a. Balances 3,000,000 1,000,000 4,000,000 12% x 1,000,000 x 2 ( 240,000) 240,000 12% x 4,000,000 ( 480,000) 480,000 Balance for participation 2,280,000 456,000 1,824,000 Total 1,696,000 6,304,000 Divide by shares outstanding 10,000 40,000 Book value per share 169.60 157.60 b. Balances 3,000,000 1,000,000 4,000,000 12% x 1,000,000 x 2 ( 240,000) 240,000 15% x 4,000,000 ( 600,000) 600,000 Balance for participation 2,160,000 432,000 1,728,000 Total 1,672,000 6,328,000 Divide by shares 10,000 40,000 Book value per share 167.20 158.20 c. Balances 3,000,000 1,000,000 4,000,000 12% x 1,000,000 x 2 ( 240,000) 240,000 12% x 4,000,000 ( 480,000) 480,000 Balance for participation 2,280,000 4% x 1,000,000 40,000 2,240,000 Total 1,280,000 6,720,000 Divide by shares 10,000 40,000 Book value per share 128 168
174
Excess Preference Ordinary
d. Balances 3,000,000 1,000,000 4,000,000 12% x 1,000,000 x 2 ( 240,000) 240,000 To ordinary 2,760,000 _________ 2,760,000 Total 1,240,000 6,760,000 Divide by shares 10,000 40,000 Book value per share 124 169 e. Balances 3,000,000 1,000,000 4,000,000 12% x 1,000,000 ( 120,000) 120,000 To ordinary 2,880,000 _________ 2,880,000 Total 1,120,000 6,880,000 Divide by shares 10,000 40,000 Book value per share 112 172 CHAPTER 11
Problem 11-1 Problem 11-2
1. D 6. A 11. D 1. C 6. B 2. B 7. B 12. A 2. B 7. A 3. D 8. B 13. B 3. B 8. A 4. A 9. B 14. A 4. B 9. C 5. D 10. A 15. B 5. A 10. A
Problem 11-3 1. Basic earnings per share: Income from continuing operations (3,400,000 / 50,000) 68 Loss from discontinued operations (600,000 / 50,000) (12) Net income 56
2. Basic earnings per share:
Income from continuing operations 3,400,000 Less: Preference dividend (10% x 2,000,000) 200,000 Income to ordinary share 3,200,000 Income from continuing operations (3,200,000 / 50,000) 64 Loss from discontinued operations (12) Net income 52