chap004 intermediate
TRANSCRIPT
-
8/3/2019 Chap004 Intermediate
1/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-1
Chapter 4 The Income Statement and Statement of CashFlows
QUESTIONS FOR REVIEW OF KEY TOPICS
Question 4-1The income statement is a change statement that reports transactions revenues, expenses
gains and losses that cause owners equity to change during a specified reporting period.
Question 4-2Income from continuing operations includes the revenue, expense, gain, and loss transactions
that will probably continue in future periods. It is important to segregate the income effects of theseitems because they are the most important transactions in terms of predicting future cash flows.
Question 4-3Operating income includes revenues and expenses and gains and losses that are directly related
to the principal revenue generating activities of the company. Nonoperating income includes itemsthat are not directly related to these activities.
Question 4-4The single-step format first lists all revenues and gains included in income from continuing
operations to arrive at total revenues and gains. All expenses and losses are then grouped and
subtotaled, subtracted from revenues and gains to arrive at income from continuing operations. Themultiple-step format reports a series (multiple) of intermediate totals such as gross profit, operatingincome, and income before taxes. Very often income statements adopt variations of these formatsfalling somewhere in between the two extremes.
Question 4-5The term earnings quality refers to the ability of reported earnings (income) to predict a
companys future earnings. After all, an income statement simply reports on events that already haveoccurred. The relevance of any historical-based financial statement hinges on its predictive value.
Question 4-6
Restructuring costs include costs associated with shutdown or relocation of facilities ordownsizing of operations. They are reported as an operating expense in the income statement.
-
8/3/2019 Chap004 Intermediate
2/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-2
Question 4-7The process of intraperiod tax allocation matches tax expense or tax benefit with each major
component of income, specifically continuing operations and any item reported below continuingoperations. The process is necessary to achieve the desired result of separating the total income
effects of continuing operations from the two separately reported items - discontinued operations andextraordinary items, and also to show the after-taxeffect of each of those two components.
Answers to Questions (continued)
Question 4-8The net-of-tax income effects of a discontinued operation must be disclosed separately in the
income statement, below income from continuing operations. The income effects include income(loss) from operations and gain (loss) on disposal. The gain or loss on disposal must be disclosedeither on the face of the statement or in a disclosure note. If the component is held for sale but not
sold by the end of the reporting period, the income effects will include income (loss) from operationsand an impairment loss if the fair value less costs to sell is less than the book value of thecomponents assets. The income (loss) from operations of the component is reported separately indiscontinued operations on prior income statements presented for comparative purposes.
Question 4-9Extraordinary itemsare material gains and losses that are both unusual in nature and infrequent
in occurrence, taking into account the environment in which the entity operates.
Question 4-10Extraordinary gains and losses are presented, net of tax, in the income statement below
discontinued operations, if any.
-
8/3/2019 Chap004 Intermediate
3/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-3
Answers to Questions (continued)
Question 4-11GAAP permit alternative treatments for similar transactions. Common examples are the choice
among FIFO, LIFO, and average cost for the measurement of inventory and the choice among
alternative revenue recognition methods. A change in accounting principle occurs when a companychanges from one generally accepted treatment to another.
In general, we report voluntary changes in accounting principles retrospectively. This meansrevising all previous periods financial statements as if the new method were used in those periods.In other words, for each year in the comparative statements reported, we revise the balance of eachaccount affected. Specifically, we make those statements appear as if the newly adopted accountingmethod had been applied all along. Also, if retained earnings is one of the accounts whose balancerequires adjustment (and it usually is), we revise the beginning balance of retained earnings for theearliest period reported in the comparative statements of shareholders equity (or statements ofretained earnings if theyre presented instead). Then we create a journal entry to adjust all account balances affected as of the date of the change. In the first set of financial statements after th
change, a disclosure note would describe the change and justify the new method as preferable. It alsowould describe the effects of the change on all items affected, including the fact that the retainedearnings balance was revised in the statement of shareholders equity along with the cumulativeeffect of the change in retained earnings.
An exception is a change in depreciation, amortization, or depletion method. These changesare accounted for as a change in estimate, rather than as a change in accounting principle. Changesin estimates are accounted for prospectively. The remaining book value is depreciated, amortized, ordepleted, using the new method, over the remaining useful life.
Question 4-12A change in accounting estimate is accounted for in the year of the change and in subsequent
periods; prior years financial statements are not restated. A disclosure note should justify that thechange is preferable and should describe the effect of a change on any financial statement line itemsand per share amounts affected for all periods reported.
Question 4-13Prior period adjustments are accounted for by restating prior years financial statements when
those statements are presented again for comparison purposes. The beginning of period retainedearnings is increased or decreased on the statement of shareholders equity (or the statement ofretained earnings) as of the beginning of the earliest period presented.
-
8/3/2019 Chap004 Intermediate
4/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-4
Answers to Questions (concluded)
Question 4-14Earnings per share(EPS) is the amount of income achieved during a period for each share of
common stock outstanding. If there are different components of income reported below continuing
operations, their effects on earnings per share must be disclosed. If a period contains discontinuedoperations and extraordinary items, EPS data must be reported separately for income fromcontinuing operations and net income. Per share amounts for discontinued operations andextraordinary items would be disclosed on the face of the income statement.
Question 4-15Comprehensive income is the total change in equity for a reporting period other than from
transactions with owners. Reporting comprehensive income can be accomplished with a separatestatement or by including the information in either the income statement or the statement of changesin shareholders equity.
Question 4-16The purpose of the statement of cash flows is to provide information about the cash receipts
and cash disbursements of an enterprise during a period. Similar to the income statement, it is achange statement, summarizing the transactions that caused cash to change during a particular periodof time.
Question 4-17The three categories of cash flows reported on the statement of cash flows are:1. Operatingactivities Inflows and outflows of cash related to the transactions entering
into the determination of net income from operations.2. Investingactivities Involve the acquisition and sale of (1) long-term assets used in the
business and (2) nonoperating investment assets.3. Financingactivities Involve cash inflows and outflows from transactions with creditors
and owners.
Question 4-18 Noncash investing and financing activities are transactions that do not increase or decrease
cash but are important investing and financing activities. An example would be the acquisition of property, plant and equipment (an investing activity) by issuing either long-term debt or equitysecurities (a financing activity). These activities are reported either on the face of the statement ocash flows or in a disclosure note.
Question 4-19The direct method of reporting cash flows from operating activities presents the cash effect of
each operating activity directly on the statement of cash flows. The indirect method of reportingcash flows from operating activities is derived indirectly, by starting with reported net income andadding and subtracting items to convert that amount to a cash basis.
-
8/3/2019 Chap004 Intermediate
5/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-5
Question 4-20There are two possible separately reported items that could appear in income statements
discontinued operations and extraordinary items. International Financial Reporting Standards(IFRS) prohibit reporting extraordinary items.
Question 4-21IFRS provides the option of presenting components of other comprehensive income either in
(a) a single statement of comprehensive income or (b) in a separate income statement followed by astatement of comprehensive income. U.S. GAAPalsoallows the reporting of other comprehensiveincome in the statement of shareholders equity
Question 4-22U.S. GAAP designates cash outflows for interest payments and cash inflows from interest and
dividends received as operating cash flows. Dividends paid to shareholders are classified asfinancing cash flows. IFRS allows more flexibility. Companies can report interest and dividends
paid as either operating or financing cash flows and interest and dividends received as eitheoperating or investing cash flows. Interest and dividend payments usually are reported as financingactivities. Interest and dividends received normally are classified as investing activities
-
8/3/2019 Chap004 Intermediate
6/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-6
BRIEF EXERCISES
Brief Exercise 4-1
PACIFIC SCIENTIFIC CORPORATIONIncome Statement
For the Year Ended December 31, 2011($ in millions)
Revenues andgains:Sales ................................................................ $2,106Gain on sale of investments ............................. 45
Total revenues and gains .............................. 2,151
Expenses andlosses:Cost of goods sold ........................................... $1,240Selling .............................................................. 126General and administrative ............................... 105
Interest ............................................................. 35Income tax expense* ....................................... 258
Total expenses and losses ............................. 1,764 Net income ......................................................... $ 387
*$2,151 (1,240 + 126 + 105 + 35) = $645 x 40% = $258
Brief Exercise 4-2(a) Sales revenue $2,106
Less: Cost of goods sold (1,240)Gross profit 866Less: Selling expenses (126)
General and administrative expenses (105)Operating income $ 635
(b) Gain on sale of investments 45
Interest expense (35)Nonoperating income $10
-
8/3/2019 Chap004 Intermediate
7/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-7
Brief Exercise 4-3
PACIFIC SCIENTIFIC CORPORATIONIncome Statement
For the Year Ended December 31, 2011($ in millions)
Sales revenue ..................................................... $2,106Cost of goods sold .............................................. 1,240Gross profit ........................................................ 866
Operating expenses:Selling .............................................................. $126General and administrative ............................... 105
Total operating expenses .............................. 231
Operating income ............................................... 635
Other income (expense):Gain on sale of investments ............................. 45Interest expense ............................................... (35)
Total other income, net ................................ 10Income before income taxes .............................. 645
Income tax expense* .......................................... 258 Net income ......................................................... $ 387
*$645 x 40%
-
8/3/2019 Chap004 Intermediate
8/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-8
Brief Exercise 4-4(a) Sales revenue $300,000
Less: Cost of goods sold (160,000)General and administrative expenses (40,000)
Restructuring costs (50,000)Selling expenses (25,000)
Operating income $ 25,000
(b) Operating income $25,000Add: Interest revenue 4,000Deduct: Loss on sale of investments (22,000)Income before income taxes and
Extraordinary item 7,000Income tax expense (40%) (2,800)
Income before extraordinary item $ 4,200
(c) Income before extraordinary item $ 4,200Extraordinary item:
Loss from flood damage, net of $20,000tax benefit (30,000)
Net loss (25,800)
-
8/3/2019 Chap004 Intermediate
9/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-9
Brief Exercise 4-5
MEMORAX COMPANY
Partial Income StatementFor the Year Ended December 31, 2011
Income before income taxes and extraordinary item .......... $ 790,000Income tax expense* ......................................................... 316,000Income before extraordinary item ..................................... 474,000Extraordinary item:
Loss from earthquake, net of $208,000 tax benefit ......... (312,000) Net income ........................................................................ $ 162,000
*$790,000 x 40%
-
8/3/2019 Chap004 Intermediate
10/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-10
Brief Exercise 4-6
WHITE AND SONS, INC.
Partial Income StatementFor the Year Ended December 31, 2011
Income before income taxes and extraordinary item .......... $ 850,000Income tax expense* ......................................................... 340,000Income before extraordinary item ..................................... 510,000Extraordinary item:
Loss from earthquake, net of $160,000 tax benefit ......... (240,000) Net income ........................................................................ $ 270,000
Earnings per share:Income before extraordinary item ...................................... $ 5.10Loss from earthquake ........................................................ (2.40)
Net income ........................................................................ $ 2.70
*$850,000 x 40%
Note: Restructuring costs, interest revenue, and loss on sale of investments areincluded in income before income taxes and extraordinary item.
-
8/3/2019 Chap004 Intermediate
11/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-11
Brief Exercise 4-7
CALIFORNIA MICROTECH CORPORATION
Partial Income StatementFor the Year Ended December 31, 2011
Income from continuing operations before income taxes ... $ 5,800,000Income tax expense* ......................................................... 1,740,000Income from continuing operations ................................... $ 4,060,000Discontinued operations:
Loss from operationsof discontinued component(including gain on disposal of $2,000,000)** ......................... (1,600,000)
Income tax benefit ......................................................... 480,000
Loss on discontinued operations .................................... (1,120,000) Net income ........................................................................ $ 2,940,000
* $5,800,000 x 30%** Loss from operations of discontinued component:
Gain on sale of assets $ 2,000,000 ($10 million less $8 million)Operating loss (3,600,000)
Total before-tax loss $(1,600,000)
-
8/3/2019 Chap004 Intermediate
12/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-12
Brief Exercise 4-8
CALIFORNIA MICROTECH CORPORATION
Partial Income StatementFor the Year Ended December 31, 2011
Income from continuing operations before income taxes ... $ 5,800,000Income tax expense* ......................................................... 1,740,000Income from continuing operations ................................... $ 4,060,000Discontinued operations:
Loss from operationsof discontinued component** ....... (3,600,000)Income tax benefit ......................................................... 1,080,000
Loss on discontinued operations .................................... (2,520,000)
Net income ........................................................................ $ 1,540,000
* $5,800,000 x 30%**Includes only the operating loss. There is no impairment loss.
-
8/3/2019 Chap004 Intermediate
13/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-13
Brief Exercise 4-9
CALIFORNIA MICROTECH CORPORATION
Partial Income StatementFor the Year Ended December 31, 2011
Income from continuing operations before income taxes ... $ 5,800,000Income tax expense* ......................................................... 1,740,000Income from continuing operations ................................... $ 4,060,000Discontinued operations:
Loss from operationsof discontinued component(including impairment loss of $1,000,000)** ......................... (4,600,000)
Income tax benefit ......................................................... 1,380,000
Loss on discontinued operations .................................... (3,220,000) Net income ........................................................................ $ 840,000
*$5,800,000 x 30%** Loss from operations of discontinued component:
Impairment loss ($8 million book value less$7 million net fair value) $(1,000,000)
Operating loss (3,600,000)
Total before-tax loss $(4,600,000)
-
8/3/2019 Chap004 Intermediate
14/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-14
Brief Exercise 4-10
The change in inventory method is a change in accounting principle. Thedepreciation method change is considered to be a change in accounting estimate that is
achieved by a change in accounting principle and is accounted for prospectively,exactly as we would account for any other change in estimate. The inventory methodchange, however, is accounted for by retrospectively recasting prior years financialstatements presented with the current year for comparative purposes, applying the newinventory method (FIFO in this case) in those years.
Brief Exercise 4-11
This is a change in accounting estimate.
When an estimate is revised as new information comes to light, accounting forthe change in estimate is quite straightforward. We do not restate prior yearsfinancial statements to reflect the new estimate. Instead, we merely incorporate thenew estimate in any related accounting determinations from there on. If the after-taxincome effect of the change in estimate is material, the effect on net income andearnings per share must be disclosed in a note, along with the justification for thechange. Depreciation for 2011 is $25,000:
$300,000 Cost$ 50,000 Previous annual depreciation ($300,000 6 years)x 2 years 100,000 Depreciation to date (2009-2010)
200,000 Book value
8 yrs. Estimated remaining life(10 years - 2 years)$ 25,000 New annual depreciation
-
8/3/2019 Chap004 Intermediate
15/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-15
Brief Exercise 4-12
OREILLY BEVERAGE COMPANY
Statement of Comprehensive IncomeFor the Year Ended December 31, 2011
Net income ......................................................... $650,000Other comprehensive income (loss):
Unrealized gains on investment securities,net of tax ...................................................... $ 24,000
Deferred loss on derivatives, net of tax ........... (36,000)Total other comprehensive loss .......................... (12,000)Comprehensive income ...................................... $638,000
-
8/3/2019 Chap004 Intermediate
16/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-16
Brief Exercise 4-13
Cash Flowsfrom Operating Activities:
Collections from customers $ 660,000
Interest on note receivable 12,000Interest on note payable (18,000)Payment of operating expenses (440,000)
Net cash flows from operating activities $214,000
Only these four cash flow transactions relate to operating activities. The others areinvesting and financing activities.
Brief Exercise 4-14
Cash Flowsfrom Investing Activities:
Proceeds from note receivable collection $100,000Sale of land 40,000Purchase of equipment (120,000)
Net cash flows from investing activities $20,000
Cash Flowsfrom Financing Activities:Issuance of common stock $200,000Payment of dividends (30,000)
Net cash flows from financing activities 170,000
-
8/3/2019 Chap004 Intermediate
17/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-17
Brief Exercise 4-15
Cash Flowsfrom Operating Activities:
Net income $45,000
Adjustments for noncash effects:Depreciation expense 80,000
Changes in operatingassets andliabilities:Increase in prepaid rent (60,000)Increase in salaries payable 15,000Increase in income taxes payable 12,000
Net cash inflows from operating activities $92,000
Brief Exercise 4-16Under IFRS, interest received and interest paid usually are classified as investing
and financing cash flows, respectively, not operating cash flows as with U.S. GAAPThe revised cash flow categories usually would appear as follows:
Cash Flowsfrom Operating Activities:
Collections from customers $ 660,000Payment of operating expenses (440,000)
Net cash flows from operating activities $220,000
Cash Flowsfrom Investing Activities:Proceeds from note receivable collection $100,000Sale of land 40,000
Interest on note receivable 12,000
Purchase of equipment (120,000) Net cash flows from investing activities $32,000
Cash Flowsfrom Financing Activities:
Issuance of common stock $200,000Payment of dividends (30,000)
Interest on note payable (18,000) Net cash flows from financing activities 152,000
-
8/3/2019 Chap004 Intermediate
18/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-18
EXERCISES
Exercise 4-1
Requirement 1
GREEN STAR CORPORATIONIncome Statement
For the Year Ended December 31, 2011
Revenues andgains:Sales ................................................................ $1,300,000Interest ............................................................ 30,000
Gain on sale of investments ............................. 50,000Total revenues and gains .............................. 1,380,000
Expenses andlosses:Cost of goods sold ........................................... $720,000
Salaries ............................................................. 160,000Depreciation ..................................................... 50,000Interest ............................................................. 40,000Rent .................................................................. 25,000
Income tax ....................................................... 130,000Total expenses and losses ............................. 1,125,000 Net income ......................................................... $ 255,000
Earnings per share .............................................. $2.55
-
8/3/2019 Chap004 Intermediate
19/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-19
Exercise 4-1 (concluded)
Requirement 2
GREEN STAR CORPORATION
Income StatementFor the Year Ended December 31, 2011
Sales revenue ..................................................... $1,300,000Cost of goods sold .............................................. 720,000Gross profit ........................................................ 580,000
Operating expenses:
Salaries ............................................................. $160,000Depreciation ..................................................... 50,000Rent ................................................................. 25,000
Total operating expenses .............................. 235,000Operating income ............................................... 345,000
Other income (expense):Interest revenue ............................................... 30,000Gain on sale of investments ............................. 50,000
Interest expense ............................................... (40,000)Total other income, net ................................ 40,000Income before income taxes .............................. 385,000Income tax expense ............................................ 130,000
Net income ......................................................... $ 255,000
Earnings per share .............................................. $2.55
-
8/3/2019 Chap004 Intermediate
20/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-20
Exercise 4-2
Requirement 1
GENERAL LIGHTING CORPORATIONIncome Statement
For the Year Ended December 31, 2011
Revenues andgains:Sales ................................................................ $2,350,000Rental revenue ................................................. 80,000
Total revenues and gains .............................. 2,430,000
Expenses andlosses:Cost of goods sold ........................................... $1,200,300Salaries ............................................................ 300,000
Depreciation ..................................................... 100,000Interest ............................................................. 90,000Rent ................................................................. 50,000Loss on sale of investments ............................. 22,500Loss from inventory write-down ..................... 200,000Income tax expense * ....................................... 186,880
Total expenses and losses ............................. 2,149,680
Income before extraordinary item ......................Extraordinary item:Loss from flood damage (net of $48,000 tax benefit)
Net income .........................................................
280,320
(72,000)$ 208,320
Earnings per share:
Income before extraordinary item ......................Extraordinary loss ..............................................
Net income .........................................................
$ .93(.24)
$ .69
* 40% x $467,200
-
8/3/2019 Chap004 Intermediate
21/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-21
Exercise 4-2 (concluded)
Requirement 2
GENERAL LIGHTING CORPORATION
Income StatementFor the Year Ended December 31, 2011
Sales revenue ..................................................... $2,350,000Cost of goods sold .............................................. 1,200,300Gross profit ........................................................ 1,149,700
Operating expenses:Salaries ............................................................ $300,000Depreciation .................................................... 100,000
Rent ................................................................. 50,000Loss from inventory write-down ..................... 200,000
Total operating expenses .............................. 650,000Operating income ............................................... 499,700
Other income (expense):Rental revenue ................................................. 80,000Loss on sale of investments ............................. (22,500)Interest expense ............................................... (90,000)
Total other income (expense), net ................ (32,500)
Income before taxes and extraordinary item ....... 467,200Income tax expense * .......................................... 186,880Income before extraordinary item ......................Extraordinary item:Loss from flood damage (net of $48,000 tax benefit)
Net income .........................................................
280,320
(72,000)$ 208,320
Earnings per share:Income before extraordinary item ......................
Extraordinary loss .............................................. Net income .........................................................
$ .93
(.24)$ .69
* 40% x $467,200
-
8/3/2019 Chap004 Intermediate
22/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-22
Exercise 4-3
LINDOR CORPORATIONStatement of Income and Comprehensive Income
For the Year Ended December 31, 2011
Sales revenue ................................................................. $2,300,000Cost of goods sold .......................................................... 1,400,000Gross profit .................................................................... 900,000
Operating expenses:Selling and administrative ............................................ 420,000
Operating income ........................................................... 480,000
Other income (expense):Interest expense .............................................................. (40,000)Income before income taxes and extraordinary item ....... 440,000Income tax expense * ...................................................... 132,000Income before extraordinary item ...................................Extraordinary item:Gain on litigation settlement (net of $120,000
tax expense) ................................................................Net incomeOther comprehensive income:
Unrealized holding gains on investment securities,net of tax ..................................................................
Comprehensive income ..................................................
308,000
280,000588,000
56,000$644,000
Earnings per share:
Income before extraordinary item ...................................Extraordinary gain .........................................................Net income .....................................................................
$ 0.310.28
$ 0.59
* 30% x $440,000
-
8/3/2019 Chap004 Intermediate
23/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-23
Exercise 4-4
AXEL CORPORATIONIncome Statement
For the Year Ended December 31, 2011
Sales revenue ................................................................. $ 592,000Cost of goods sold .......................................................... 325,000Gross profit .................................................................... 267,000
Operating expenses:Selling ........................................................................ $67,000Administrative ........................................................... 87,000Restructuring costs ...................................................... 55,000
Total operating expenses .......................................... 209,000
Operating income ........................................................... 58,000
Other income (expense):Interest and dividends .................................................. 32,000Interest expense ...........................................................Total other income, net ................................................
(26,000)6,000
Income before income taxes and extraordinary item ...... 64,000Income tax expense* ...................................................... 25,600Income before extraordinary item ...................................Extraordinary item:Gain on litigation settlement (net of $34,400
tax expense) ................................................................Net income .....................................................................
38,400
51,600$ 90,000
Earnings per share:Income before extraordinary item ...................................Extraordinary gain .........................................................Net income .....................................................................
$ .38.52
$0.90
* 40% x $64,000
-
8/3/2019 Chap004 Intermediate
24/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-24
Exercise 4-5
CHANCE COMPANY
Partial Income StatementFor the Year Ended December 31, 2011
Income from continuing operations ................................... $ 350,000Discontinued operations:
Loss from operationsof discontinued component(including loss on disposal of $400,000)* .............................. (530,000)
Income tax benefit ......................................................... 212,000Loss on discontinued operations .................................... (318,000)
Net income ........................................................................ $ 32,000
Earnings per share:Income from continuing operations ................................... $ 3.50Loss from discontinued operations .................................... (3.18)
Net income ........................................................................ $ .32
* Loss on discontinued operations:
Loss on sale of assets $(400,000)
Operating loss (130,000)Total before-tax loss (530,000)
Less: Income tax benefit (40%) 212,000 Net-of-tax loss $(318,000)
-
8/3/2019 Chap004 Intermediate
25/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-25
Exercise 4-6
ESQUIRE COMIC BOOK COMPANY
Partial Income StatementFor the Year Ended December 31, 2011
Income from continuing operations * ................................. $ 552,000
Discontinued operations:Income from operations of discontinued component
(including loss on disposal of $350,000) ................................ 150,000Income tax expense ......................................................... 60,000Income on discontinued operations ................................. 90,000
Net income.......................................................................... $642,000
* Income from continuing operations:
Income before considering additional items $1,000,000Decrease in income due to restructuring costs (80,000)
Before-tax income from continuing operations 920,000
Income tax expense (40%) (368,000)Income from continuing operations $ 552,000
-
8/3/2019 Chap004 Intermediate
26/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-26
Exercise 4-7
Requirement 1
KANDON ENTERPRISES, INC.Partial Income Statement
For the Year Ended December 31, 2011
Income from continuing operations ................................... $ 400,000
Discontinued operations:Loss from operations of discontinued component
(including impairment loss of $50,000) * ............................. (190,000)Income tax benefit ........................................................... 76,000Loss on discontinued operations ..................................... (114,000)
Net income ........................................................................ $ 286,000
*Loss on discontinued operations:Operating loss $(140,000)Impairment loss ($250,000 - 200,000) (50,000)
Net before-tax loss (190,0Income tax benefit (40%) 76,000
Net after-tax loss on discontinued operations $(114,000)
Requirement 2
KANDON ENTERPRISES, INC.Partial Income Statement
For the Year Ended December 31, 2011
Income from continuing operations ................................... $ 400,000
Discontinued operations:Loss from operations of discontinued component *......... (140,000)
Income tax benefit .......................................................... 56,000Loss on discontinued operations ..................................... (84,000) Net income ........................................................................ $ 316,000
*Includes only the operating loss during the year. There is no impairment loss.
-
8/3/2019 Chap004 Intermediate
27/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-27
Exercise 4-8
Pretax income from continuing operations $14,000,000Income tax expense (5,600,000)
Income from continuing operations 8,400,000Less: Net income 7,200,000Loss from discontinued operations $1,200,000
$1,200,000 z 60%* = $2,000,000 = before tax loss from discontinuedoperations.
*1-tax rate of 40% = 60%
Pretax income of division $4,000,000Add: Loss from discontinued operations 2,000,000Impairment loss $6,000,000
Fair value of divisions assets $11,000,000Add: Impairment loss 6,000,000Book value of divisions assets $17,000,000
-
8/3/2019 Chap004 Intermediate
28/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-28
Exercise 4-9
Requirement 1
In general, we report voluntary changes in accounting principles retrospectivelyHowever, a change in depreciation method is considered a change in accounting
estimate resulting from a change in accounting principle. In other words, a change inthe depreciation method reflects a change in the (a) estimated future benefits from theasset, (b) the pattern of receiving those benefits, or (c) the companys knowledgeabout those benefits, and therefore the two events should be reported the same way.Accordingly, Canliss reports the change prospectively; previous financial statementsare not revised. Instead, the company simply employs the straight-line method fromnow on. The undepreciated cost remaining at the time of the change would bedepreciated using the straight-line method over the remaining useful life. A disclosurenote should justify that the change is preferable and should describe the effect of the
change on any financial statement line items and per share amounts affected for allperiods reported.
Requirement 2
Assets cost $800,000
Accumulated depreciation to date ($320,000 + 192,000) (512,000)
To be depreciated over remaining 3 years $288,000
2011 straight-line depreciation: $288,000 3 years = $96,000
Adjusting entry:
Depreciation expense (calculated above) ..................... 96,000Accumulated depreciation ...................................... 96,000
-
8/3/2019 Chap004 Intermediate
29/82
-
8/3/2019 Chap004 Intermediate
30/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-30
Exercise 4-11
Requirement 1
This is a change in accounting estimate.
Requirement 2
$2,400,000 Cost$240,000 Previous annual amortization ($2,400,000 10 years)x 2
1/2 yrs. 600,000 Amortization to date (2009-2011)
1,800,000 Book value 5 yrs. Estimated remaining life(given)
$ 360,000 New annual amortization
Exercise 4-12Earnings per share:
Income from continuing operations $5.00Loss from discontinued operations (1.60)Extraordinary gain 2.20
Net income $5.60
-
8/3/2019 Chap004 Intermediate
31/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-31
Exercise 4-13
Requirement 1
THE MASSOUD CONSULTING GROUPStatement of Income and Comprehensive Income (in part)
For the Year Ended December 31, 2011
Net income ......................................................... $1,354,000Other comprehensive income (loss):
Foreign currency translation gain, net of tax ... $168,000Unrealized losses on investment securities,
net of tax ...................................................... (56,000)
Total other comprehensive income .................... 112,000Comprehensive income ...................................... $1,466,000
Requirement 2
THE MASSOUD CONSULTING GROUPStatement of Comprehensive Income
For the Year Ended December 31, 2011
Net income ......................................................... $1,354,000Other comprehensive income (loss):
Foreign currency translation gain, net of tax ... $168,000Unrealized losses on investment securities
net of tax ...................................................... (56,000)Total other comprehensive income .................... 112,000Comprehensive income ...................................... $1,466,000
-
8/3/2019 Chap004 Intermediate
32/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-32
Exercise 4-14
Requirement 1
U.S. GAAP also permits the presentation of other comprehensive income itemsin the statement of shareholders equity.
Requirement 2
IAS No. 1 also allows companies to report other comprehensive income items in eithera combined statement of income and comprehensive income or in a separate statementof comprehensive income. Presentation in the statement of shareholders equity is not
permitted.
Exercise 4-151. b Purchase of equipment for cash.
2. a Payment of employee salaries.3. a Collection of cash from customers.4. c Cash proceeds from a note payable.5. b Purchase of common stock of another corporation for cash.
6. c Issuance of common stock for cash.7. b Sale of machinery for cash.8. a Payment of interest on note payable.9. d Issuance of bonds payable in exchange for land and building.
10. c Payment of cash dividends to shareholders.
11. c Payment of principal on note payable.
-
8/3/2019 Chap004 Intermediate
33/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-33
Exercise 4-16Bluebonnet Bakers
Statement of Cash FlowsFor the Year Ended December 31, 2011
Cash flows from operatingactivities:Collections from customers $ 380,000
Interest on note receivable 6,000Purchase of inventory (160,000)Interest on note payable (5,000)Payment of salaries (90,000) Net cash flows from operating activities $131,000
Cash flows from investingactivities:
Collection of note receivable 50,000Sale of investments 30,000Purchase of equipment (85,000) Net cash flows from investing activities (5,000)
Cash flows from financingactivities:Proceeds from note payable 100,000Payment of note payable (25,000)Payment of dividends (20,000) Net cash flows from financing activities 55,000
Net increase in cash 181,000
Cash and cash equivalents, January 1 17,000
Cash and cash equivalents, December 31 $ 198,000
-
8/3/2019 Chap004 Intermediate
34/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-34
Exercise 4-17Cash collected for interest, considered an operating cash flow by U.S. GAAP
could be classified as either an operating cash flow or an investing cash flowaccording to International Accounting Standards.
Cash paid for interest, considered an operating cash flow by U.S. GAAP, couldbe classified as either an operating cash flow ora financing cash flow according toInternational Accounting Standards.
Cash paid for dividends, considered a financing cash flow by U.S. GAAP, couldbe classified as either an operating cash flow ora financing cash flow according toInternational Accounting Standards.
Accordingly, the statement of cash flows prepared according to IFRS could bethe same as under U.S. GAAP (E4-16) or could be presented as follows:
Bluebonnet Bakers
Statement of Cash FlowsFor the Year Ended December 31, 2011
Cash flows from operatingactivities:Collections from customers $ 380,000
Purchase of inventory (160,000)Payment of salaries (90,000)Payment of dividends (20,000) Net cash flows from operating activities $110,000
Cash flows from investingactivities:Collection of note receivable 50,000Interest on note receivable 6,000Sale of investments 30,000
Purchase of equipment (85,000) Net cash flows from investing activities 1,000
Cash flows from financingactivities:Proceeds from note payable 100,000Payment of note payable (25,000)Interest on note payable (5,000) Net cash flows from financing activities 70,000
Net increase in cash 181,000
Cash and cash equivalents, January 1 17,000
Cash and cash equivalents, December 31 $ 198,000
-
8/3/2019 Chap004 Intermediate
35/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-35
Exercise 4-18Cash flows from operatingactivities:
Net income $17,300Adjustmentsfor noncash effects:
Depreciation expense 7,800Changes in operatingassets andliabilities:
Increase in accounts receivable (4,000)Decrease in inventory 5,500Decrease in prepaid insurance 1,200Decrease in salaries payable (2,700)Increase in interest payable 800Net cash flows from operating activities $25,900
Exercise 4-19
Requirement 1
Financing Investing Operating1. $300,0002. $(10,000)3. 4.
5. $ (5,000)6. (6,000)7. (70,000)8. 55,0009.
__________ __________ __________
$300,000 $(10,000) $(26,000) = $264,000
-
8/3/2019 Chap004 Intermediate
36/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-36
Exercise 4-19 (concluded)
Requirement 2
Wainwright CorporationStatement of Cash FlowsFor the Month Ended March 31, 2011
Cash flows from operatingactivities:Collections from customers $ 55,000Payment of rent (5,000)Payment of one-year insurance premium (6,000)Payment to suppliers of merchandise for sale (70,000) Net cash flows from operating activities $ (26,000)
Cash flows from investingactivities:
Purchase of equipment (10,000) Net cash flows from investing activities (10,000)
Cash flows fromfinancingactivities:
Issuance of common stock 300,000 Net cash flows from financing activities 300,000
Net increase in cash 264,000Cash and cash equivalents, March 1 40,000Cash and cash equivalents, March 31 $ 304,000
Noncash investingandfinancingactivities:
Acquired $40,000 of equipment by paying cash and issuing a note as follows:Cost of equipment $40,000Cash paid 10,000 Note issued
-
8/3/2019 Chap004 Intermediate
37/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-37
Exercise 4-20Cash flows from operatingactivities:
Net income $624,000Adjustmentsfor noncash effects:
Depreciation and amortization expense 87,000Changes in operatingassets andliabilities:
Decrease in accounts receivable 22,000Increase in inventories (9,200)Increase in prepaid expenses (8,500)Increase in salaries payable 10,000Decrease in income taxes payable (14,000)
Net cash flows from operating activities $711,300
-
8/3/2019 Chap004 Intermediate
38/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-38
Exercise 4-21Consistent with U.S. GAAP, international standards also require a statement of
cash flows. Consistent with U.S. GAAP, cash flows are classified as operatinginvesting, or financing. However, the U.S. standard designates cash outflows forinterest payments and cash inflows from interest and dividends received as operating
cash flows. Dividends paid to shareholders are classified as financing cash flows.IAS No. 7, on the other hand, allows more flexibility. Companies can report
interest and dividends paid as either operating or financing cash flows and interest anddividends received as either operating or investing cash flows. Interest and dividend
payments usually are reported as financing activities. Interest and dividends receivednormally are classified as investing activities.
Accordingly, the statement of cash flows prepared according to IFRS mostlylikely would be presented as follows (differences from U.S. GAAP in italics):
Bronco Metals
Statement of Cash Flows
For the Year Ended December 31, 2011
Cash flows from operating activities:Collections from customers $ 353,000Purchase of inventory (186,000)Payment of operating expenses (67,000)
Net cash flows from operating activities $100,000
Cash flows from investing activities:Interest on note receivable 4,000
Dividends receivedfrom investments 2,400Collection of note receivable 100,000Purchase of equipment (154,000)
Net cash flows from investing activities (47,600)
Cash flows from financing activities:Payment ofinterest on note payable (8,000)Proceeds from issuance of common stock 200,000Dividends paid (40,000)
Net cash flows from financing activities 152,000 Net increase in cash 204,400
Cash and cash equivalents, January 1 28,600
Cash and cash equivalents, December 31 $233,000
-
8/3/2019 Chap004 Intermediate
39/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-39
Exercise 4-22Tiger Enterprises
Statement of Cash FlowsFor the Year Ended December 31, 2011
($ in thousands)
Cash flows from operatingactivities:
Net income $ 900Adjustmentsfor noncash effects:
Depreciation expense 240Changes in operatingassets andliabilities:
Decrease in accounts receivable 80Increase in inventory (40)Increase in prepaid insurance (30)
Decrease in accounts payable (60)Decrease in administrative and other payables (100)Increase in income taxes payable 50 Net cash flows from operating activities $1,040
Cash flows from investingactivities:Purchase of plant and equipment (300)
Cash flows from financingactivities:Proceeds from issuance of common stock 100
Proceeds from note payable 200Payment of dividends (1) (940)
Net cash flows from financing activities(640)
Net increase in cash 100
Cash, January 1 200Cash, December 31 $ 300
(1)
Retained earnings, beginning $540
+ Net income 900- Dividends x x = $940Retained earnings, ending $500
-
8/3/2019 Chap004 Intermediate
40/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-40
Exercise 4-23The T-account analysis of the transactions related to operating cash flows is
shown below. To derive the cash flows, the beginning and ending balances in therelated assets and liabilities are inserted, together with the revenue and expense
amounts from the income statements. In each balance sheet account, the remaining(plug) figure is the other half of the cash increases or decreases.
Cash Flows (Operating)
(a.) 7,080 (b.) 130
(c.) 3,460
(d.) 1,900
(e.) 550
Sales Revenue Accounts Receivable
1/1 830 (a.) 7,080
7,000 7,000
12/31 750
Prepaid Insurance Insurance Expense
1/1 20
(b.) 130 100 100
12/31 50
Accounts Payable Inventory Cost of Goods Sold
(c.) 3,460 1/1 360 1/1 600 3,360 3,360
3,400 3,400
12/31 300 12/31 640
Admin. & Other Payables Admin. & Other Expense
(d.) 1,900 1/1 400
1,800 1,800
12/31 300
Income Taxes Payable Income Tax Expense
(e.) 550 1/1 150
600 600
12/31 200
Based on the information in the T-accounts above, the operating activities sectionof the SCF for Tiger Enterprises would be as shown next.
-
8/3/2019 Chap004 Intermediate
41/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-41
Exercise 4-23 (concluded)
Tiger Enterprises
Statement of Cash FlowsFor the Year Ended December 31, 2011
($ in thousands)
Cash flows from operatingactivities:Collections from customers $ 7,080
Prepayment of insurance (130)Payment to inventory suppliers (3,460)Payment for administrative & other exp. (1,900)Payment of income taxes (550)
Net cash flows from operating activities $ 1,040
-
8/3/2019 Chap004 Intermediate
42/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-42
Exercise 4-24
Requirement 1
FASB ASC 260: Earnings per Share.
Requirement 2
The specific citation that describes the additional information for earnings per
share that must be included in the notes to the financial is FASB ASC 26010501:Earnings per ShareOverallDisclosure.
Requirement 3
For each period for which an income statement is presented, an entity disclosesall of the following:
a. A reconciliation of the numerators and the denominators of the basic and dilutedper-share computations for income from continuing operations. The reconciliation
includes the individual income and share amount effects of all securities that affectearnings per share (EPS). Example 2 (see paragraph 260-10-55-51) illustratesthat disclosure. (See paragraph 260-10-45-3.) An entity is encouraged to refer to
pertinent information about securities included in the EPS computations that isprovided elsewhere in the financial statements as prescribed by Subtopic 505-10.
b. The effect that has been given to preferred dividends in arriving at incomeavailable to common stockholders in computing basic EPS.
c. Securities (including those issuable pursuant to contingent stock agreements) that
could potentially dilute basic EPS in the future that were not included in thecomputation of diluted EPS because to do so would have been antidilutive for the
period(s) presented. Full disclosure of the terms and conditions of these securitiesis required even if a security is not included in diluted EPS in the current period.
For the latest period for which an income statement is presented, an entity mustprovide a description of any transaction that occurs after the end of the most recent
period but before issuance of the financial statements that would have changedmaterially the number of common shares or potential common shares outstanding atthe end of the period if the transaction had occurred before the end of the period.
Examples of those transactions include the issuance or acquisition of common shares;the issuance of warrants, options, or convertible securities; the resolution of acontingency pursuant to a contingent stock agreement; and the conversion orexercise of potential common shares outstanding at the end of the period into commonshares.
-
8/3/2019 Chap004 Intermediate
43/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-43
Exercise 4-25
The FASB Accounting Standards Codification represents the single source ofauthoritative U.S. generally accepted accounting principles. The specific citation foreach of the following items is:
1. The criteria for determining if a gain or loss should be reported as anextraordinary item:
FASB ASC 22520452: Income StatementExtraordinary and UnusualItemsOther Presentation MattersCriteria for Presentation as Extraordinary.Extraordinary items are events and transactions that are distinguished by theirunusual nature and by the infrequency of their occurrence. Thus, both of thefollowing criteria shall be met to classify an event or transaction as anextraordinary item:
a. Unusual nature. The underlying event or transaction should possess a highdegree of abnormality and be of a type clearly unrelated to, or only incidentallyrelated to, the ordinary and typical activities of the entity, taking into account
the environment in which the entity operates.
b. Infrequency of occurrence. The underlying event or transaction should be ofa type that would not reasonably be expected to recur in the foreseeable future,
taking into account the environment in which the entity operates.
2. The calculation of the weighted average number of shares for basicearnings per share purposes:
FASB ASC 26010552: Earnings per ShareOverallImplementationGuidance and IllustrationComputing a Weighted Average.The weighted-average number of shares is an arithmetical mean average ofshares outstanding and assumed to be outstanding for EPS computations. Themost precise average would be the sum of the shares determined on a daily
basis divided by the number of days in the period. Less-precise averagingmethods may be used, however, as long as they produce reasonable results.Methods that introduce artificial weighting, such as the Rule of 78 method, arenot acceptable for computing a weighted-average number of shares for EPScomputations.
-
8/3/2019 Chap004 Intermediate
44/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-44
Exercise 4-25 (concluded)
3. The alternative formats permissible for reporting comprehensive income:FASB ASC 22010458: Comprehensive IncomeOverallOther
Presentation ItemsAlternative Formats for Reporting Comprehensive Income.An entity shall display comprehensive income and its components in a financialstatement that is displayed with the same prominence as other financialstatements that constitute a full set of financial statements. This Subtopic doesnot require a specific format for that financial statement but requires that an
entity display net income as a component of comprehensive income in thatfinancial statement. Examples 1 through 2 (paragraphs 220-10-55-4 through 55-27) provide illustrations of the components of other comprehensive income andtotal comprehensive income being reported below the total for net income in astatement that reports results of operations, in a separate statement ofcomprehensive income that begins with net income, and in a statement ofchanges in equity.
4. The classifications of cash flows required in the statement of cash flows:FASB ASC 23010451: Statement of Cash FlowsOverallOtherPresentation MattersForm and Content.A statement of cash flows shall report the cash effects during a period of anentity's operations, its investing transactions, and its financing transactions.
-
8/3/2019 Chap004 Intermediate
45/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-45
Exercise 4-26
List A List B
f 1. Intraperiod tax allocation a. Unusual, infrequent, and material gainsand losses.
g 2. Comprehensive income b. Starts with net income and worksbackwards to convert to cash.
a 3. Extraordinary items c. Reports the cash effects of each operatingactivity directly on the statement.
l 4. Operating income d. Correction of a material error of a priorperiod.
k 5. A discontinued operation e. Related to the external financing of thecompany.
j 6. Earnings per share f. Associates tax with income statementitem.
d 7. Prior period adjustment g. Total nonowner change in equity.e 8. Financing activities h. Related to the transactions entering into
the determination of net income.h 9. Operating activities (SCF) i. Related to the acquisition and disposition
of long-term assets.i 10. Investing activities j. Required disclosure for publicly traded
corporation.c 11. Direct method k. A component of an entity.
b 12. Indirect method l. Directly related to principal revenue-generating activities.
-
8/3/2019 Chap004 Intermediate
46/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-46
CPA / CMA REVIEW QUESTIONS
CPA Exam Questions
1. c. U.S. GAAP requires that discontinued operations be disclosed separatelybelow income from continuing operations.
2. d. Other than sales, COGS, and administrative expenses, only the gain or lossfrom disposal of equipment is considered part of income from continuingoperations. Income from continuing operations was ($5,000,000 - 3,000,000- 1,000,000 + 200,000) = $1,200,000.
3. a. In a single-step income statement, revenues include sales as well as otherrevenues and gains.
Sales revenue $187,000Interest revenue 10,200Gain on sale of equipment 4,700
Total $201,900
The discontinued operations and the extraordinary gain are reported belowincome from continuing operations.
4. a. The $400,000 impairment loss and the $1,000,000 loss from operationsshould be combined for a total loss of $1,400,000.
5. d. The change in the estimate for warranty costs is based on new informationobtained from experience and qualifies as a change in accounting estimate.A change in accounting estimate affects current and future periods and is notaccounted for by restating prior periods. The accounting change is a part ofcontinuing operations.
6. a. Dividends paid to shareholders is considered a financing cash flow, not anoperating cash flow.
7. c. Issuing common stock for cash is considered a financing cash flow, not aninvesting cash flow.
-
8/3/2019 Chap004 Intermediate
47/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-47
CMA Exam Questions
1. d. Discontinued operations and extraordinary gains and losses are shownseparately in the income statement, below income from continuingoperations. The cumulative effect of most voluntary changes in accounting
principle is accounted for by retrospectively revising prior years financialstatements.
2. c. The operating section of a retailers income statement includes all revenuesand costs necessary for the operation of the retail establishment, e.g., sales,cost of goods sold, administrative expenses, and selling expenses.
3 a. Extraordinary items should be presented net of tax after income fromoperations.
-
8/3/2019 Chap004 Intermediate
48/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-48
PROBLEMSProblem 4-1
REED COMPANY
Comparative Income StatementsFor the Years Ended December 31
2011 2010
Sales revenue ......................................................[1] $4,000,000 [6] $3,000,000Cost of goods sold ............................................... [2] 2,570,000 [7] 1,680,000Gross profit ......................................................... 1,430,000 1,320,000
Operating expenses:Administrative ..................................................[3] 750,000 [8] 635,000Selling ..............................................................[4] 340,000 [9] 282,000Loss from fire damage ....................................... 50,000 - -
Loss from write-down of obsolete inventory ...... 35,000 - -Total operating expenses ............................... 1,175,000 917,000
Operating income ................................................ 255,000 403,000
Other income (expense):Interest revenue ................................................. 150,000 140,000Interest expense ................................................. (200,000) (200,000)
Total other expenses (net) .............................. (50,000) (60,000)Income from continuing operations before
income taxes and extraordinary item .............. 205,000 343,000Income tax expense ............................................. 82,000 137,200Income from continuing operations before
extraordinary item ............................................ 123,000 205,800Discontinued operations:
Income (loss) from operations of discontinuedcomponent (including loss on disposal of$50,000 in 2011) ............................................. (10,000) 110,000
Income tax benefit(expense) ............................... 4,000 (44,000)Income (loss) on discontinued operations ......... [5] (6,000) 66,000
Income before extraordinary item ........................ 117,000 271,800Extraordinary item:Loss from earthquake (net of $40,000 tax benefit) . (60,000) - - Net income .......................................................... $ 57,000 $ 271,800
Earnings per share:Income from continuing operations before
extraordinary item ......................... .......................... $ .41 $ .69Discontinued operations .......................... ................. (.02) .22Extraordinary loss .......................... .......................... (.20) - -
Net income ......................... ........................... ............ $ .19 $ .91
-
8/3/2019 Chap004 Intermediate
49/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-49
Problem 4-1 (concluded)
[1] $4,400,000 - 400,000
[2] $2,860,000 - 290,000
[3] $800,000 - 50,000
[4] $360,000 - 20,000
[5] Loss in 2011:Operating income $ 40,000Loss on sale of assets (50,000)Loss before tax benefit (10,000)
Tax benefit (40% x $10,000) 4,000Loss on discontinued operations, net of tax benefit $ (6,000)
[6] $3,500,000 - 500,000 (sales from discontinued operation)
[7] $2,000,000 - 320,000 (cost of goods sold from discontinued operation)
[8] $675,000 - 40,000 (administrative expenses from discontinued operations)
[9] $312,000 - 30,000 (selling expenses from discontinued operations)
-
8/3/2019 Chap004 Intermediate
50/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-50
Problem 4-2
Requirement 1
JACKSON HOLDING COMPANYComparative Income Statements (in part)
For the Years Ended December 312011 2010
Income from continuing operations beforeincome taxes [1] ........................................ $3,000,000 $1,300,000
Income tax expense ........................................ 1,200,000 520,000
Income from continuing operations ................ 1,800,000 780,000Discontinued operations:
Income from operations of discontinuedcomponent (including gain on disposal of$600,000 in 2011)[2] ...................................... 200,000 (300,000)
Income tax expense (benefit) ....................... 80,000 120,000Income (loss) on discontinued operations .... 120,000 (180,000)
Net Income .................................................... $1,920,000 $ 600,000
[1] Income from continuing operations before income taxes:
2011 2010
Unadjusted $2,600,000 $1,000,000Add: Loss from discontinued operation 400,000 300,000Adjusted $3,000,000 $1,300,000
[2] Income from discontinued operations:
2011 2010Operating loss $(400,000) $(300,000)Gain on disposal 600,000 -Total $ 200,000 $(300,000)
-
8/3/2019 Chap004 Intermediate
51/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-51
Problem 4-2 (concluded)
Requirement 2
The 2011 income from discontinued operations would include only the operatingloss of $400,000. Since no impairment loss is indicated ($5,000,000 4,400,000 =
$600,000 anticipated gain), none is included. The anticipated gain on disposal is notrecognized until it is realized, presumably in the following year.
Requirement 3
The 2011 income from discontinued operations would include the operating lossof $400,000 as well as an impairment loss of $500,000 ($4,400,000 book value ofassets less $3,900,000 fair value).
-
8/3/2019 Chap004 Intermediate
52/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-52
Problem 4-3
Requirement 1
MICRON CORPORATIONPartial Income Statement
For the Year Ended December 31, 2011
Income from continuing operations beforeincome taxes and extraordinary item ....... [1]$1,300,000
Income tax expense ................................... 390,000
Income from continuing operations ........... 910,000
Discontinued operations:Loss from operations of discontinued
component (including loss on disposal of$300,000) ............................................... $(140,000)
Income tax benefit .................................. 42,000
Loss on discontinued operations ............. [2] (98,000)
Income before extraordinary item ............. 812,000
Extraordinary item:Loss from earthquake
(net of $240,000 tax benefit) ..................... (560,000)
Net Income ............................................... $ 252,000
[1] Income from continuing operations before taxes:Unadjusted $1,200,000Add: Gain from sale of factory 100,000Adjusted $1,300,000
[2] Loss on discontinued operations:Operating income $ 160,000Deduct: Loss on sale of assets (300,000)Loss before tax (140,000)Tax benefit (30% x $140,000) 42,000
Loss on discontinued operations $ (98,000)Requirement 2
These events will not, or are unlikely to occur again in the near future. Bysegregating them, users are better able topredictfuture cash flows.
-
8/3/2019 Chap004 Intermediate
53/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-53
Problem 4-41. Restructuring is an example of an event that is either unusual or infrequent, but not
both. Restructuring costs should be included in income from continuing operations but reported as a separate income statement component. The item is reported
gross, not net of tax as with extraordinary gains and losses.2. The extraordinary gain should be presented, net of tax, in the income statement
below income from continuing operations. Also, earnings per share for incomefrom continuing operations and for the extraordinary item should be disclosed.
3. The correction of the error should be treated as a prior period adjustment tobeginning retained earnings, not as an adjustment to current year's cost of goodssold. In addition, the 2010 financial statements should be restated to reflect thecorrection, and a disclosure note is required that communicates the impact of theerror on 2010 income.
-
8/3/2019 Chap004 Intermediate
54/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-54
Problem 4-5
ALEXIAN SYSTEMS, INC.Income Statement
For the Year Ended December 31, 2011
($ in millions except per share date)
Net sales revenue ............................................... $425Cost of goods sold .............................................. [1] 265Gross profit ........................................................ 160
Operating expenses:Selling and administrative ............................... [2] $128Restructuring costs .......................................... 26
Total operating expenses .............................. 154Operating income ............................................... 6
Other income:Interest revenue ............................................... 3Gain on sale of investments ............................. 6
Total other income ....................................... 9Income before income taxes and extraordinary
item ................................................................ 15Income tax expense ............................................ [3] 6Income before extraordinary item ......................Extraordinary gain (net of $48 in taxes).....................
Net income .........................................................
9[4] 72
$ 81
Earnings per share:Income before extraordinary item ......................Extraordinary gain .............................................
Net income .........................................................
$ 0.453.60
$ 4.05
[1]$270 - 5 (prior period adjustment)[2] $154 - 26 (restructuring costs)
[3]40% x $15[4] $120 less taxes of $48 (40% x $120)
Note: The difference in net income of $3 million ($81 million compared to $78 million on theoriginal income statement) is the effect of the inventory error of $5 million, less the 40% tax effect.
-
8/3/2019 Chap004 Intermediate
55/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-55
Problem 4-6
REMBRANDT PAINT COMPANYIncome Statement
For the Year Ended December 31, 2011($ in thousands, except per share
amounts)
Sales revenue ................................................................. $18,000Cost of goods sold .......................................................... 10,500
Gross profit .................................................................... 7,500Operating expenses:
Selling and administrative ........................................... $2,500Restructuring costs ...................................................... 800 3,300
Operating income ........................................................... 4,200Interest income (expense), net ........................................ (150)
Income from continuing operations before income taxesand extraordinary item ................................................ 4,050
Income tax expense ........................................................ 1,215Income from continuing operations before extraordinary
item ............................................................................ 2,835Discontinued operations:
Income from operations of discontinued component(including gain on disposal of $2,000) ................................ 400
Income tax expense ..................................................... 120Income on discontinued operations ............................. 280
Income before extraordinary item ................................... 3,115
Extraordinary gain (net of $900 tax expense) ..................... 2,100 Net income...................................................................... 5,2
Earnings per share:Income from continuing operations before extraordinary
item ............................................................................. $ 5.67Income on discontinued operations ................................ .56Extraordinary gain ......................................................... 4.20 Net income ..................................................................... $10.43
-
8/3/2019 Chap004 Intermediate
56/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-56
Problem 4-7
SCHEMBRI MANUFACTURING CORPORATIONCombined Statement of Income and Comprehensive Income
For the Year Ended December 31, 2011($ in 000s)
Sales revenue ............................................................... $15,300Cost of goods sold ........................................................ 6,200Gross profit .................................................................. 9,100Operating expenses:
Selling ....................................................................... $1,300
General and administrative ........................................ 800Restructuring costs .................................................... 1,200
Total operating expenses ....................................... 3,300Operating income ......................................................... 5,800
Other income (expense):Loss on sales of investments ......................................... $(220)Interest expense ............................................................ (180)Interest revenue ............................................................ 85
Other income (expense) ............................................. (315)Income from continuing operations before income taxes
and extraordinary item .................................................. 5,485Income tax expense ...................................................... 2,194Income from continuing operations before extraordinary
item ........................................................................... 3,291
Discontinued operations:Income from operationsof discontinued component(including gain on disposal of $1,400) ..................... 840
Income tax expense ................................................... (336)Income from discontinued operations ........................ 504
Income before extraordinary item ................................. 3,795Extraordinary item:
Loss from earthquake (net of $800 tax benefit) .......... (1,200) Net income .................................................................... 2,595Other comprehensive income:
Unrealized gains from investments (net of $128 tax) 192
Loss from foreign currency translation (net of $96 tax) (144) 48Comprehensive income $2,643
Problem 4-7 (concluded)
-
8/3/2019 Chap004 Intermediate
57/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-57
Earnings per share:*Income from continuing operations before extraordinary
item $2.74Discontinued operations .42
Extraordinary loss (1.00) Net income $2.1
*Weighted-average shares = 1,000,000 + (400,000/2) = 1,200,000
Note:The depreciation expense error is a prior period adjustment (to retained earnings) and is notreported in the income statement.
-
8/3/2019 Chap004 Intermediate
58/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-58
Problem 4-8
DUKE COMPANYStatement of Income and Comprehensive Income
For the Year Ended December 31, 2011Sales revenue ............................................................... $15,000,000Cost of goods sold ........................................................ 9,000,000Gross profit .................................................................. 6,000,000
Operating expenses:General and administrative ........................................ $1,000,000Selling ...................................................................... 500,000Restructuring costs .................................................... 300,000Loss from write-down of obsolete inventory 400,000
Total operating expenses ......................................... 2,200,000
Operating income ......................................................... 3,800,000
Other income (expense):Interest expense ......................................................... (700,000)
Income before income taxes and extraordinary item ..... 3,100,000Income tax expense ...................................................... 1,240,000Income before extraordinary item ................................. 1,860,000Extraordinary item:Loss from expropriation of overseas plant (net
of $1,200,000 tax benefit) .......................................... (1,800,000) Net Income .................................................................... 60,000
Other comprehensive income (loss):Foreign currency translation adjustment loss, net of tax (120,000)Unrealized gains on investment securities, net of tax 108,000
Total other comprehensive loss (12,000)Comprehensive income $ 48,000
Notes:1. The restructuring costs and the loss from write-down of inventory are not extraordinary items.2. The depreciation expense error is a prior period adjustment and is not reported in the income
statement.
-
8/3/2019 Chap004 Intermediate
59/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-59
Problem 4-9
Requirement 1
Diversified Portfolio Corporation
Statement of Cash Flows
For the Year Ended December 31, 2011
Cash flows from operatingactivities:
Collections from customers (1) $880,000Payment of operating expenses (2) (660,000)Payment of income taxes (3) (85,000)
Net cash flows from operating activities $135,000
Cash flows from investingactivities:
Sale of investments 50,000 Net cash flows from investing activities 50,000
Cash flows from financingactivities:
Proceeds from issue of common stock 100,000
Payment of dividends (80,000) Net cash flows from financing activities 20,000
Increase in cash 205,000Cash and cash equivalents, January 1 70,000Cash and cash equivalents, December 31 $275,000
(1)$900,000 in service revenue less $20,000 increase in accounts receivable.(2) $700,000 in operating expenses less $30,000 in depreciation less $10,000 increase
in accounts payable.(3)$80,000 in income tax expense plus $5,000 decrease in income taxes payable.
-
8/3/2019 Chap004 Intermediate
60/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-60
Problem 4-9 (concluded)
Requirement 2
Diversified Portfolio Corporation
Statement of Cash FlowsFor the Year Ended December 31, 2011
Cash flows from operatingactivities:
Net income $120,000Adjustmentsfor noncash effects:
Depreciation expense 30,000Changes in operatingassets andliabilities:
Increase in accounts receivable (20,000)Increase in accounts payable 10,000
Decrease in income taxes payable (5,000) Net cash flows from operating activities $135,000
-
8/3/2019 Chap004 Intermediate
61/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-61
Problem 4-10
Requirement 1
2010 Cash:
2010 Cash + Net increase in cash = 2011 Cash2010 Cash + 86 = 1452010 Cash = 59
2011 A/R:
2010 A/R + Cr. Sales Cash collections = 2011 A/R84 + 80 71 = 93
2010 Inventory:
2010 A/P + Purchases Cash Paid = 2011 A/P30 + Purchases 30 = 40Therefore, Purchases = 402010 Inventory + Purchases 2011 Inventory = Cost of goods sold2010 Inventory + 40 60 = 322010 Inventory = 52
2010 Accumulateddepreciation:
2011 accumulated depreciation less 2011 depreciation = 2010 accumulated depreci
65 10 = 55
-
8/3/2019 Chap004 Intermediate
62/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-62
Problem 4-10 (continued)
2010 Totalassets:
$59 + 84 + 52 + 50 + 150 55 = $340
2011 Totalassets:$145 + 93 + 60 + 150 65 = $383
2010 Income taxes payable:
2010 Inc. taxes payable + Inc. tax expense Income taxes paid =2011 Inc. taxes payable2010 Inc. taxes payable =2011 Inc. taxes payable + Taxes paid Inc. tax expense2010 Inc. taxes payable = 22 + 9 7 = $24
2011 Retainedearnings:
2010 R/E + Net income Dividends = 2011 R/E47 + 28 3 = 72
2010 Total liabilities andshareholders equity:
$30 + 9 + 24 + 230 + 47 = $340
2011 Total liabilities andshareholders equity:
$40 + 9 + 22 + 240 + 72 = $383
-
8/3/2019 Chap004 Intermediate
63/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-63
Problem 4-10 (concluded)
Requirement 2
Grandview CorporationStatement of Cash Flows
For the Year Ended December 31, 2011($ in millions)
Cash flows from operatingactivities:
Net income $ 28Adjustmentsfor noncash effects:
Depreciation expense 10
Gain on sale of investments (15)Changes in operatingassets andliabilities:
Increase in accounts receivable1 (9)Increase in inventory
2(8)
Increase in accounts payable3
10Decrease in income taxes payable
4(2)
Net cash flows from operating activities $14
1$93 84
2$60 52
3
$40 304$22 24
-
8/3/2019 Chap004 Intermediate
64/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-64
Problem 4-11Santana Industries
Statement of Cash FlowsFor the Year Ended December 31, 2011
($ in thousands)
Cash flows from operatingactivities:
Net income $ 3,850Adjustmentsfor noncash effects:
Depreciation expense 1,600Changes in operatingassets andliabilities:
Increase in accounts receivable (300)Increase in inventory (1,000)Decrease in prepaid rent 150
Increase in accounts payable 300Increase in interest payable 100Increase in unearned service revenue 200Decrease in income taxes payable (250) Net cash flows from operating activities $4,650
Cash flows from investingactivities:Purchase of equipment (4,000)
Sale of equipment 500 Net cash flows from investing activities (3,500)
Cash flows from financingactivities:Proceeds from loan payable 5,000Payment of dividends (1,000)
Net cash flows from financing activities 4,000
Net increase in cash 5,150
Cash, January 1 2,200Cash, December 31 $7,350
-
8/3/2019 Chap004 Intermediate
65/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-65
CASES
Judgment Case 4-1
Requirement 1
The term earnings quality refers to the ability of reported earnings (income) topredict a companys future earnings. After all, an income statement simply reports on
events that already have occurred. The relevance of any historical-based financialstatement hinges on its predictive value.
Requirement 2
To enhance predictive value, analysts try to separate a companys transitoryearnings effects from its permanent earnings. Transitory earnings effects result fromtransactions or events that are not likely to occur again in the foreseeable future, orthat are likely to have a different impact on earnings in the future.
Requirement 3
An often-debated contention is that, within GAAP, managers have the power, toa limited degree, to manipulate reported company income. And the manipulation isnot always in the direction of higher income. Many believe that manipulating incomereduces earnings quality because it can mask permanent earnings.
Requirement 4
You would consider the size of the gain in relation to net income, the size of thecompanys investment portfolio, and the frequency of gains and losses from the saleof investment securities in past years. The main objective is to determine thelikelihood of this type of gain occurring again in the future.
-
8/3/2019 Chap004 Intermediate
66/82
Chapter 04 - The Income Statement and Statement of Cash Flows
4-66
Judgment Case 4-2
Requirement 1
Restructuring costs include costs associated with shutdown or relocation of
facilities or downsizing of operations. Facility closings and related employee layoffstranslate into costs incurred for severance pay and relocation costs as well as asset
write-downs or write-offs.
Requirement 2
Prior to 2003, restructuring costs were recognized (expensed) in the period thedecision to restructure was made, not in the period or periods in which the actualactivities took place. Now, restructuring costs are expensed in the period(s) incurred.
Requirement 3
Restructuring costs would be included as an operating expense in a multi-step
income statement.
Requirement 4
An analyst must interpret restructuring charges in light of a companys pasthistory in this area. Information in disclosure notes describing the restructuring andmanagement plans related to the business involved also can be helpful.
Judgment Case 4-3No. Companies generally prefer to report earnings that follow a smooth, regular
upward path. They try to avoid declines, but they also want to avoid increases that
vary wildly from year to year. It is better to have two years of 15% earningsincreases than a 30% gain one year and none the next. As a result, some companiesbank earnings by understating them in particularly good years and use the banke