Balance $150,000
11-13
EXERCISE 11-2A (cont.)
Prepared for the instructor’s use:
Analysis of Capital Accounts:
Bailey Clark TotalBeginning Capital Balance
$ -0-
$ -0-
$ -0-
Investments 40,000 75,000 115,000Net Income 39,000
B. Bailey 35% 13,650R. Clark 65% 25,350
Withdrawals (1,000) (3,000) (4,000)Ending Capital Balances $52,65
0$97,35
0$150,00
0
11-14
EXERCISE 11-2A (cont.)
BC PartnershipFinancial Statements
For the Year Ended December 31, 2004
Balance Sheet
AssetsCash $150,00
0Total Assets $150,00
0
Liabilities $ -0-
EquityB. Bailey, Capital 52,650R. Clark, Capital 97,350
Total Equity 150,000
Total Liabilities and Equity $150,000
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $75,000Outflow for Expenses (36,000)
Net Cash Flow from Operating Activities
$39,000
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Partners 115,000Outflow for Partners’
Withdrawals(4,000)
11-15
Net Cash Flow from Financing Activities
111,000
Net Change in Cash 150,000Plus: Beginning Cash Balance -0-Ending Cash Balance $150,00
0
11-16
EXERCISE 11-3A
Transactions:Issued 2,000 shares of $10 par stock @ $22
$44,000
Revenues 46,000Expenses 34,000Dividends Paid 2,500
Hill CorporationFinancial Statements
For the Year Ended December 31, 2005
Income Statement
Revenues $46,000
Expenses (34,000)
Net Income $12,000
Statement of Changes in Stockholders’ Equity
Beginning Common Stock $ -0-Plus: Issuance of Common Stock
44,000
Ending Common Stock $44,000
Beginning Retained Earnings -0-Plus: Net Income 12,000Less: Dividend Distributions (2,500)Ending Retained Earnings 9,500
Total Stockholders’ Equity $53,500
11-17
EXERCISE 11-3A (cont.)
Hill CorporationFinancial Statements
For the Year Ended December 31, 2005
Balance Sheet
AssetsCash $53,500
Total Assets $53,500
Liabilities $ -0-
Stockholders’ EquityCommon Stock, $10 par value,2,000 shares issued and
outstanding$20,000
Paid-In Capital in Excess of Par 24,000Total Paid-In Capital 44,000
Retained Earnings 9,500
Total Liabilities and Stockholders’ Equity
$53,500
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $46,000Outflow for Expenses (34,000)
Net Cash Flow from Operating Activities
$12,000
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Sale of Stock 44,000
11-18
Outflow for Dividends (2,500)Net Cash Flow from Financing Activities
41,500
Net Change in Cash 53,500Plus: Beginning Cash Balance -0-Ending Cash Balance $53,50
0
11-19
EXERCISE 11-4Aa.
Balance Sheet Income Statement Stmt. ofEvent
Assets = Liab
+ Stkholders’ Equity
Rev.
Exp.
= Net Inc.
Cash Flow
Cash = + C. Stk.
+ PIC Exc.
3/1120,000
= NA + 40,000
+ 80,000 NA NA = NA 120,000 FA
5/2330,000
= NA + 75,000
+ 255,000
NA NA = NA 330,000 FA
b.Common Stock:
8,000 shs. x $5= $ 40,00015,000 shs. x $5= 75,000
Total $115,000
c.Paid-In Capital in Excess of Par
8,000 shs x ($15 $5)= $ 80,000
15,000 shs x ($22 $5)=
255,000
Total $335,000
d. Total Paid-In Capital:Common Stock $115,000Paid-In Capital in Excess of Par 335,000Total $450,000
e. Total Assets: Cash $450,000
f.General Journal
Dat Account Titles Debit Credit
11-20
e
3/1 Cash 120,000Common Stock 40,000Paid-In Capital in Excess of
Par80,000
5/2 Cash 330,000Common Stock 75,000Paid-In Capital in Excess
of Par255,000
11-21
EXERCISE 11-5Aa.
General Journal
Event
Account Titles Debit Credit
1. Cash (20,000 x $9) 180,000Common Stock, $5 par 100,000Paid-In Capital in Excess of
Par, CS80,000
2. Cash (5,000 x $22) 110,000Preferred Stock, $20 stated
value100,000
Paid-In Capital in Excess of SV, PS
10,000
3. Cash (100,000 x $12) 1,200,000
Common Stock, $5 par 500,000Paid-In Capital in Excess of
Par, CS700,000
b.Stockholders’ Equity:
Preferred Stock, $20 stated value, 5% cumulative class A, 50,000 shares authorized, 5,000 shares issued and outstanding
$ 100,000
Common Stock, $5 par value, 400,000 shares authorized, 120,000 shares issued and outstanding
600,000
Paid-In Capital in Excess of SV, Preferred Stock
10,000
Paid-In Capital in Excess of Par, Common Stock
780,000
Retained Earnings -0-
Total Stockholders’ Equity $1,490,00
11-22
0
11-23
EXERCISE 11-6A
a.
Balance Sheet Income Statement Stmt. ofEven
tAssets = Stockholders’ Equity Rev Exp
.= Net
Inc.Cash Flow
Cash =Pref. Stock +
No-ParC.
Stock+
PIC in Exces
s
1. 50,000 = NA + 50,000 + NA NA NA = NA 50,000 FA2. 70,000 =50,000 + NA + 20,00
0NA NA = NA 70,000 FA
b.General Journal
Event
Account Titles Debit Credit
1. Cash 50,000Common Stock, No Par 50,000
2. Cash 70,000Preferred Stock, $50 par
value50,000
Paid-In Capital in Excess of Par, PS
20,000
11-24
EXERCISE 11-7A
a. $36,000 3,000 = $12 market value per share2,000 shares x $12 market value per share of stock =
$24,000
b.
Balance Sheet Income Statement Stmt. ofEvent
Assets = Stockholders’ Equity
Rev.
Exp.
= Net Inc.
Cash Flows
Cash + Van = C. Stk. + PIC Exc.
1.36,000
+ NA = 15,000 + 21,000 NA NA = NA 36,000 FA
2. NA +24,000
= 10,000 + 14,000 NA NA = NA NA
EXERCISE 11-8Aa.
Russ CorporationGeneral Journal
Date Account Titles Debit Credit
1. Treasury Stock (1,000 x $45) 45,000Cash 45,000
2. Cash (700 x $55) 38,500Treasury Stock (700 x $45) 31,500Paid-In Capital in Excess of
Cost, TS7,000
b.
11-25
Treasury Stock1. 45,000 2. 31,500Bal. 13,500
11-26
EXERCISE 11-9A
a. & b.Common Stock Issued Outstandin
g
Beginning Number of Shares
650 650
Issued This Period 1,000 1,000Repurchased as Treasury Stock
(200)
Resold Treasury Stock 50Ending Number of Shares (b)
1,650(a) 1,500
c.Smoot Corporation
General Journal
Date Account Titles Debit Credit
1. Cash (1,000 X $50) 50,000Common Stock, $10 par 10,000Paid-in Capital in Excess of Par,
CS40,000
2. Treasury Stock (200 x $40) 8,000Cash 8,000
3. Cash (50 x $44) 2,200Treasury Stock (50 x $40) 2,000Paid-In Capital in Excess of Cost,
TS200
d.Stockholders’ Equity
Common Stock, $10 par value, 10,000 shares authorized, 1,650 shares issued, and 1,500 shares outstanding
$16,500
Paid-In Capital in Excess of Par, Common
65,350
11-27
Paid-In Capital in Excess of Cost, TS
200
Total Paid-In Capital $82,050
Retained Earnings 95,000
Less: Treasury Stock (6,000)
Total Stockholders’ Equity $171,050
EXERCISE 11-10Aa.
Balance Sheet Income Statement Stmt. ofDate Assets = Liab. + C.
Stk.+ Ret. Ear. Rev Exp. = Net
Inc.Cash Flows
10/1 NA =75,000 + NA + (75,000) NA NA = NA NA11/20
NA = NA + NA + NA NA NA = NA NA
12/30
(75,000)=(75,000) + NA + NA NA NA = NA (75,000) FA
b.Med CorporationGeneral Journal
Date Account Titles Debit Credit
10/1/05 Dividends 75,000Dividends Payable 75,000
11/20/05
No Entry
12/30/05
Dividends Payable 75,000
Cash 75,000
12/31/05
Retained Earnings 75,000
Dividends 75,000
11-28
11-29
EXERCISE 11-11A
Computation of Preferred Dividends:
Par x Dividend %
=Dividend Per Share
x
Number of shares
outstanding=
Total Preferred
Dividends for Year
$50 x 8% = $4 x 1,000 = $4,000
a. Dividend arrearage as of January 1, 2004: $4,000 (one year)
b.Dist. to
ShareholdersAmount Preferre
dCommo
n
Total Dividend Declared
$20,000
2003 Arrearage (4,000) $ 4,0002004 Preferred Dividends
(4,000) 4,000
Available for Common Shs.
12,000
Distributed to Common
(12,000) $12,000
Total Distribution $8,000 $12,000
11-30
EXERCISE 11-12A
a.
Computation of Dividends to Be Paid:
Preferred Stock
$50 par value x 8% x 20,000 shs=
$80,000
Common Stock
$1 x 200,000 shs = 200,000
Total Dividend
$280,000
b.Date Account Titles Debit Credit
5/10/02 Dividends 280,000Dividends Payable 280,000
5/30/02 No Entry
6/15/02 Dividends Payable 280,000Cash 280,000
12/31/02
Retained Earnings 280,000
(Closing Entry)
Dividends 280,000
11-31
EXERCISE 11-13A
a. Distribution of Dividend:
Distributed to Shareholders
Preferred Common
Total Dividend Declared
$120,000
Preferred Arrearage* (60,000) $ 60,000Current Preferred Dividend
(60,000) 60,000
Available for Common -0-Distributed to Common
-0- $-0-
Total $120,000 $-0-
*$50 x 6% x 20,000 Shares = $60,000b.
Ming, Inc.General Journal for 2006
Date Account Titles Debit Credit
Feb. 1 Dividends 120,000Dividends Payable 120,000
Mar. 10
No Entry
Mar. 31
Dividends Payable 120,000
Cash 120,000
Closing EntryDec. 31
Retained Earnings 120,000
Dividends 120,000
11-32
11-33
EXERCISE 11-14A
a. (20,000 shares x .04) x $35 = $28,000
b.
Balance Sheet Income Statement Stmt. of
Assets= Liab + Stockholders’ Equity Rev. Exp. = Net Inc. Cash Flows
C. Stock+ PIC. Ex.
+ Ret. Ear.
NA = NA + 16,000 +12,000+(28,000)
NA NA = NA NA
c.General Journal
Account Title Debit Credit
Retained Earnings 28,000Common Stock, $20 par 16,000Paid-In Capital in Excess of
Par, CS12,000
11-34
EXERCISE 11-15A
a. No formal entry would be made in the accounting records. A memo entry would indicate the number of shares had doubled and the par value had been reduced by one-half.
b. 200,000 shares x 2 = 400,000 new shares outstanding
$10 par value 2 = $5 new par value
c. Theoretically, the market value per share would be reduced to $80 ($160 2) after the split. However, if this is perceived as a good move by the company, the price per share may increase to something over $80.
11-35
EXERCISE 11-16A
Computation of Price-Earnings Ratio:
1. Compute Earnings per Share:Net Income Number of Common Shares Outstanding
2. Compute Price-Earnings Ratio:Selling Price per Share Earnings per Share
a.Frontier Corporation:
Earnings per Share (EPS):Net Income Common Shs.
Outst.= EPS
$60,000 15,000 = $4.00
Price/Earnings Ratio:Selling Price/Share
Earnings per Share
= P/E Ratio
$70.00 $4 = 17.50
Upton Corporation:
Earnings Per Share (EPS):Net Income Common Shs
Outst.= EPS
$112,000 15,000 = $7.47
Price/Earnings Ratio:Selling Price/Share
Earnings per Share
= P/E Ratio
$90.00 $7.47 = 12.05
b. Frontier Corporation appears to have greater potential for growth. Investors are willing to pay more for today’s
11-36
earnings because they believe that tomorrow’s earnings will be higher.
11-37
EXERCISE 11-17A (Appendix)
Not-for-profit organizations have three general purpose external financial statements: (1) Statement of Financial Position - reports on the
organization’s assets, liabilities, and net assets.(2) Statement of Activities for the Period - reports on
revenues, expenses, gains and losses that increase or decrease net assets.
(3) Statement of Cash Flows for the Period - reports the cash inflows and outflows from operating, investing and financing activities.
11-38
SOLUTIONS TO PROBLEMS - SERIES A - CHAPTER 11
PROBLEM 11-18A
TransactionsCash Acquired from Owner
$300,000
Revenues 80,000Expenses 52,000Withdrawals 10,000
a. Sole ProprietorshipMMX Company
Financial StatementsFor the Year Ended December 31, 2007
Income Statement
Revenues $80,000
Expenses (52,000)
Net Income $ 28,000
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owner
300,000
Plus: Net Income 28,000
Less: Withdrawal by Owner (10,000)
Ending Capital Balance $318,000
11-39
PROBLEM 11-18A a. (cont.)
MMX CompanyFinancial Statements
For the Year Ended December 31, 2007
Balance Sheet
AssetsCash $318,00
0Total Assets $318,00
0
Liabilities $ -0-
EquityMayer, Capital 318,000
Total Liabilities and Equity $318,000
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $ 80,000Outflow for Expenses (52,000)
Net Cash Flow from Operating Activities
$ 28,000
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Owner 300,000Outflow for Owner Withdrawals (10,000)
Net Cash Flow from Financing Activities
290,000
11-40
Net Change in Cash 318,000Plus: Beginning Cash Balance -0-Ending Cash Balance $318,00
0
11-41
PROBLEM 11-18A (cont.)b. Partnership
MMX CompanyFinancial Statements
For the Year Ended December 31, 2007
Income Statement
Revenues $80,000
Expenses (52,000)
Net Income $28,000
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owners
300,000
Plus: Net Income 28,000
Less: Withdrawals by Owners (10,000)
Ending Capital Balance $318,000
Prepared for the instructor’s use:
Analysis of Capital Accounts:
Mayer Mitchell Total Beginning Capital Balance
$ -0- $ -0-$ -0-
Investments 200,000 100,000 300,000 Net Income* 8,400 19,600 28,000 Withdrawals (6,000) (4,000) (10,000) Ending Capital Balances $202,400 $115,600 $318,000
11-42
*Mayer: $28,000 x 30% = $8,400Mitchell: $28,000 x 70% = $19,600
11-43
PROBLEM 11-18A b. (cont.)
MMX CompanyFinancial Statements
For the Year Ended December 31, 2007
Balance Sheet
AssetsCash $318,00
0Total Assets $318,00
0
Liabilities $ -0-
EquityMartin Mayer, Capital 202,400Kay Mitchell, Capital 115,600
Total Liabilities and Equity $318,000
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $ 80,000Outflow for Expenses (52,000)
Net Cash Flow from Operating Activities
$ 28,000
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Partner 300,000Outflow for Partners’
Withdrawals(10,000)
11-44
Net Cash Flow from Financing Activities
290,000
Net Change in Cash 318,000Plus: Beginning Cash Balance -0-Ending Cash Balance $318,00
0
11-45
PROBLEM 11-18A (cont.)c. Corporation
MMX Inc.Financial Statements
For the Year Ended December 31, 2007
Income Statement
Revenues $80,000
Expenses (52,000)
Net Income $28,000
Statement of Changes in Stockholders’ Equity
Beginning Common Stock $ -0-Plus: Issuance of Common Stock
300,000
Ending Common Stock $300,000
Beginning Retained Earnings -0-Plus: Net Income 28,000Less: Dividend Distributions (10,000)Ending Retained Earnings 18,000
Total Stockholders’ Equity $318,000
11-46
PROBLEM 11-18A c. (cont.)
MMX, Inc.Financial Statements
For the Year Ended December 31, 2007
Balance Sheet
AssetsCash $318,00
0Total Assets $318,00
0
Liabilities $ -0-
Stockholders’ EquityCommon Stock, $10 par value,12,000 shares issued and
outstanding$120,00
0Paid-In Capital in Excess of Par 180,000
Total Paid-In Capital 300,000
Retained Earnings 18,000
Total Liabilities and Stockholders’ Equity
$318,000
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $80,000Outflow for Expenses (52,000)
Net Cash Flow from Operating Activities
$ 28,000
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Sale of Stock 300,000Outflow for Dividends (10,000)
11-47
Net Cash Flow from Financing Activities
290,000
Net Change in Cash 318,000Plus: Beginning Cash Balance -0-Ending Cash Balance $318,00
0
11-48
PROBLEM 11-19Aa.
General Journal
Date Account Titles Debit Credit
2003Jan. 2 Cash (20,000 x $8) 160,000
Common Stock (20,000 x $5)
100,000
PIC in Excess of Par, CS 60,000
Jan. 15
Cash (4,000 x $130) 520,000
Preferred Stock (4,000 x $100)
400,000
PIC in Excess of Par, PS 120,000
Feb. 14
Cash (10,000 x $9) 90,000
Common Stock (10,000 x $5)
50,000
PIC in Excess of Par, CS 40,000
Dec. 31
Cash 270,000
Service Revenue 270,000
Dec. 31
Operating Expenses 160,000
Cash 160,000
Dec. 31
Dividends [4,000 x ($100 x 8%)]
32,000
Dividends Payable 32,000
Closing Entries
Dec. 31
Service Revenue 270,000
Retained Earnings 270,000
Dec. 31
Retained Earnings 160,000
11-49
Operating Expenses 160,000
Dec. 31
Retained Earnings 32,000
Dividends 32,000
2004Jan. 31
Dividends Payable 32,000
Cash 32,000
11-50
PROBLEM 11-19A a. (cont.)
General Journal
Date Account Titles Debit Credit
2004Mar. 1 Cash (2,000 x $150) 300,000
Preferred Stock, $100 par 200,000PIC in Excess of Par, PS 100,000
June 1 Treasury Stock (Common)(400 x $11)
4,400
Cash 4,400
Dec. 31
Cash 250,000
Service Revenue 250,000
Dec. 31
Operating Expenses 175,000
Cash 175,000
Dec. 31
Dividends 53,920*
Dividends Payable 53,920
Closing Entries
Dec. 31
Service Revenue 250,000
Retained Earnings 250,000
Dec. 31
Retained Earnings 175,000
Operating Expenses 175,000
Dec. 31
Retained Earnings 53,920
Dividends 53,920
*Preferred Stock: $8 x 6,000 shares = $48,000 Common Stock: $.20 x 29,600 shares = 5,920
11-51
Total Dividend $53,920
11-52
PROBLEM 11-19A (cont.)b.2003
Stockholders’ EquityPreferred Stock, $100 par value, 8% cumulative, 10,000 shares
authorized, 4,000 shares issued and outstanding
$400,000
Common Stock, $5 par value, 50,000 shares authorized, 30,000 shares
issued, and outstanding 150,000Paid-In Capital in Excess of ParPreferred Stock
120,000
Paid-In Capital in Excess of ParCommon Stock
100,000
Total Paid-In Capital 770,000
Retained Earnings 78,000
Total Stockholders’ Equity $848,000
11-53
PROBLEM 11-19A (cont.)c.
Oak CorporationBalance Sheet
As of December 31, 2004
AssetsCash $1,218,60
0Total Assets $1,218,60
0
LiabilitiesDividends Payable $ 53,920
Total Liabilities $ 53,920
Stockholders’ EquityPreferred Stock, $100 par value, 8%
cumulative, 10,000 shares authorized,
6,000 shares issued and outstanding600,000
Common Stock, $5 par value, 50,000 shares
authorized, 30,000 shares issued, 29,600
shares outstanding
150,000
Paid-In Capital in Excess of ParPreferred Stk.
220,000
Paid-In Capital in Excess of ParCommon Stk.
100,000
Total Paid-In Capital 1,070,000
Retained Earnings 99,080Less: Treasury Stock (4,400)
Total Stockholders’ Equity 1,164,680
Total Liabilities and Stockholders’ Equity
$1,218,600
11-54
PROBLEM 11-19A c. (cont.)
Schedule provided for use of instructor.
Schedule of Number ofShares of Common Stock
Shares Issued
Shares Outstandi
ng2003Jan. 2 20,000 20,000Feb. 14 10,000 10,000Totals 30,000 30,0002004June 1 (400)Totals 30,000 29,600
Shares issued and outstanding are the same for 2003. However, for 2004, the 400 shares of treasury stock reduce the number of outstanding shares. In 2004, there are 30,000 shares issued but only 29,600 outstanding.
11-55
PROBLEM 11-20Aa.
General Journal
Date Account Titles Debit Credit
1. Cash (10,000 x $10) 100,000Common Stock, $10 par 100,000
2. Cash (2,000 x $30) 60,000Preferred Stock, $30 stated
value60,000
3. Treasury Stock (Common Stock)(500 x $18)
9,000
Cash 9,000
4. Dividends ($30 x 6% x 2,000) 3,600Dividends Payable 3,600
5. Cash (300 x $23) 6,900Treasury Stock (300 x $18) 5,400PIC in Excess of CostTS 1,500
6. Dividends Payable 3,600Cash 3,600
7. Cash (assumed cash) 57,000Service Revenue 57,000
Operating Expenses 36,000Cash (assumed cash) 36,000
Closing Entries
8. Service Revenue 57,000Retained Earnings 57,000
Retained Earnings 36,000Operating Expenses 36,000
Retained Earnings 3,600Dividends 3,600
9. Retained Earnings 6,000Appropriated Retained 6,000
11-56
Earnings
11-57
PROBLEM 11-20A (cont.)b.
Stockholders’ EquityPreferred Stock, $30 stated value,
2,000 shares issued and outstanding $ 60,000Common Stock, $10 par value,10,000 shares
issued, and 9,800 shares outstanding100,000
Paid-In Capital in Excess of Cost, Treasury Stk.
1,500
Total Paid-In Capital $161,500
Retained EarningsAppropriated 6,000Unappropriated 11,400
Total Retained Earnings 17,400Less: Treasury Stock (200 shares) (3,600)
Total Stockholders’ Equity $175,300
11-58
PROBLEM 11-21A
a.
Date Account Titles Debit Credit
1. Treasury Stock (1,000 x $16) 16,000Cash 16,000
2. Cash (300 x $20) 6,000Treasury Stock (300 x $16) 4,800PIC in Excess of Cost, TS 1,200
3. Cash 64,000Service Revenue 64,000
4. Operating Expenses 38,000Cash 38,000
b.
Stockholders’ EquityCommon Stock, $10 par value, 50,000 shares authorized, 40,000 shares
issued, and 39,300 shares outstanding$400,00
0Paid-In Capital in Excess of ParCommon Stock
150,000
Paid-In Capital in Excess of CostTreasury Stk.
1,200
Total Paid-In Capital $551,200
Retained Earnings 126,000Less: Treasury Stock (700 shares) (11,200)
Total Stockholders’ Equity $666,000
11-59
PROBLEM 11-22Aa.
Granger Corp.Statements Model For 2004
Balance Sheet Income Statement Statement of
Event Assets = Stockholders’ Equity Rev. - Exp. = Net Inc. Cash FlowsP. Stock+ C.
Stock+ PIC CS +Ret. Ear.
1. 600,000 = NA +300,000+ 300,000
+ NA NA NA = NA 600,000 FA
2. 250,000 =250,000 + NA+ NA + NA NA NA = NA 250,000 FA3. (12,500)1= NA + NA+ NA +(12,500) NA NA = NA (12,500) FA4. NA = NA + 15,000+37,500 +(52,500)2 NA NA = NA NA5. memo
no entry3
= NA + NA+ NA + NA NA NA = NA NA
6a. 210,000 = NA + NA+ NA +210,000 210,000
NA = 210,000 210,000 OA
6b. (128,000)
= NA + NA+ NA +(128,000)
NA 128,000
= (128,000)
(128,000) OA
Totals 919,500 =250,000 +315,000+337,500
+ 17,000 210,000
128,000
= 82,000 919,500 NC
1$50 x 5% = $2.50; $2.50 x 5,000 = $12,500215,000 x 5%=750 shares; 750 shares x $70 = $52,5003Memo: 2:1 stock split reduces common’s par to $10 and increases number of shares outstanding to 31,500
11-60
PROBLEM 11-22A (cont.)b.
General Journal
Date Account Titles Debit Credit
1. Cash (15,000 x $40) 600,000Common Stock $20 par 300,000Paid in Capital in Excess of
Par, CS300,000
2. Cash (5,000 x $50) 250,000Preferred Stock 250,000
3. Dividends ($50 x 5% x 5,000) 12,500Cash 12,500
4. Retained Earnings 37,500*Common Stock, $20 Par 15,000Paid-in Capital in Excess of
Par, CS22,500
5. Granger’s declaration of a two-for-one stock split will replace the 15,750 shares of $20 common stock with 31,500 shares of $10 common stock.
6a. Cash 210,000Service Revenue 210,000
6b. Operating Expenses 128,000Cash 128,000
*15,000 shares x 5% = 750 shares; 750 shares x $50 per share = $37,500
11-61
PROBLEM 11-22A (cont.)c.
Stockholders’ EquityPreferred Stock, $50 par value, 5%,
5,000 shares issued and outstanding
$250,000
Common Stock, $10, par, 31,500 shares issued and outstanding 315,000Paid-In Capital in Excess of Par, Common Stock
337,500
Total Paid-In Capital $902,500
Retained Earnings 17,000
Total Stockholders’ Equity $919,500
11-62
PROBLEM 11-23A
a. $600,000 30,000 shares = $20 per share
b. $20 par value per share x 6% = $1.20 per share
c. $500,000 + $200,000 = $700,000;$700,000 50,000 shares = $14 per share
d. The market price of the common stock is $11 more than the average issue price. There may be several reasons why this increase in share price has occurred. One reason is that investors anticipate above-average performance in the future. Also, improvement in general economic conditions can make the share price rise.
e. 1. 50,000 x 2 = 100,000 shares outstanding after the split.
2. No amount will be transferred from retained earnings.3. Theoretically, the market price will be $12.50 ($25
2).
11-63
PROBLEM 11-24A
Note: The memo incorporates a schedule showing the after-tax cash flows under each form of ownership and discusses LLCs.
MemoTo: Owners of Bates and AssociatesFrom: John Q CPADate: X/X/20XXRe: Forms of business ownership
As requested, this memo describes the advantages and disadvantages of the partnership versus corporate forms of business ownership.
Advantages DisadvantagesPartnership Ease of formation
Less regulation Lower effective
tax rate
Limited life Mutual agency Unlimited
liabilityCorporation Unlimited life
Limited liability Capital easier to
acquire & ownership easily transferred
More regulation Higher effective
tax rate
The most important of these advantages and disadvantages relate to taxation and owner’s liability.
11-64
PROBLEM 11-24A (cont.)
The schedule below illustrates the after-tax cash flows under each form:
Partnership CorporationIncome before taxes
$200,000 $200,000
Tax at entity level -0 - (50,000 ) Net Income distributed to owners
200,000 150,000
Less: Individual income tax (36%) (72,000 ) (54,000 )After-tax cash flow
$128,000 $ 96,000
After-tax cash flow available to each investor
$128,000 5 =$25,600
$96,000 5 =$19,200
Effective tax rate($72,000 $200,000)
=36%($104,000 $200,000)
=52%
The corporate form limits the potential liability of owners. Creditors of partnerships may lay claim to the personal assets of the owners as payment of company debts. The corporation, as a separate legal entity, is responsible for its own debts. Owners risk only the amount of their investment.
Limited liability companies (LLCs) offer many of the benefits associated with corporate ownership, yet income is taxed like partnerships. Thus, the burden of both double taxation and personal liability for partnership debts are avoided.
11-65
PROBLEM 11-25AAbbot Inc.
Statements Model
Balance Sheet Income Statement Statement of
Event
Assets
= Liab. + S. Equity
Rev. Exp. = Net Inc.
Cash Flows
1. + NA + NA NA NA + FA2. + NA + NA NA NA + FA3. NA NA + NA NA NA NA4. + NA + NA NA NA + FA5. NA NA + NA NA NA NA6. NA NA NA NA FA7. NA + NA NA NA NA8. NA NA NA NA FA9. + NA + NA NA NA + FA10. *NA NA NA NA NA NA NA
*No entry: memo record of change in par value and # of shares
11-66
PROBLEM 11-26A
Note: The worksheet is provided for the use of the instructor.
Assets = Net Assets
Event CashEndowed Fund Theater
Theatrical
Equip.=
Perm. Rest.
Temp. Rest. Unrest. Cash Flows
1a. 300,000 200,000 100,000 300,000 OA
1b. 600,000 600,000
600,000 FA
2. (600,000)
600,000 (600,000) IA
3. 55,000 55,000 55,000 OA4. (200,00
0)200,000 (200,00
0)200,000 (200,000)
IA5. (50,000) 50,000 (50,000) IA6. 120,000 120,000 120,000
OA7. (110,00
0)(110,00
0)(110,000)
OA8. (4,500)* (10,000)
*(14,500) NA
Bal. 115,000 600,000 195,500 40,000 = 600,000
-0- 350,500 115,000 NC
*Computation of Depreciation Expense:
11-67
Theater: ($200,000 $20,000) 40 = $4,500Equipment: ($50,000 $-0-) 5 = $10,000
11-68
PROBLEM 11-26A (cont.)
The Little TheatreStatement of Activities
For the Year Ended December 31, 2006
Changes in Unrestricted Net AssetsDonor Contributions $100,000Investment Revenue 55,000Released from Temporarily
Restricted200,000
Ticket Revenue 120,000Operating Expenses (110,000
)Depreciation Expense (14,500)
Net Change in Unrestricted Net Assets $350,500
Changes in Temporarily Restricted Assets
-0-
Donor Contributions 200,000Released to Purchase Theater (200,000
)Net Change in Temporarily Restricted Assets
-0-
Changes in Permanently Restricted Assets
Donor Contributions 600,000Net Change in Permanently Restricted Assets
600,000
Increase in Net Assets 950,500Net Assets at the Beginning of the Period
-0-
Net Assets at the End of the Period $950,500
11-69
PROBLEM 11-26A (cont.)
The Little TheatreStatement of Financial Position
As of the December 31, 2006
AssetsCash $115,00
0Endowed Investments Fund 600,000Theater $200,000Less: Accumulated Depreciation (4,500) 195,500
Theatrical Equipment 50,000Less: Accumulated Depreciation (10,000) 40,000
Total Assets $950,500
Net AssetsPermanently Restricted Assets $600,000Temporarily Restricted Assets -0-Unrestricted Assets 350,500
Total Net Assets $950,500
11-70
PROBLEM 11-26A (cont.)
The Little TheatreStatement of Cash Flows
For the Year Ended December 31, 2006
Cash Flows From Operating Activities:Temporarily Restricted Donor Cont. $200,000Unrestricted Donor Contributions 100,000Inflow from Investment Revenue 55,000Inflow from Ticket Revenue 120,000Outflow for Expenses (110,000
)Net Cash Flow from Operating Activities
$365,000
Cash Flows From Investing Activities:Outflow to Endowed Investment
Fund(600,000
)Outflow for Purchase of Theater (200,000
)Outflow to Purchase Theatrical
Equip.(50,000)
Net Cash Flow from Investing Activities (850,000)
Cash Flows From Financing Activities:Inflow from Permanently Rest.
Contribution600,000
Net Cash Flow from Financing Activities
600,000
Net Change in Cash 115,000Plus: Beginning Cash Balance -0-Ending Cash Balance $115,000
11-71
SOLUTIONS TO EXERCISES - SERIES B - CHAPTER 11
EXERCISE 11-1B
TransactionsCash Acquired from Owner
$20,000
Revenues 14,500Expenses 9,300Withdrawal 500
Dan Jones Sole ProprietorshipFinancial Statements
For the Year Ended December 31, 2009
Income Statement
Revenues $14,500
Expenses (9,300)
Net Income $ 5,200
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owner
20,000
Plus: Net Income 5,200
Less: Withdrawal by Owner (500)
Ending Capital Balance $24,700
11-72
EXERCISE 11-1B (cont.)
Dan Jones Sole ProprietorshipFinancial Statements
For the Year Ended December 31, 2009
Balance Sheet
AssetsCash $24,700
Total Assets $24,700
Liabilities $ -0-
EquityJones, Capital 24,700
Total Liabilities and Equity $24,700
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $14,500Outflow for Expenses (9,300)
Net Cash Flow from Operating Activities
$ 5,200
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Owner 20,000Outflow for Owner Withdrawals (500)
Net Cash Flow from Financing Activities
19,500
Net Change in Cash 24,700
11-73
Plus: Beginning Cash Balance -0-Ending Cash Balance $24,700
11-74
EXERCISE 11-2B
Transactions:Cash Contributions
C. Mills $24,500
35%
P. Price 45,500 65%Total $70,00
0
Revenues $15,000
Expenses 6,300Mills Withdrawal 600Price Withdrawal 1,400
M&P PartnershipFinancial Statements
For the Year Ended December 31, 2009
Income Statement
Revenues $15,000
Expenses (6,300)
Net Income $ 8,700
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owners
70,000
Plus: Net Income 8,700
Less: Withdrawal by Owners (2,000)
Ending Capital Balance $76,700
11-75
EXERCISE 11-2B (cont.)
Prepared for the instructor’s use:
Analysis of Capital Accounts:
Mills Price TotalBeginning Capital Balance
$ -0-
$ -0-
$ -0-
Investments 24,500 45,500 70,000Net Income 8,700
C. Mills 35% 3,045P. Price 65% 5,655
Withdrawals (600) (1,400) (2,000)Ending Capital Balances $26,94
5$49,75
5$76,70
0
11-76
EXERCISE 11-2B (cont.)
M&P PartnershipFinancial Statements
For the Year Ended December 31, 2009
Balance Sheet
AssetsCash $76,700
Total Assets $76,700
Liabilities $ -0-
EquityC. Mills, Capital 26,945P. Price, Capital 49,755
Total Liabilities and Equity $76,700
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $15,000Outflow for Expenses (6,300)
Net Cash Flow from Operating Activities
$ 8,700
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities
Inflow from Partners 70,000Outflow for Partners’
Withdrawals(2,000)
Net Cash Flow from Financing Activities
68,000
Net Change in Cash 76,700
11-77
Plus: Beginning Cash Balance -0-Ending Cash Balance $76,700
11-78
EXERCISE 11-3B
Transactions:Issued 1,000 shares of $5 par stock @ $18
$18,000
Revenues 23,000Expenses 17,000Dividends Paid 1,200
Stone CorporationFinancial Statements
For the Year Ended December 31, 2009
Income Statement
Revenues $23,000
Expenses (17,000)
Net Income $ 6,000
Statement of Changes in Stockholders’ Equity
Beginning Common Stock $ -0-Plus: Issuance of Common Stock
18,000
Ending Common Stock $18,000
Beginning Retained Earnings -0-Plus: Net Income 6,000Less: Dividend (1,200)Ending Retained Earnings 4,800
Total Stockholders’ Equity $22,800
11-79
EXERCISE 11-3B (cont.)
Stone CorporationFinancial Statements
For the Year Ended December 31, 2009
Balance Sheet
AssetsCash $22,800
Total Assets $22,800
Liabilities $ -0-
Stockholders’ EquityCommon Stock, $5 par value,1,000 shares issued and
outstanding$ 5,000
Paid-In Capital in Excess of Par 13,000Total Paid-In Capital 18,000
Retained Earnings 4,800
Total Liabilities and Stockholders’ Equity
$22,800
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $23,000Outflow for Expenses (17,000)
Net Cash Flow from Operating Activities
$ 6,000
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Sale of Stock 18,000Outflow for Dividends (1,200)
Net Cash Flow from Financing 16,800
11-80
Activities
Net Change in Cash 22,800Plus: Beginning Cash Balance -0-Ending Cash Balance $22,80
0
11-81
EXERCISE 11-4Ba.
Balance Sheet Income Statement Stmt. ofEven
tAssets = Lia
b+ Stockholders’
EquityRev
. Exp
.= Net
Inc.Cash Flow
Cash = + C. Stk.
+ PIC Exc.
3/1 100,000
= NA + 50,000
+ 50,000 NA NA = NA 100,000 FA
5/2 144,000
= NA + 60,000
+ 84,000 NA NA = NA 144,000 FA
b.Common Stock:
5,000 shs. x $10= $ 50,0006,000 shs. x $10= 60,000
Total $110,000
c.Paid-In Capital in Excess of Par
5,000 shs x ($20 $10)= $ 50,0006,000 shs x ($24 $10)= 84,000
Total $134,000
d. Total Contributed Capital:Common Stock $110,000Paid-In Capital 134,000Total $244,000
e. Total Assets: Cash $244,000
f.General Journal
Date
Account Titles Debit Credit
3/1 Cash 100,000
Common Stock 50,000Paid-In Capital in Excess of 50,000
11-82
Par
5/2 Cash 144,000
Common Stock 60,000Paid-In Capital in Excess of
Par84,000
11-83
EXERCISE 11-5Ba.
General Journal
Event
Account Titles Debit Credit
1. Cash 80,000Common Stock, $5 par 50,000Paid-In Capital in Excess of
Par, CS30,000
2. Cash 240,000Preferred Stock, $50 stated
value150,000
Paid-In Capital in Excess of SV, PS
90,000
3. Cash 800,000Common Stock, $5 par 400,000Paid-In Capital in Excess of
Par, CS400,000
b.Stockholders’ Equity:
Preferred Stock, $50 stated value, 5% cumulative class A, 20,000 shares authorized, 3,000 shares issued and outstanding
$ 150,000
Common Stock, $5 par value, 200,000 shares authorized, 90,000 shares issued and outstanding
450,000
Paid-In Capital in Excess of SV, Preferred Stock
90,000
Paid-In Capital in Excess of Par, Common Stock
430,000
Retained Earnings -0-
Total Stockholders’ Equity $1,120,000
11-84
11-85
EXERCISE 11-6B
a.
Balance Sheet Income Statement Stmt. ofEven
tAssets = Stockholders’ Equity Rev Exp
.= Net
Inc.Cash Flow
Cash =Pref. Stock +
No-ParC.
Stock+
PIC in Exces
s
1.120,000
= NA +120,000
+ NA NA NA = NA 120,000 FA
2. 80,000 =50,000 + NA + 30,000
NA NA = NA 80,000 FA
b.General Journal
Event
Account Titles Debit Credit
1. Cash 120,000
Common Stock, No Par 120,000
2. Cash 80,000Preferred Stock, $50 par value 50,000Paid-In Capital in Excess of
Par, PS30,000
11-86
EXERCISE 11-7B
a. 1,000 shares x $31 market value per share of stock = $31,000
b.
Balance Sheet Income Statement Stmt. ofEvent
Assets = Stockholders’ Equity
Rev. Exp.
= Net Inc.
Cash Flows
Cash + Land = C. Stk. + PIC Exc.
1. NA + 31,000
= 10,000 + 21,000 NA NA = NA NA
2. 12,400
+ NA = 4,000 + 8,400 NA NA = NA 12,400 FA
EXERCISE 11-8Ba.
Hawk CorporationGeneral Journal
Date Account Titles Debit Credit
1. Treasury Stock (1,000 x $38) 38,000Cash 38,000
2. Cash (500 x $55) 27,500Treasury Stock (500 x $38) 19,000Paid-In Capital in Excess of
Cost, TS8,500
b.Treasury Stock
1. 38,000 2. 19,000Bal. 19,000
11-87
11-88
EXERCISE 11-9Ba. & b.
Common Stock Issued Outstanding
Beginning Number of Shares
800 800
Issued This Period 2,000 2,000Repurchased as Treasury Stock
(300)
Resold Treasury Stock 100Ending Number of Shares (b)
2,800(a) 2,600
c.Sneed Corporation
General Journal
Date Account Titles Debit Credit
1. Cash (2,000 X $43) 86,000Common Stock, $10 par 20,000Paid-in Capital in Excess of Par,
CS66,000
2. Treasury Stock (300 x $38) 11,400Cash 11,400
3. Cash (100 x $40) 4,000Treasury Stock (100 x $38) 3,800Paid-In Capital in Excess of Cost,
TS200
d.Stockholders’ Equity
Common Stock, $10 par value, 10,000 shares authorized, 2,800 shares issued, and 2,600 shares outstanding
$28,000
Paid-In Capital in Excess of Par, Common
78,000
Paid-In Capital in Excess of Cost, TS 200Total Paid-In Capital $106,20
11-89
0
Retained Earnings 75,000
Less: Treasury Stock (7,600)
Total Stockholders’ Equity $173,600
11-90
EXERCISE 11-10Ba.
Balance Sheet Income Statement Stmt. ofDate Assets = Liab. + C.
Stk.+ Ret. Ear. Rev Exp. = Net
Inc.Cash Flows
5/1 NA = 120,000 + NA + (120,000)
NA NA = NA NA
5/15 NA = NA + NA + NA NA NA = NA NA 5/31 (120,00
0)= (120,00
0)+ NA + NA NA NA = NA (120,000)F
A
b.Lott CorporationGeneral Journal
Date Account Titles Debit Credit
5/1/05 Dividends 120,000Dividends Payable 120,000
5/15/05 No Entry
5/31/05 Dividends Payable 120,000Cash 120,000
12/31/05
Retained Earnings 120,000
Dividends 120,000
11-91
EXERCISE 11-11B
Computation of Preferred Dividends
Par Value of Stock
x Dividend %
=Dividend per Share x
Preferred shares
outstanding=
Total Dividend
s per Year
$50 x 7% = $3.50 x 2,000 = $7,000
a. Dividend arrearage as of January 1, 2008: $7,000
b.Dist. to
ShareholdersAmount Preferre
dCommon
Total Dividend Declared
$30,000
2007 Arrearage (7,000) $ 7,0002008 Preferred Dividends
(7,000) 7,000
Available for Common Shs.
16,000
Distributed to Common (16,000) $16,000
Total Distribution $14,000 $16,000
11-92
EXERCISE 11-12B
a.
Computation of Dividends to Be Paid:
Preferred Stock
$100 par value x 8% x 10,000 shs=
$ 80,000
Common Stock
$1 x 100,000 shs = 100,000
Total Dividend
$180,000
b.Date Account Titles Debit Credit
6/10/05 Dividends 180,000Dividends Payable 180,000
6/20/05 No Entry
7/1/05 Dividends Payable 180,000Cash 180,000
12/31/05 Retained Earnings 180,000(Closing Entry)
Dividends 180,000
11-93
EXERCISE 11-13B
a. Distribution of Dividend:
Distributed to Shareholders
Preferred Common
Total Dividend Declared $200,000
Preferred Arrearage* (80,000)
$ 80,000
Current Preferred Dividend
(80,000)
80,000
Available for Common 40,000Distributed to Common (40,000
)$40,000
Total $160,000 $40,000
*$100 X 8% X 10,000 Shares = $80,000b.
Varsity, Inc.General Journal for 2004
Date Account Titles Debit Credit
Mar. 8 Dividends 200,000Dividends Payable 200,000
Mar. 20
No Entry
Mar. 31
Dividends Payable 200,000
Cash 200,000
Dec. 31
Retained Earnings 200,000
Dividends 200,000
11-94
11-95
EXERCISE 11-14B
a. (10,000 shares x .05) x $14 = $7,000
b.
Balance Sheet Income Statement Stmt. of
Assets= Liab + Stockholders’ Equity Rev. Exp. = Net Inc. Cash Flows
+C. Stock+ PIC. Ex.
+ Ret. Ear.
NA = NA + 5,000 + 2,000 + (7,000) NA NA = NA NA
c.General Journal
Account Title Debit Credit
Retained Earnings 7,000Common Stock, $10 par 5,000Paid-In Capital in Excess of Par,
CS2,000
11-96
EXERCISE 11-15B
a. No formal entry would be made in the accounting records. A memo entry would indicate the number of shares had quadrupled and the par value had been reduced by three-fourths.
b. 100,000 shares x 4 = 400,000 new shares outstanding
$20 par value 4 = $5 new par value
c. Theoretically, the market value per share would be reduced to $60 ($240 4) after the split. However, if this is perceived as a good move by the company, the price per share may decrease to something over $60.
11-97
EXERCISE 11-16B
Computation of Price-Earnings Ratio:
1. Compute Earnings per Share:Net Income Number of Common Shares Outstanding
2. Compute Price-Earnings Ratio:Selling Price per Share Earnings per Share
a.Cooper Corporation:
Earnings per Share (EPS):Net Income Common Shs.
Outst.= EPS
$80,000 15,000 = $5.33
Price/Earnings Ratio:Selling Price/Share
Earnings per Share
= P/E Ratio
$70.00 $5.33 = 13.13
Eastman Corporation:
Earnings Per Share (EPS):Net Income Common Shs
Outst.= EPS
$55,000 15,000 = $3.67
Price/Earnings Ratio:Selling Price/Share
Earnings per Share
= P/E Ratio
$90.00 $3.67 = 24.52
b. Eastman Corporation appears to have greater potential for growth. Investors are willing to pay more for today’s
11-98
earnings because they believe that tomorrow’s earnings will be higher.
11-99
EXERCISE 11-17B
Sewon Ow is correct if the organization in question is a not-for-profit. Donor contributions to a NFP are classified as revenues on the statement of activities. If the contributions are unrestricted or temporarily restricted, the amount is included in the operating activities section of the statement of cash flows. Permanently restricted contributions are considered financing activities.
Mark Hayes is correct if the organization is a for-profit business. In this case, capital acquisitions appear on the capital statement and as a financing activity on the statement of cash flows.
11-100
SOLUTIONS TO PROBLEMS - SERIES B - CHAPTER 11
PROBLEM 11-18B
TransactionsCash Acquired from Owner
$40,000
Revenues 18,000Expenses 12,500Distributions 3,000
a. Sole ProprietorshipCalloway Co.
Financial StatementsFor the Year Ended December 31, 2009
Income Statement
Service Revenues $18,000
Operating Expenses (12,500)
Net Income $ 5,500
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owner
40,000
Plus: Net Income 5,500
Less: Withdrawal by Owner (3,000)
Ending Capital Balance $42,500
11-101
PROBLEM 11-18B a. (cont.)
Calloway Co.Financial Statements
For the Year Ended December 31, 2009
Balance Sheet
AssetsCash $42,500
Total Assets $42,500
Liabilities $ -0-
EquityMacy Calloway, Capital 42,500
Total Liabilities and Equity $42,500
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $18,000Outflow for Expenses (12,500
)Net Cash Flow from Operating Activities
$ 5,500
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Partners 40,000Outflow for Partners’
Withdrawals(3,000)
11-102
Net Cash Flow from Financing Activities
37,000
Net Change in Cash 42,500Plus: Beginning Cash Balance -0-Ending Cash Balance $42,50
0
11-103
PROBLEM 11-18B (cont.)b. Partnership
Calloway Co.Financial Statements
For the Year Ended December 31, 2009
Income Statement
Service Revenue $18,000
Operating Expenses (12,500)
Net Income $ 5,500
Capital Statement
Beginning Capital Balance $ -0-
Plus: Capital Acquired from Owners
40,000
Plus: Net Income 5,500
Less: Withdrawals by Owners (3,000)
Ending Capital Balance $42,500
Prepared for the instructor’s use:Analysis of Capital Accounts:
M. Calloway
A. Calloway
Total
Beginning Capital Balance
$ -0- $ -0- $ -0-
Investments 25,000 15,000 40,000Net Income* 2,200 3,300 5,500Withdrawals (1,800) (1,200) (3,000)Ending Capital Balances $25,400 $17,100 $42,500
*M. Calloway: $5,500 x 40% = $2,200A. Calloway: $5,500 x 60% = $3,300
11-104
PROBLEM 11-18B b. (cont.)
Calloway Co.Financial Statements
For the Year Ended December 31, 2009
Balance Sheet
AssetsCash $42,500
Total Assets $42,500
Liabilities $ -0-
EquityMacy Calloway, Capital 25,400Artie Calloway, Capital 17,100
Total Liabilities and Equity $42,500
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $18,000Outflow for Expenses (12,500)
Net Cash Flow from Operating Activities
$ 5,500
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Partners 40,000Outflow for Partners’
Withdrawals(3,000)
Net Cash Flow from Financing Activities
37,000
11-105
Net Change in Cash 42,500Plus: Beginning Cash Balance -0-Ending Cash Balance $42,500
11-106
PROBLEM 11-18B (cont.)c. Corporation
Calloway Inc.Financial Statements
For the Year Ended December 31, 2009
Income Statement
Service Revenues $18,000
Operating Expenses (12,500)
Net Income $ 5,500
Statement of Changes in Stockholders’ Equity
Beginning Common Stock $ -0-Plus: Issuance of Common Stock
40,000
Ending Common Stock $40,000
Beginning Retained Earnings -0-Plus: Net Income 5,500Less: Dividend Distributions (3,000)Ending Retained Earnings 2,500
Total Stockholders’ Equity $42,500
11-107
PROBLEM 11-18B c. (cont.)
Calloway Inc.Financial Statements
For the Year Ended December 31, 2009
Balance Sheet
AssetsCash $42,500
Total Assets $42,500
Liabilities $ -0-
Stockholders’ EquityCommon Stock, $5 par value,5,000 shares issued and
outstanding$25,000
Paid-In Capital in Excess of Par 15,000Total Paid-In Capital 40,000
Retained Earnings 2,500
Total Liabilities and Stockholders’ Equity
$42,500
Statement of Cash Flows
Cash Flows From Operating Activities:
Inflow from Revenues $18,000Outflow for Expenses (12,500)
Net Cash Flow from Operating Activities
$ 5,500
Cash Flows From Investing Activities
-0-
Cash Flows From Financing Activities:
Inflow from Sale of Stock 40,000Outflow for Dividends (3,000)
Net Cash Flow from Financing 37,000
11-108
Activities
Net Change in Cash 42,500Plus: Beginning Cash Balance -0-Ending Cash Balance $42,500
11-109
PROBLEM 11-19Ba.
General Journal
Date Account Titles Debit Credit
2008Jan. 5 Cash (10,000 x $28) 280,000
Common Stock, $10 par 100,000PIC in Excess of ParCS 180,000
Jan. 12
Cash (1,000 x $70) 70,000
Preferred Stock, $50 par 50,000PIC in Excess of ParPS 20,000
Apr. 5 Cash (40,000 x $40) 1,600,000Common Stock, $10 Par 400,000PIC in Excess of ParCS 1,200,000
Dec. 31
Cash 170,000
Service Revenue 170,000
Dec. 31
Operating Expenses 110,000
Cash 110,000
Dec. 31
Dividends ($50 x 6% x 1,000 shs.)
3,000
Dividends Payable 3,000
Closing Entries
Dec. 31
Service Revenue 170,000
Retained Earnings 170,000
Dec. 31
Retained Earnings 110,000
Operating Expenses 110,000
Dec. 31
Retained Earnings 3,000
11-110
Dividends 3,000
2009Feb. 15
Dividends Payable 3,000
Cash 3,000
11-111
PROBLEM 11-19B a. (cont.)
General Journal
Date Account Titles Debit Credit
2009Mar. 3 Cash (10,000 x $78) 780,000
Preferred Stock, $50 par 500,000PIC in Excess of ParPS 280,000
May 5 Treasury Stock (Common) (500 x $43)
21,500
Cash 21,500
Dec. 31
Cash 210,000
Service Revenue 210,000
Dec. 31
Operating Expenses 140,000
Cash 140,000
Dec. 31
Dividends 62,700*
Dividends Payable 62,700
Closing Entries
Dec. 31
Service Revenue 210,000
Retained Earnings 210,000
Dec. 31
Retained Earnings 140,000
Operating Expenses 140,000
Dec. 31
Retained Earnings 62,700
Dividends 62,700
*Preferred Stock: $3 x 11,000 shares = $33,000 Common Stock: $.60 x 49,500 shares = 29,700
11-112
Total Dividend $62,700
11-113
PROBLEM 11-19B (cont.)b.
Hamby CorporationBalance Sheet
As of December 31, 2008
AssetsCash $2,010,00
0Total Assets $2,010,00
0
LiabilitiesDividends Payable $
3,000Total Liabilities $
3,000
Stockholders’ EquityPreferred Stock, $50 par value, 6%
cumulative, 50,000 shares authorized, 1,000 shares issued and outstanding 50,000
Common Stock, $10 par value, 100,000 shares
authorized, 50,000 shares issued andoutstanding
500,000
Paid-In Capital in Excess of ParPreferred Stock
20,000
Paid-In Capital in Excess of ParCommon Stock
1,380,000
Total Paid-In Capital 1,950,000
Retained Earnings 57,000
Total Stockholders’ Equity 2,007,000
Total Liabilities and Stockholders’ Equity
$2,010,000
11-114
PROBLEM 11-19B b. (cont.)
Hamby CorporationBalance Sheet
As of December 31, 2009
AssetsCash $2,835,50
0Total Assets $2,835,50
0
LiabilitiesDividends Payable $
62,700Total Liabilities $
62,700
Stockholders’ EquityPreferred Stock, $50 par value, 6%
cumulative, 50,000 shares authorized, 11,000 shares issued and outstanding
550,000
Common Stock, $10 par value, 100,000 shares
authorized, 50,000 shares issued, 49,500 shares outstanding
500,000
Paid-In Capital in Excess of ParPreferred Stk.
300,000
Paid-In Capital in Excess of ParCommon Stk.
1,380,000
Total Paid-In Capital 2,730,000
Retained Earnings 64,300Less: Treasury Stock (21,500)
Total Stockholders’ Equity 2,772,800
Total Liabilities and Stockholders’ Equity
$2,835,500
11-115
11-116
PROBLEM 11-19B (cont.)c.
Schedule of Number ofShares of Common Stock
Shares Issued
Shares Outstandi
ng2008Jan. 5 10,000 10,000Apr. 5 40,000 40,000Totals 50,000 50,0002009May 5 (500)Totals 50,000 49,500
Shares issued and outstanding are the same for 2008. However, for 2009, the 500 shares of treasury stock reduce the number of outstanding shares. In 2009, there are 50,000 shares issued but only 49,500 outstanding.
11-117
PROBLEM 11-20Ba.
General Journal
Date
Account Titles Debit Credit
1. Cash (20,000 x $5) 100,000Common Stock, $5 par 100,000
2. Cash (1,000 x $20) 20,000Preferred Stock, $20 stated value 20,000
3. Treasury Stock (Common Stock) (1,000 x $7)
7,000
Cash 7,000
4. Dividends 1,500Dividends Payable 1,500
5. Cash 5,000Treasury Stock (500 x $7) 3,500PIC in Excess of CostTS 1,500
6. Dividends Payable 1,500Cash 1,500
7. Cash 54,000Service Revenue 54,000
Operating Expenses 32,000Cash 32,000
Closing Entries
8. Service Revenue 54,000Retained Earnings 54,000
Retained Earnings 32,000Operating Expenses 32,000
Retained Earnings 1,500Dividends 1,500
9. Retained Earnings 5,000Appropriated Retained Earnings 5,000
11-118
PROBLEM 11-20B (cont.)b.
One Co.Balance Sheet
As of December 31, 2009
AssetsCash $138,50
0Total Assets $138,500
Liabilities $ -0-
Stockholders’ EquityPreferred Stock, $20 stated value, 1,000
shares issued and outstanding $ 20,000Common Stock, $5 par value, 20,000 shares
issued and 19,500 shares outstanding
100,000
Paid-In Capital in Excess of CostTreasury Stock
1,500
Total Paid-In Capital 121,500
Retained EarningsAppropriated 5,000Unappropriated 15,500
Total Retained Earnings 20,500Less: Treasury Stock (500 shares) (3,500)
Total Stockholders’ Equity 138,500
Total Liabilities and Stockholders’ Equity $138,500
11-119
PROBLEM 11-21B
a. $2,100,000 200,000 shares =$10.50 per share
b. $22,500 $15 per share = 1,500 shares
c. $12,000 $15 per share = 800 shares
d.Outstanding Shares
Prior to Event 2 200,000Less: Treasury Stock (Event 2)
(1,500)
Total After Event 2 198,500
Plus: Treasury Stock Reissued
(Event 3)800
Total After Event 3 199,300
11-120
PROBLEM 11-22Ba.
Deaton Co.Statements Model For 2006
Balance Sheet Income Statement Stmt. ofEvent Assets = Liab
.+ Stockholders’ Equity Rev. Exp. = Net Inc. Cash Flows
P. Stock
+ C. Stock
+ Ret. Ear.
1. 200,000 = NA + NA + 200,000
+ NA NA NA = NA 200,000 FA
2. 100,000 = NA + 100,000
+ NA + NA NA NA = NA 100,000 FA
3. (6,000) = NA + NA + NA + (6,000) NA NA = NA (6,000) FA4.* NA = NA + NA + 30,000 + (30,000) NA NA = NA NA5. memo
NA = NA + NA + NA + NA NA NA = NA NA
6a. 145,000 = NA + NA + NA + 145,000 145,000
NA = 145,000 145,000 OA
6b. (97,000) = NA + NA + NA + (97,000) NA 97,000 = (97,000) (97,000) OATotals 342,000 = NA + 100,00
0+ 230,00
0+ 12,000 145,00
0 97,000 = 48,000 342,000 NC
*20,000 shares x 10% = 2,000 shares; 2,000 shares x $15 = $30,000
11-121
PROBLEM 11-22B (cont.)b.
General Journal
Date Account Titles Debit Credit
1. Cash (20,000 x $10) 200,000Common Stock, No Par 200,000
2. Cash (5,000 x $20) 100,000Preferred Stock, $20 Par 100,000
3. Dividends 6,000Cash 6,000
4. Retained Earnings 30,000*Common Stock, No Par 30,000
5. Deaton’s declaration of a two-for-one stock split will replace the 22,000 of no-par common stock with 44,000 shares of no-par common stock.
6. Cash 145,000Service Revenue 145,000
7. Operating Expenses 97,000Cash 97,000
Closing Entries
8. Service Revenue 145,000Retained Earnings 145,000
9. Retained Earnings 97,000Operating Expenses 97,000
10. Retained Earnings 6,000Dividends 6,000
*20,000 shares x 10% = 2,000 shares; 2,000 shares x $15 per share = $30,000
11-122
PROBLEM 11-22B (cont.)c.
Stockholders’ EquityPreferred Stock, $20 par value, 6%, 5,000 shares issued and outstanding $100,00
0Common Stock, no par value, 44,000 shares issued and outstanding 230,000Total Paid-In Capital $330,00
0
Retained Earnings 12,000
Total Stockholders’ Equity $342,000
d. Theoretically, the market value after the split will be reduced to $17.50 per share, one-half the value of the shares before the 2-for-1 split. In reality, this may not be the exact result because of other market factors.
11-123
PROBLEM 11-23B
a. $250,000 5,000 shares = $50 per share
b. $50 par value per share x 8% = $4 per share
c. $2,000,000 + $500,000 = $2,500,000;$2,500,000 100,000 shares = $25 per share
d. The par value of the preferred sock is $50 per share. This is a value that is assigned to the stock when the corporation was formed or in a later request for an addition stock issue. This value is usually unrelated to the market value. However, with preferred stock the market value and the par value are more closely aligned. The difference between market value and par value of preferred stock is usually driven by the difference between current interest rates and the amount of dividend the stock is paying.
e. 1. 100,000 x 3 = 300,000 shares outstanding after the split.
2. No amount will be transferred from retained earnings.
3. Theoretically, the market price will be $12 ($36 3).
11-124
PROBLEM 11-24B
Note: This exercise can be used to assess writing skills. If a more comprehensive answer is desired, this exercise can be assigned as a short research project.
Under common law, partners in a partnership have joint liability. This means that any and all partners are responsible for the debts of a partnership. This puts the personal assets of all of the partners at risk. Any partner can bind a partnership to a business agreement. In this case, all of the personal assets of Salvy are at risk. Even though he did not personally order the shipment, as a partner in the partnership, he is liable for partnership debts.
One of the primary advantages of the corporate form of organization is limited liability. Since a corporation is a separate legal entity, the assets of the owners are separate from that of the business. If this had been a corporation, only the investment that Salvy had made in the business would be lost. He would not be held personally liable for debts and claims of the business.
11-125
PROBLEM 11-25B
Baskin Inc.Statements Model
Balance Sheet Income Statement Stmt. ofEven
tAsset
s= Liab
.+ S.
EquityRev. Exp. = Net
Inc.Cash Flows
1. + NA + NA NA NA + FA2. NA NA NA NA FA3. NA + NA NA NA NA4. + NA + NA NA NA + FA5. + NA + NA NA NA + FA6. NA NA + NA NA NA NA7. + NA + NA NA NA + FA8. NA NA + NA NA NA NA9. NA NA NA NA NA NA NA10. NA NA NA NA FA
11-126
PROBLEM 11-26Ba.
MCPLFinancial Statements
For the Year Ended December 31, 2009
Income Statement
Revenue $120,000
Expenses (105,000)
Net Income $ 15,000
Balance Sheet
AssetsCash $ 90,000Facilities and Equipment $450,000Less: Accumulated Depreciation (25,000) 425,000
Total Assets $515,000
Liabilities $ -0-
Stockholders’ EquityCommon Stock $500,000Retained Earnings 15,000
Total Stockholders’ Equity 515,000
Total Liabilities and Stockholders’ Equity
$515,000
11-127
PROBLEM 11-26B a. (cont.)
MCPLStatement of Cash Flows
For the Year Ended December 31, 2009
Cash Flows From Operating Activities:Inflow from Revenue $120,000Outflow for Expenses (80,000)
Net Cash Flow from Operating Activities
$ 40,000
Cash Flows From Investing Activities:Outflow for Facilities Equipment (450,000
)Net Cash Flow from Investing Activities (450,000
)
Cash Flows From Financing Activities:Inflow from the Sale of Stock 500,000
Net Cash Flow from Financing Activities
500,000
Net Change in Cash 90,000Plus: Beginning Cash Balance -0-Ending Cash Balance $ 90,000
b.Worksheet provided for instructor’s use:
Assets = Net Assets
Event
CashFac. & Equip. =
Perm.
Rest.
Temp.
Rest.Unrest. Cash Flows
1, 500,000 500,000 500,000 OA2. (450,00
0)450,00
0(450,000)IA
11-128
3. 120,000 120,000 120,000 OA4. (80,000) (80,000) (80,000) OA5. (25,00
0)(25,000) NA
Tot. 90,000 425,000
= -0- -0- 515,000 90,000 NC
11-129
PROBLEM 11-26B b. (cont.)
MCPLFinancial Statements
For the Year Ended December 31, 2009
Statement of Activities
Changes in Unrestricted Net AssetsDonor Contributions $500,000Revenues 120,000Expenses (80,000)Depreciation Expense (25,000)
Net Change in Unrestricted Net Assets $515,000
Changes in Temporarily Restricted Assets
-0-
Changes in Permanently Restricted Assets
-0-
Increase in Net Assets 515,000Net Assets at the Beginning of the Year
-0-
Net Assets at the End of the Year $515,000
Statement of Financial Position
AssetsCash $
90,000Facilities and Equipment $450,000Less, Accumulated Depreciation (25,000) 425,000
Total Assets $515,000
Net AssetsPermanently Restricted Assets $ 0-
11-130
Temporarily Restricted Assets -0-Unrestricted Assets 515,000
Total Net Assets $515,000
11-131
PROBLEM 11-26B b. (cont.)
MCPLStatement of Cash Flows
For the Year Ended December 31, 2009
Cash Flows From Operating Activities:Unrestricted Donor Contributions $500,000Inflow from Revenues 120,000Outflow for Expenses (80,000)
Net Cash Flow from Operating Activities
$540,000
Cash Flows From Investing Activities:Outflow for Facilities Equipment (450,000
)Net Cash Flow from Investing Activities (450,000
)
Cash Flows From Financing Activities -0-
Net Change in Cash 90,000Plus: Beginning Cash Balance -0-Ending Cash Balance $ 90,000
11-132
ATC 11-1
Financial Statement Analysis
a. Yes, $.01 per share. See the balance sheet, page 27.
b. 2,601 million shares (See the balance sheet).
c. No. (See the Statement of Cash Flows)
d. The number of shares outstanding increased because of employee stock options that were exercised.
e. The NASDAQ (See page 1 of the 10-K, in the last paragraph of the “General” section).
11-133
ATC 11-2
b. Wendy’s stated value per share:$12,074 136,188 = .089 per share
Coca-Cola par value per share:$870,000,000 3,481,882,834= .25 per share
Harley Davidson par value per share:$3,210,000 321,185,567 = .010 per share
c. Wendy’s average issue price of common stock:2000: $435,218 136,188 = $3.201999: $410,521 134,856 = $3.04
Coca-Cola’s average issue price of common stock:2000: $4,066 3,482 = $1.171999: $3,445 3,466 = $.99
Harley Davidson’s average issue price of common stock:2000 : $288,600 321,186 = $.901999: $238,132 318,586 = $.75
d. Wendy’s stock outstanding at end of year:2000: 136,188,000 21,978,000 = 114,210,0001999: 134,856,000 16,626,000 = 118,230,000
Coca-Cola’s stock outstanding at end of year:2000: 3,481,882,834 997,121,427 = 2,484,761,4071999: 3,466,371,904 994,796,786 = 2,471,575,118
Harley Davidson’s stock outstanding at end of year:2000: 321,185,567 19,114,822 = 302,070,7451999: 318,586,144 15,863,518 = 302,722,626
11-134
ATC 11-2 (cont.)
e. Wendy’s average cost per share of treasury stock:2000: $492,957,000 21,978,000 = $22.431999: $399,522,000 16,626,000 = 24.03
Coca-Cola’s average cost per share of treasury stock:2000: $13,293,000,000 997,121,427 = $13.331999: $13,160,000,000 994,796,786 = $13.23
Harley Davidson’s average cost per share of treasury stock:2000: $313,994,000 19,114,822 = $16.431999: $187,992,000 15,863,518 = $11.85
f. All three of the companies appeared to be profitable because retained earnings increased from 1999 to 2000.
g. You can determine the amount of increase in retained earnings, which would be caused by profit, but net income cannot be determined because the dividends paid are not given and the payment of dividends will decrease retained earnings.
h.Wendy’s
(in thousands)
Stockholders’ Equity 2000 1999Common Stock $ 12,074 $ 11,941Capital in Excess of Stated Value 423,144 398,580Total Paid-in Capital 435,218 410,521
Retained Earnings 1,211,015 1,068,883
Other Adjustments (27,133) (14,443)Treasury Stock (492,957) (399,522)
Total Stockholders’ Equity $1,126,143 $1,065,439
11-135
ATC 11-2 h. (cont.)
Cola-Cola(in millions)
Stockholders’ Equity 2000 1999Common Stock $ 870 $ 861Capital Surplus 3,196 2,584Total Paid-in Capital 4,066 3,445
Retained Earnings 21,265 20,773
Other Adjustments (2,722) (1,551)Treasury Stock (13,293) (13,160)
Total Stockholders’ Equity $ 9,316 $ 9,507
Harley Davidson(in thousands)
Stockholders’ Equity 2000 1999Common Stock $ 3,210 $ 3,184Additional Paid-in Capital 285,390 234,948Total Paid-in Capital 288,600 238,132
Retained Earnings 1,431,017 1,113,376
Other Adjustments 308 (2,067)Treasury Stock (313,994) (187,992)Unearned Compensation (276) (369)
Total Stockholders’ Equity $1,405,655 $1,161,080
11-136
ATC 11-3Thinking About the Numbers -- Computing the P/E Ratios for Four Companiesa.
Adjusted for Company As Reported Stock Compensation
Sears Stock price $42.89 $42.89
EPS $3.89 = 11.0 times $3.77 = 11.4 times
TargetStock price $35.59 $35.59
EPS $1.40 = 25.4 times $1.39 = 25.6 times
CiscoStock price $19.22 $19.22 EPS $.39 = 49.3 times $.22 = 87.4 times
OracleStock price $19.58 $19.58
EPS $2.22 = 8.8 times $2.02 = 9.7 times
b. Two general conclusions may be reached based on the analysis of these four companies. First, investors are very optimistic about the growth potential of Cisco.
The second conclusion is that technology companies pay their executives a lot more in stock options than do retail companies. Stock compensation costs caused the EPS of the two retail companies to decline an average of 2%, while the EPS of the technology companies decreased an average of 14% as a result of stock options.
11-137
ATC 11-4
Only the stock market on which each company is listed is provided below. The closing price and P/E ratio will obviously change depending on the date this problem is assigned.
The NASDAQ is technically not a stock exchange, but an electronic over-the-counter system. However, many business persons think of it as a stock exchange nonetheless, so it is referred to as such here.
Company Symbol
Stock Exchang
e
Closing
Price
P/E Ratio
Berkshire Hathaway
BRKA NYSE
Intel INTC NASDAQ
Iomega IOM NYSE
Yahoo YHOO NASDAQ
Xerox XRX NYSE
11-138
ATC 11-5
Computation of Price Earnings Ratio:
1. Compute Earnings per Share:Net Income Number of Common Shares Outstanding
2. Compute Price Earnings Ratio:Selling Price per Share Earnings per Share
a.Geolock Corporation:
Earnings per Share (EPS):Net Income Common Shs.
Outst.= EPS
$8,000 2,000 = $4.00
Price/Earnings Ratio:Selling Price/Share
Earnings per Share
= P/E Ratio
$48.00 $4.00 = 12.00
Minerals Corporation:
Earnings Per Share (EPS):Net Income Common Shs
Outst.= EPS
$9,400 2,000 = 4.70
Price/Earnings Ratio:Selling Price/Share
Earnings per Share
= P/E Ratio
$94.00 $4.70 = 20.00
b. Minerals Corporation appears to have greater potential for growth. Investors are willing to pay more for today’s
11-139
earnings because they believe that tomorrow’s earnings will be higher.
11-140
ATC 11-6
Note to Instructor: The factors given below are only selected factors and not meant to be all inclusive.
MEMO
TO: Jim and Scott
FROM:
The advantages and disadvantages of the partnership and the corporate forms of business organizations are shown below.
Partnership:Advantages: Easy to form;
Not subject to many of the federal and state regulations imposed on corporations;
Partners may act on behalf of the business without approval from stockholders.
Disadvantages: Limited life;Mutual agency, each partner is an agent of the partnership and can bind the partnership to a contract;Unlimited liability.
Corporation:Advantages: Separate legal entity, thus owner’s liability
is limited to investment;Continuity of life; i.e., the corporation does not dissolve at the death, etc. of owners;Ownership is easily transferred;Easy access to capital funds.
Disadvantages: Government regulation;Double taxation.
Based on above information, I would recommend that the business be formed as a _____________________.
11-141
ATC 11-7
a.1. Converting to an accelerated method would increase expense on the income
statement thereby decreasing net income and the stockholders’ equity section (i.e., retained earnings) of the balance sheet. It would also reduce assets since the additional expense would increase accumulated depreciation thereby reducing the book value of long-term operational assets.
2. Increasing the receivables expected to be uncollectible would increase the amount of bad debt expense on the income statement with the resultant effect of reducing net income, and thereby stockholders’ equity (i.e., retained earnings), on the balance sheet. Further, it would reduce assets by reducing the value of receivables (increase the ending balance in the contra asset allowance for doubtful accounts).
3. Increasing the percentage of estimated warranty claims would increase warranty expense in the current period. This action would reduce net income and stockholders’ equity (i.e., retained earnings) on the balance sheet. Other balance sheet accounts affected would be warranties payable, which would increase liabilities for the period.
b. Stinson’s actions would cause an increase in stockholders’ equity in subsequent accounting periods. If inventory were written down in the current period, future periods would show less product costs (costs of goods sold in the future period when the inventory is sold would be less). The other three strategies would result in lower expenses and higher profits in subsequent periods with the resultant effect of increasing stockholders’ equity. However, the overall value of the firm would not be as high as it would have been because 10% of the second period’s earnings would be transferred to management through the bonus system.
11-142
ATC 11-7 (cont)
c. The managers of a company are hired to make decisions that are in the best interest of the stockholders (the owners of the company). They should make decisions that increase the value of stockholders’ equity, not decisions that increase their own personal worth. Increases in management’s compensation should be the result of increasing the profitability of the company. Stinson is considering manipulating accounting procedures to maximize management’s wealth (increase management bonuses). Since corporate profits were down, these bonuses are undeserved. Higher bonuses will decrease assets and retained earnings. Financial reports are one means to evaluate management on their ability to earn returns for the stockholders. Knowledgeable investors will be aware of the cash effects of Stinson’s decisions and could devalue the price of the company’s stock, resulting in future wealth declines. For these reasons, Stinson’s strategies are unethical. She is not doing her job, which is to look after the stockholders’ interest.
d. If bonuses were tied to stock prices, management would be motivated to make decisions that maximize the company’s value. Actions that increase the value of the firm would be reflected in the price of the stock. Accordingly, there would be goal congruence (i.e., maximization of the value of the firm) between the interest of the owners (i.e., investors) and the managers’ personal interest.
e. Since the company is expected to report a loss, the price earnings ratio cannot be computed. Accordingly, Stinson’s strategy would not affect the price-earnings ratio.
11-143
ATC 11-8 Using the EDGAR Database
NOTE: This solution was accurate as of January 4, 2002. However, the EDGAR database is subject to update at any time, so this solution will likely be “dated” at the time you assign this case to your students.
These data are from the December 30, 2000 financial statements and dollar amounts are in millions.
a. As of December 30, 2000, PepsiCo’s total shareholders’ equity was $7,249.
b. The par value of common stock is 1.67 cents per share.
c. As of December 30, 2000 PepsiCo held approximately 280 million shares of treasury stock.
d. There are several reasons a company’s stock can have a higher market value than its book value. These include:1. The fair market value of its assets, such as land, are higher than the
assets’ historical cost or book value.2. The “market” believes the company has goodwill that is not recorded on
the company’s balance sheet due to the GAAP rules regarding when goodwill may be recorded.
3. The “market” believes the company has potential future earnings power that is not reflected on its balance sheet under GAAP rules. For example, this might occur if the company has been granted a new patent that is expected to have great revenue potential, yet most of the cost the company incurred to develop the patent was “expensed” as R&D in prior years.
11-144