You are on page 1of 131

© 2013 Cengage Learning. All Rights Reserved.

May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

Solution Manual for Intermediate Accounting Reporting and Analysis 1st


Edition Wahlen Jones Pagach 1111822360 9781111822361
Full download link at:

Solution manual: https://testbankpack.com/p/solution-manual-for-intermediate-accounting-reporting-and-analysis-1st-edition-wahlen-jones-


pagach-1111822360-9781111822361/
Test bank: https://testbankpack.com/p/test-bank-for-intermediate-accounting-reporting-and-analysis-1st-edition-wahlen-jones-pagach-
1111822360-9781111822361/
CHAPTER 5

The Income Statement and the Statement of Cash Flows

CONTENT ANALYSIS OF END-OF-CHAPTER ASSIGNMENTS

TIME
5-1

NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

Q5-1 Income Statement Income statement; objectives of 1 Easy 5 Analytic Measurement Comprehension
financial reporting

Q5-2 Income Statement Purposes of income statement 1 Easy 5 Analytic Measurement Comprehension

Q5-3 Income Definition of income; capital 2 Easy 5 Analytic Measurement Comprehension


maintenance concept
Q5-4 Comprehensive Income Objective of comprehensive 2 Easy 5 Analytic Measurement Comprehension
income
Q5-5 Net Income Definition 2 Easy 5 Analytic Measurement Comprehension
Q5-6 Income Statement Steps for preparing/reporting 2 Easy 5 Analytic Measurement Comprehension
income statement
Q5-7 Revenues Definition; examples 3 Easy 5 Analytic Measurement Comprehension
Q5-8 Revenue Recognition Explanation of criteria for 3 Easy 5 Analytic Measurement Comprehension
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

revenue recognition
Q5-9 Revenue Recognition Explanation of criteria for 3 Easy 5 Analytic Measurement Comprehension
revenue recognition
Q5-10 Revenue Recognition Explanation of criteria for 3 Easy 5 Analytic Measurement Comprehension
revenue recognition
Q5-11 Expense Recognition Definition and discussion of 3 Easy 5 Analytic Measurement Comprehension
expenses
5-2
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

Q5-12 Expense Recognition Three principles associated with 3 Easy 5 Analytic Measurement Comprehension
expense recognition; examples

Q5-13 Gains and Losses Definition and examples 3 Easy 5 Analytic Measurement Comprehension
Q5-14 Operating Income Items included in operating 4 Easy 5 Analytic Measurement Comprehension
income
Q5-15 Income from Items including in income from 4 Easy 5 Analytic Measurement Comprehension
Continuing Operations continuing operations; format

Q5-16 Interperiod Tax Definition 5 Easy 5 Analytic Measurement Comprehension


Allocation
Q5-17 Intraperiod Tax Definition; how income tax 5 Easy 5 Analytic Measurement Comprehension
Allocation expense is related to each major
5-3

component of income
Q5-18 Results of Discontinued Items included in income from 6 Easy 5 Analytic Measurement Comprehension
Operations discontinued operations;
definition of component

Q5-19 Extraordinary Items Definition; criteria; examples 7 Easy 5 Analytic Measurement Comprehension
Q5-20 Unusual or Infrequent Reporting unusual or infrequent 7 Easy 5 Analytic Measurement Comprehension
Items items on income statement

Q5-21 Earnings per Share Definition and disclosure 8 Easy 5 Analytic Measurement Comprehension
Q5-22 Income Statement Identification of differences in 8 Easy 5 Analytic Measurement Comprehension
income between IFRS and U.S.
GAAP
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

Q5-23 Comprehensive Income Objective of comprehensive 9 Easy 5 Analytic Measurement Comprehension


income; items included in other
comprehensive income

Q5-24 Comprehensive Income Alternatives for reporting 9 Easy 5 Analytic Measurement Comprehension
comprehensive income
Q5-25 Statement of Cash Definition and purpose 10 Easy 5 Analytic Measurement Comprehension
Flows
Q5-26 Statement of Cash Major sections of the statement 10 Easy 5 Analytic Measurement Comprehension
Flows of cash flows
Q5-27 Statement of Cash Usefulness of statement of cash 10 Easy 5 Analytic Measurement Comprehension
Flows flows with other statements
5-4

Q5-28 Statement of Cash Activities included on statement 10 Easy 5 Analytic Measurement Comprehension
Flows of cash flows; examples

Q5-29 Statement of Cash Indirect method; net cash 10 Easy 5 Analytic Measurement Comprehension
Flows provided by operating activities

Q5-30 Statement of Cash Direct method; net cash 10 Easy 5 Analytic Measurement Comprehension
Flows provided by operating activities

Q5-31 Common-Size Analysis Most common profit margin 11 Easy 5 Analytic Measurement Comprehension
measures using common-size
analysis
Q5-32 Rate of Change Definition 11 Easy 5 Analytic Measurement Comprehension
Analysis
Q5-33 Return on Common Three determinants of a 11 Easy 5 Analytic Measurement Comprehension
Equity company's rate of return
5-5
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

Q5-34 Operating Segment Criteria used to determine 12 Easy 5 Analytic Measurement Comprehension
operating segments
Q5-35 Segment and Interim Usefulness of segment and 12 Easy 5 Analytic Measurement Comprehension
Reporting interim reporting
M5-1 Systematic and Expenses recognized using 3 AICPA Easy 10 Analytic Measurement Comprehension
Rational Allocation systematic and rational
allocation methods
M5-2 Cost of Goods Computation 4 AICPA Easy 10 Analytic Measurement Application
Available for Sale
M5-3 Cost of Goods Sold Computation 5 AICPA Easy 10 Analytic Measurement Application
M5-4 Expense Recognition Criteria used to determine 5 AICPA Easy 10 Analytic Measurement Application
expense recognition and/or
disclosure
5-6

M5-5 Loss from Sale of a Reporting loss from sale of 6 AICPA Easy 10 Analytic Measurement Comprehension
Component of the component
Business
M5-6 Extraordinary Items Presentation in the income 7 AICPA Easy 10 Analytic Measurement Comprehension
statement
M5-7 Extraordinary Items Computation of extraordinary 7 AICPA Easy 10 Analytic Measurement Application
losses
M5-8 Statement of Cash Activities included on statement 10 AICPA Easy 10 Analytic Measurement Comprehension
Flows of cash flows; examples

RE5-1 Multiple-Step Income Preparation of multiple-step 4 Easy 10 Analytic Measurement Application


Statement income statement
RE5-2 Single-Step Income Preparation of single-step 4 Easy 10 Analytic Measurement Application
Statement income statement
RE5-3 Cost of Goods Sold Preparation of schedule to 5 Easy 10 Analytic Measurement Application
determine cost of goods sold
5-7
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

RE5-4 Selling, General, and Preparation of schedule to 5 Easy 10 Analytic Measurement Application
Administrative determine selling, general, and
Expenses administrative expenses
RE5-5 Income Statement Preparation of partial income 6 Easy 10 Analytic Measurement Application
statement starting with pretax
income from operations

RE5-6 Statement of Retained Preparation of reconciliation of 7 Easy 10 Analytic Measurement Application


Earnings retained earnings
RE5-7 Income Statement Preparation of partial income 7,8 Easy 10 Analytic Measurement Application
statement starting with pretax
income from operations

RE5-8 Earnings per Share Reporting earnings per share 7,8 Easy 10 Analytic Measurement Application
5-8

RE5-9 Statement of Cash Preparation of operating 10 Easy 10 Analytic Measurement Application


Flows activities section using indirect
method
RE5-10 Statement of Cash Preparation of financing and 10 Easy 10 Analytic Measurement Application
Flows investing activities sections
E5-1 Simple Income Preparation using multiple-step 4 Easy 15 Analytic Measurement Application
Statement and single-step formats
E5-2 Simple Income Perpetual inventory system; 4 Easy 15 Analytic Measurement Application
Statement preparation using multiple-step
and single-step formats
E5-3 Income Statement Solve for missing amounts; next 4 Moderate 10 Analytic Measurement Analysis
Calculations level
E5-4 Cost of Goods Sold and Schedule for cost of goods sold; 4,5 Moderate 10 Analytic Measurement Analysis
Income Statement preparation of income
statement using multiple-step
formats
5-9
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

E5-5 Income Statement Solve for missing amounts; next 4,5 Moderate 20 Analytic Measurement Analysis
Calculations level
E5-6 Results of Discontinued Preparation of results from 6 Easy 15 Analytic Measurement Application
Operations discontinued operations section
of income statement
E5-7 Results of Discontinued Preparation of results from 6 Moderate 20 Analytic Measurement Analysis
Operations discontinued operations section
of income statement
E5-8 Basic Income Statement Preparation using multiple-step 4,7 Moderate 20 Analytic Measurement Analysis
and single-step formats; IFRS ,8
discussion; next level
E5-9 Income Statement Discuss appropriateness of 6,8 AICPA Moderate 20 Analytic Measurement Analysis
Deficiencies income statement presentation
5-10

E5-10 Basic Income Statement Preparation of multiple-step 4,9 Moderate 20 Analytic Measurement Analysis
and Statement of and single-step income
Comprehensive Income statements and statement of
comprehensive income

E5-11 Net Income and Preparation of income 4,9 Easy 15 Analytic Measurement Application
Comprehensive Income statement and statement of
comprehensive income under
two different methods
E5-12 Cost of Goods sold, Preparation of schedule of cost 4,5 Moderate 20 Analytic Measurement Analysis
Income Statement, and of goods sold, single-step ,9
Statement of income statement, multiple-
Comprehensive Income step income statement, and
statement of comprehensive
income
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

E5-13 Net Cash Flow from Preparation of operating 10 Easy 15 Analytic Measurement Application
Operating Activities activities section; indirect
method
E5-14 Operating Cash Flows: Preparation of operating 10 Easy 15 Analytic Measurement Application
Direct Method activities section; direct method

E5-15 Statement of Cash Prepare simple statement of 10 Moderate 15 Analytic Measurement Analysis
Flows cash flows using indirect
method
E5-16 Statement of Cash Prepare simple statement of 10 Moderate 15 Analytic Measurement Analysis
Flows cash flows using indirect
method
E5-17 Classifications Identification of where various 4,9 Moderate 10 Analytic Measurement Analysis
5-11

items would be reported in the ,10


financial statements

E5-18 Classifications Identification of where various 4,6 Moderate 10 Analytic Measurement Analysis
items would be reported in the ,7,
financial statements 8,9
,10

E5-19 Rate of Change Rate of change analysis; year- 11 Moderate 20 Analytic Measurement Analysis
Analyses to-year growth rates; next level

E5-20 Common-Size Analyses Common-size income 11 Moderate 20 Analytic Measurement Analysis


statements and balance sheets;
next level
E5-21 Ratios Computation of various ratios 11 Moderate 20 Analytic Measurement Analysis
5-12
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

E5-22 Ratios Computation of various ratios 11 Moderate 20 Analytic Measurement Analysis


E5-23 Income Statement and Multiple-step income 4,7 Moderate 20 Analytic Measurement Analysis
Retained Earnings statement; retained earnings ,11
statement; extraordinary item;
dividends; operating loss;
computation of return on
shareholders’ equity
E5-24 Income Statement and Cost of goods sold schedule; 4,5 Moderate 20 Analytic Measurement Analysis
Retained Earnings single-step income statement; ,7,
retained earnings statement; 11
extraordinary item; operating
loss; obsolete materials;
dividends; computation of profit
margin
5-13

E5-25 Segment Reporting Preparation of segment reports 12 Moderate 20 Analytic Measurement Analysis

E5-26 Interim Reporting Preparation of interim reports 12 Moderate 20 Analytic Measurement Analysis
P5-1 Results of Discontinued Journal entry for loss on held- 6 Moderate 50 Analytic Measurement Analysis
Operations for-sale division; preparation of
income statement including
results from discontinued
operations; preparation of
partial balance sheet

P5-2 Income Statement Lower portion; dividends; 6,7 Moderate 30 Analytic Measurement Analysis
component disposal;
extraordinary item; prior-period
correction; retained earnings
statement
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

P5-3 Income Statement Lower portion; dividends; prior- 6,7 Moderate 30 Analytic Measurement Analysis
period correction; extraordinary
item; change in accounting
estimate; sale of division;
retained earnings statement

P5-4 Classifications Matching of various items with 4,6 Moderate 25 Analytic Measurement Analysis
reporting component in the ,7
financial statements
P5-5 Classification Recognition of unusual and/or 4,6 Moderate 40 Analytic Measurement Analysis
infrequent items and indication ,7
of where to disclose; next level

P5-6 Violations of GAAP Identification and suggested 4,5 AICPA Moderate 35 Analytic Measurement Analysis
5-14

corrective action; next level ,8

P5-7 Misclassifications Identification of incorrectly 4,6 Moderate 40 Analytic Measurement Synthesis


classified items; preparation of a ,7,
corrected multiple-step income 8
statement and retained
earnings statement
P5-8 Misclassifications Preparation of a correctly 4,6 Moderate 30 Analytic Measurement Analysis
classified multiple-step income ,7,
statement and retained 8
earnings statement from
erroneous statements
P5-9 Complex Income Preparation of multiple-step 4,6 AICPA Challenging 40 Analytic Measurement Synthesis
Statement income statement, including ,7,
results of discontinued 8
operations and extraordinary
item
5-15
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

P5-10 Comprehensive: Preparation of comparative 4,9 Challenging 35 Analytic Measurement Synthesis


Comparative Income income statements, with
Statements discontinued operation and
extraordinary item
P5-11 Comprehensive Income Format multiple-step income 4,7 Moderate 40 Analytic Measurement Analysis
Framework statement, statement of ,9
comprehensive income, and
retained earnings statement
P5-12 Financial Statement Identification of nonarithmetic 4,5 AICPA Moderate 35 Analytic Measurement Analysis
Deficiencies errors; next level ,7,
8

P5-13 Comprehensive: Preparation of ending balance 10 Challenging 30 Analytic Measurement Synthesis


Balance Sheet from sheet from beginning balance
5-16

Statement of Cash sheet and statement of cash


Flows flows; next level

P5-14 Net Income and Preparation of income 9 Moderate 25 Analytic Measurement Synthesis
Comprehensive Income statement and reporting of
comprehensive income using
three different methods
P5-15 Statement of Cash Preparation of statement of 10 Moderate 15 Analytic Measurement Analysis
Flows cash flows from list of selected
items
P5-16 Statement of Cash Preparation of statement of 10 Moderate 15 Analytic Measurement Analysis
Flows cash flows from list of selected
items
P5-17 Statement of Cash Preparation of statement of 10 Moderate 15 Analytic Measurement Analysis
Flows: Direct Method cash flows from list of selected
items; direct method
5-17
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

P5-18 Rate of Change Rate of change analysis; various 11 Moderate 35 Analytic Measurement Analysis
Analyses and Ratios ratios; conceptual extension;
Analyses next level
P5-19 Comprehensive Merchandising income 4,6 Moderate 45 Analytic Measurement Analysis
statement; supporting ,7,
schedules; retained earnings 11
statement; profit margin ratio;
next level
P5-20 Comprehensive Manufacturing income 4,7 Moderate 50 Analytic Measurement Analysis
statement; supporting ,8,
schedules; retained earnings 11
statement; return on
shareholders' equity; IFRS
differences; next level
5-18

P5-21 Comprehensive Merchandising income 4,5 Moderate 50 Analytic Measurement Analysis


statement; periodic inventory ,6,
system; supporting schedules, 7,1
retained earnings statement; 1
return on shareholders’ equity;
next level
P5-22 Interim Reporting Preparation of 10-column 12 Moderate 40 Analytic Measurement Analysis
worksheet and interim income
statement, retained earnings
statement, and balance sheet

P5-23 Comparative Income Preparation of a multiple-step 4,1 AICPA Challenging 35 Analytic Measurement Synthesis
Statements comparative income statements 1,1
2
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

P5-24 Income Statement and Multiple-step income statement 4,1 Moderate 50 Analytic Measurement Analysis
Segment Reporting with segment information and 1,1
notes; divisional profit margins; 2
next level

C5-1 Revenue Recognition Criteria for revenue recognition 3 Moderate 20 Analytic Measurement Analysis

C5-2 Expense Recognition Three principles associated with 3 Moderate 20 Analytic Measurement Analysis
expense recognition
C5-3 Cost, Expense, and Loss Definitions and classifications of 3,4 AICPA Moderate 20 Analytic Measurement Analysis
various cost, expense and loss
terms
C5-4 Results of Discontinued Definition of component; 6 Moderate 20 Analytic Measurement Analysis
5-19

Operations accounting for discontinued


operations
C5-5 Extraordinary Items Identifying criteria; examples 7 Moderate 20 Analytic Measurement Analysis
and reporting of extraordinary
and ordinary items

C5-6 Extraordinary Items Interpreting whether scenario is 7 AICPA Moderate 20 Analytic Measurement Analysis
extraordinary and how it should
be reported
C5-7 Nonrecurring Items Discontinued operations; criteria 6,7 AICPA Moderate 20 Analytic Measurement Analysis
for classification as
extraordinary; reporting of
nonrecurring items
C5-8 Statement of Cash Explanation of format and 10 Moderate 20 Analytic Measurement Analysis
Flows importance of statement of
cash flows
Analysis
Measurement
20 Analytic
2,3 AICPA Moderate
Accruals, deferrals, and the
determination of income
Accrual Accounting
C5-9
5-20
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

TIME
NUMBER TOPIC CONTENT LO ADAPTED DIFFICULTY EST. AACSB AICPA BLOOM’S

C5-10 Capital Maintenance Capital maintenance and 11, Moderate 20 Analytic Measurement Analysis
income measurement 12
C5-11 Ethics and Sale of Disclosure of upcoming sale of Moderate 20 Analytic Measurement Analysis
Operating Component division from financial reporting
and ethical perspectives

C5-12 Analyzing Starbucks’s Using real company annual Moderate 20 Analytic Measurement Analysis
Income Statement and reports
Cash Flow Statement
Disclosures
C5-13 Analyzing LVMH Real company annual reports Moderate 20 Analytic Measurement Analysis
Group’s Income
Statement and
Comprehensive Income
5-21

Disclosures
C5-14 Researching GAAP Using the FASB Codification Moderate 20 Analytic Measurement Analysis
system
C5-15 Researching GAAP Using the FASB Codification Moderate 20 Analytic Measurement Analysis
system
ANSWERS TO QUESTIONS

Q5-1 In general, the income statement helps satisfy the objectives of financial reporting by
providing investors, lenders and other stakeholders with important information about the
company’s financial performance. The income statement provides information about a
company’s comprehensive income and its components, which helps users evaluate financial
performance, and assess the amounts, timing and uncertainty of future net cash inflows.

Q5-2 The purposes of an income statement include informing stakeholders so they can:
evaluate profitability and assess the return on investment in the company
assess the company’s operating capability and financial performance for the current period
and over time
evaluate management’s performance over time
predict the company’s future income and cash flows
understand the components of income
assess the company’s risk
compare performance against other companies
assess the impact of economic factors on the company

Q5-3 Under the capital maintenance concept, a corporation’s net income for a period of time is the
amount that it could distribute to shareholders without depleting the amount of capital the
shareholders have invested. A company’s income is measured by comparing the beginning
and ending net assets of the company after adjusting for any additional investments by
owners (such as proceeds from additional issues of shares) or distributions to owners (such as
dividends and share repurchases) during the period.

Q5-4 Comprehensive income is the change in equity of a company during a period from
transactions, other events, and circumstances related to nonowner sources. It includes all
changes in equity during a period except those resulting from investments by owners and
distributions to owners.
The intent of the FASB is for comprehensive income to be a broad and inclusive concept of
income that includes changes in the value of shareholders’ equity resulting from (1)
transactions, events and circumstances that are traditionally measured and reported in net
income, and (2) changes in the values of certain types of asset and liabilities that are reported
in other comprehensive income.

Q5-5 Net income is measured as Net Income = Revenues – Expenses + Gains – Losses. The accrual-
accounting based approach to income measures the accomplishments (resources created)
and the efforts (resources used up) so that the reported net income measures the results of
the company’s income-generating activities.

5-22
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Q5-6 To provide relevant and faithfully represented information about financial performance and
income to investors, lenders, and other creditors, the company must determine what, how,
and where to report the elements of the income statement. That is, the company must
complete a three-step process:
Step 1. What: Identify the elements that must be recognized in income.
Step 2. When: Determine the timing of recognition of income elements.
Step 3. Where: Report (classify) the elements on the income statement.

Q5-7 Revenues are increases in assets or settlements of liabilities during a period from delivering or
producing goods, rendering services, or other activities that are the company’s ongoing major
or central operations. The operating activities that generate revenues are the company’s
ongoing primary activities in producing and delivering goods and services to customers.

Q5-8 The two criteria that determine when revenues can be recognized are:
1. The revenues have been earned
2. Collection has occurred or is reasonably certain to occur.
The first criterion means the company cannot recognize revenue until it has produced and
delivered the goods or services to customers, and has earned the rights to the asset being
created or has settled the liability to a customer. The second criterion means that the future
economic benefits associated with assets being created have been realized (received in cash)
or are reasonably certain to be realized (such as future collection of cash from accounts
receivable).

Q5-9 The SEC emphasized four criteria for revenue recognition, which are consistent with the U.S.
GAAP criteria, but more specific:
1. Persuasive evidence of a sales arrangement must exist
2. Delivery has occurred or services have been rendered
3. The seller’s price to the buyer is fixed or determinable
4. Collectability is reasonably assured

Q5-10 Simultaneous: Revenue recognition occurs simultaneously with cash flows from customers in
most retail operations. Stores and restaurants and other similar operations typically deliver
goods or services to their customers and receive payment at the point of sale, thereby
simultaneously satisfying both revenue recognition criteria.
Accrued revenue: Companies may accrue revenues and recognize them on the income
statement and as accounts or notes receivable on the balance sheet, and the cash flows from
the customers will occur in a subsequent period. In these cases, the earnings process is
complete, and the future cash receipts are reasonably certain to occur. Most credit sales are
examples.

5-23
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Deferred revenue: Some companies receive cash from customers in advance of completing
the earning process, in which case the companies recognize deferred revenues for
performance obligations to their customers. For example, prepayments or deposits for future
delivery of goods and services, sales of airline tickets, season tickets for sports or
entertainment events, subscriptions to magazines or newspapers, memberships, insurance
premiums, and other arrangements like these involve customers prepaying for goods and
services. Under these arrangements, receipt of prepayment from customers triggers a liability
(a performance obligation to deliver goods or services). Revenue cannot be recognized until
the liability is settled, which occurs after the company has completed the earnings process by
delivering the goods or services.

Q5-11 According to FASB’s Statement of Concepts No. 6, expenses arise from outflows or using up
assets or incurring liabilities (or a combination of both) from delivering or producing goods,
rendering services, or carrying out other activities that are the company’s ongoing major or
central operations. Expenses measure and report the efforts or sacrifices made to conduct
business activities.

Q5-12 The three principles for recognizing the expenses to be matched against revenues, as
identified by the FASB are:

1. Association of cause and effect. Some costs are recognized as expenses on the basis of a
direct association with specific revenues. Examples are cost of products sold,
transportation costs for delivery of goods sold to customers, and sales commissions.

2. Systematic and rational allocation. Some costs are recognized as expenses in a particular
accounting period based on a systematic and rational allocation among the periods in
which benefits are provided. Examples include depreciation of fixed assets, amortization
of intangible assets, and the allocation of prepaid costs.

3. Immediate recognition. Some costs are recognized as expenses in the current accounting
period because the costs incurred during the period provide no discernible future
benefits (they do not result in assets). Examples are management’s salaries and most
selling and administrative costs.

Q5-13 Gains are increases in the equity (net assets) of a company from peripheral or incidental
transactions, and from all other events and circumstances during a period except those that
result from revenues or investments by owners. Losses are decreases in the equity (net assets)
of a company from peripheral or incidental transactions, and from all other events and
circumstances during a period except those that result from expenses or distributions to
owners. Gains or losses may be classified into three categories:
1. Gains or losses from exchange transactions. Examples are gains or losses on sales or
disposals of fixed assets such as equipment or land or financial assets such as an
investment security.

5-24
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
2. Gains or losses from holding resources or obligations while their values change. Examples
are losses resulting from writing down inventory from cost to market; gains or losses from
a change in fair value of certain investment securities; impairment losses on property,
plant, or equipment or intangibles.
3. Gains or losses resulting from nonreciprocal transfers between a company and nonowners.
Examples include those due to lawsuits, assessments of fines or damages by a court, or
natural catastrophes such as earthquakes or fires.

Q5-14 Items included in a company’s operating income are:


1. Sales revenues (net)
2. Cost of goods sold
3. Operating expenses
4. Other operating income items (gains and losses)

Q5-15 Items included in a company’s income from continuing operations are:


1. Operating income, which is measured as sales revenues (net) minus costs of goods sold
and operating expenses, plus or minus any other operating income items (gains or losses)
2. Interest expense
3. Interest and dividend income
4. Unusual and nonrecurring gains and losses
5. Income taxes associated with continuing operations
If the company uses a single-step format to prepare its income statement, those items are
classified into two categories: revenues or expenses. All operating and other revenues are
itemized and summed to determine the revenues. The cost of goods sold, operating
expenses, other expenses, and income tax expense are summed to determine the total
expenses. The difference between the total revenues and total expenses is the income from
continuing operations.
If the company uses a multiple-step format to prepare its income statement, the format is as
follows:
Sales revenues (net)
Less: Cost of goods sold
Gross profit
Less: Operating expenses
Operating income
Interest expense
Interest and dividend income
Unusual and nonrecurring gains and losses
Pretax income from continuing operations
Less: Income tax expense
Income from continuing operations

Q5-16 Interperiod tax allocation involves allocating a corporation’s total income tax obligation as an
expense across various accounting periods because of temporary (timing) differences

5-25
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
between its taxable income and pretax financial income.

5-26
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Q5-17 Intraperiod tax allocation involves apportioning a corporation’s total income tax expense for
the accounting period to the various major components of its net income and other
comprehensive income items (if any). This allocation is necessary to give a fair presentation of
the after-tax impact of the major components on net income and retained earnings.
The portion of the income tax expense applicable to continuing operations is listed as a
separate item in computing income from continuing operations, but the results from
discontinued operations and each extraordinary item are shown net of the income tax effect.
However, it is sound practice (and required by GAAP) to disclose the amount of the tax
impact on each of these items either parenthetically or in a note to the financial statements.

Q5-18 Items included in a company’s results from discontinued operations are (a) the income or loss
from the operations of a discontinued component (net of income taxes) and (b) the gain or
loss on the sale of the discontinued component (net of income taxes).
A “component” of a company involves operations and cash flows that can be clearly
distinguished, operationally and for financial reporting purposes, from the rest of the
company.

Q5-19 An extraordinary item is an event or transaction that is unusual in nature and infrequent in
occurrence. These criteria are defined as follows:
1. Unusual in nature. The underlying event or transaction is highly abnormal and is clearly
unrelated to, or only incidentally related to, the ordinary and typical activities of the
company, taking into account the environment in which the company operates.
2. Infrequent in occurrence. The underlying event or transaction is of a type that is not
reasonably expected to recur in the foreseeable future, taking into account the
environment in which the company operates.
Examples of gains or losses from extraordinary items may include gains or losses from
earthquakes, tornadoes, floods, expropriation of assets by another country, and a prohibition
under a newly enacted law or regulation, provided each event is both unusual and infrequent
in the company’s operating environment.

Q5-20 Gains or losses resulting from events or transactions that are either unusual in nature or
infrequent in occurrence, but not both, such as the loss from the write-down of obsolete
inventories or the gain or loss from the disposal of property, are not deemed extraordinary
items. Therefore, companies must report a material unusual or infrequent gain or loss as a
separate component of income from continuing operations. If the gain or loss is related to
primary operating activities, it could be included in Operating Income, otherwise it should
normally be included as an Other Gain or Loss in income from continuing operations.

Q5-21 “Earnings per share” is net income on a per-share basis. In its most basic form, earnings per
share is computed by dividing the net income available to common shareholders by the
weighted average number of common shares outstanding throughout the year. It is an
important ratio because it is scaled in a manner that is comparable to market price per share.
It is usually is disclosed directly below the net income on a company’s income statement.

5-27
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Q5-22 There are several differences between IFRS and U.S. GAAP in regard to a company’s
presentation and content of the income statement. Some of these differences are:
(a) IFRS contain no prescribed format (single-step or multiple-step) for the income
statement.
(b) Terminology may differ (for instance, some companies use the term “turnover” to refer
to sales).
(c) IFRS require expenses to be classified by their nature or their function. Under U.S.
GAAP, expenses are classified by their function (cost of sales, selling, general, and
administrative expenses).
(d) Under IFRS, if a company has revalued its equipment upward (as discussed in Chapter
4), then it must adjust its related depreciation expense accordingly.
(e) IFRS allow alternative performance measures to be presented on the face of the income
statement while U.S. GAAP prohibits such presentation.
(f) The definition of a component of an operation is defined much more broadly under
IFRS than under U.S. GAAP.
(g) IFRS prohibit the reporting of items that are unusual in nature and infrequent in
occurrence as extraordinary items.
(h) As a result of recent convergence efforts, the measurement and presentation of
earnings per share are similar. However, a few differences exist. The FASB is currently
working on revising its earnings per share standard to eliminate any major remaining
differences with regard to earnings per share.

Q5-23 A company’s comprehensive income consists of two parts: net income and other
comprehensive income. Currently, under U.S. GAAP, the four items of a company’s other
comprehensive income include: (1) unrealized increases (gains) or decreases (losses) in the
fair value of its investments in available-for-sale securities, (2) certain types of gains, losses,
and prior service cost adjustments to net pension plan assets and liabilities, (3) certain gains
and losses on derivative financial instruments, that hedge future cash flows, and (4) any
translation adjustment from converting the financial statements of its foreign operations into
U.S. dollars.

Q5-24 Under U.S. GAAP and IFRS, a company may report its comprehensive income using the
following two alternatives:
1. Present net income and comprehensive income in a single continuous performance
statement.
2. Present net income in the income statement and present comprehensive income in a
separate, but consecutive, statement of comprehensive income.

Q5-25 A statement of cash flows is a statement that reports on a company’s cash inflows, cash
outflows, and net change in cash from its operating, investing, and financing activities during
the accounting period, in a manner that reconciles the beginning and ending cash balances.
The primary purpose of a statement of cash flows is to provide relevant information about a
company’s cash receipts and cash payments during the period.

5-28
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Q5-26 The statement of cash flows of a company includes three major sections: (1) operating
activities, (2) investing activities, and (3) financing activities.

Q5-27 When used with a company’s other financial statements, the statement of cash flows helps
external users assess the company’s:
ability to generate positive future cash flows from operations
ability to meet its obligations
capital expenditures and investments
capital raised from external financing sources and repayments of external financing
differences between the company’s net income and associated cash receipts and payments
use of cash to pay dividends and repurchase shares from common shareholders

Q5-28 The three types of activities that a statement of cash flows reports on for a company are its:
1. Operating activities, which include all the transactions and other events relating to its
primary business activities. These include, for instance, transactions involving purchasing,
producing, selling, and delivering goods for sale, as well as providing services
2. Investing activities, which include transactions involving buying and selling property,
plant, and equipment and intangible assets; buying and selling long-term investments;
and lending money and collecting on the loans
3. Financing activities, which include transactions involving obtaining resources from owners
and paying dividends, as well as obtaining resources from creditors and repaying the
amounts borrowed

Q5-29 Under the indirect method, the net cash provided by operating activities is determined by
reporting net income first, then adjusting net income to: (1) to eliminate certain amounts,
such as depreciation and amortization expense, that were included in net income that did not
involve cash inflows or cash outflows for operating activities and (2) to include any changes in
assets (other than cash) and liabilities involved in the company’s operating activities (such as
changes in accounts receivable, inventory, and payables).

Q5-30 Under the direct method, the most common cash inflows from operating activities are (1)
collections from customers and (2) interest and dividends collected. The most common cash
outflows from operating activities are (1) payments to suppliers and employees, (2) payments
of interest, and (3) payments of income taxes.

Q5-31 Common-size analysis is a very useful technique to compute the most commonly used
financial statement ratios: profit margins. Financial statement users evaluate profit margins at
various levels, reflecting the company’s financial performance:
Gross profit margin (gross profit divided by total revenues) indicates a company’s ability to
generate revenues and control the costs of producing and delivering its products and
services.

5-29
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Operating margin (operating income divided by total revenues) indicates a company’s ability
to generate a profit from its operating activities after covering all of its operating costs.
Net profit margin (net income as a percent of total revenues) is the bottom-line proportion of
profit per dollar of total revenues.

Q5-32 Rate of change analysis of income statements involves computing percentage rates of change
in the various elements of a company’s income statement. This method is frequently used to
compute growth rates. Rate of change analysis enables users to identify which items on the
income statement are growing quickly or slowly over time.

Q5-33 A company’s return on common equity is a joint product of the company’s profitability
(generating profits from revenues: net profit margin) times its operating capability (utilizing
assets to generate revenues) times its leverage (the amount of assets relative to the amount
of common equity capital). The greater a company’s profitability, operating capability, and
leverage, the greater should be its total return to common shareholders.

Q5-34 The management approach is based on the way a company’s management organizes the
company’s segments for making operating decisions and for assessing performance. Thus, a
component of a company is an operating segment if it:
1. engages in business activities to earn revenues and incur expenses
2. generates operating results are regularly reviewed by the company’s chief operating
decision maker to make decisions about allocating resources to the segment and
assessing its performance
3. has discrete financial information available
An operating segment is significant and is a reportable segment if it passes any of the three
following tests:
1. Revenue test. Its reported revenues (including sales to external customers and
intersegment sales) are 10% or more of the combined revenues of all the company’s
operating segments.
2. Profit test. The absolute amount of its profit (loss) is 10% or more of the combined
reported profits of all operating segments that did not report a loss.
3. Asset test. Its segment assets are 10% or more of the combined assets of all operating
segments.

Q5-35 Financial statement users find segment financial reports useful because the segment reports
provide financial data on a disaggregated basis, enabling them to understand financial
performance of a company’s operating segments. Financial statement users find interim
financial reports useful because they are more timely than annual reports.

ANSWERS TO MULTIPLE CHOICE

1. b 3. b 5. a 7. a
2. c 4. c 6. a 8. a

5-30
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
5-31
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
SOLUTIONS TO REVIEW EXERCISES

RE5-1

BRANDT CORPORATION
Income Statement
For Year Ended December 31, Current Year
Sales revenue ......................................................................................................................... $ 500,000
Cost of goods sold ............................................................................................................... (240,000)
Gross profit ............................................................................................................................. $ 260,000
Operating expenses ............................................................................................................. (50,000)
Operating income ................................................................................................................ $ 210,000
Other items:
Interest revenue ............................................................................................................ $ 2,000
Interest expense ........................................................................................................... (12,000) (10,000)
Pretax income ........................................................................................................................ $ 200,000
Income tax expense ............................................................................................................. (60,000)
Net income ............................................................................................................................. $ 140,000

RE5-2

BRANDT CORPORATION
Income Statement
For Year Ended December 31, Current Year
Revenues:
Sales revenue ................................................................................................................. $ 500,000
Interest revenue ............................................................................................................ 2,000
Total revenues ....................................................................................................... $ 502,000
Expenses:
Cost of goods sold ...................................................................................................... $240,000
Operating expenses .................................................................................................... 50,000
Interest expense ........................................................................................................... 12,000
Income tax expense .................................................................................................... 60,000
Total expenses ...................................................................................................... (362,000)
Net income ............................................................................................................................. $ 140,000

RE5-3

Beginning inventory ............................................................................................................ $ 50,000


Purchases ................................................................................................................................. $110,000
Freight-in ................................................................................................................................. 8,500
Net purchases ........................................................................................................................ 118,500
Cost of goods available for sale ..................................................................................... $ 168,500
Less: Ending inventory ........................................................................................................ (47,800)
Cost of goods sold ............................................................................................................... $ 120,700

5-32
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
RE5-4

Selling expenses:
Delivery expense .......................................................................................................... $ 2,300
Advertising expense .................................................................................................... 5,500
Sales salaries expense ................................................................................................ 13,750
Sales supplies expense ............................................................................................... 1,250
Total selling expenses ........................................................................................ $22,800

General and administrative expenses:


Office salaries expense ............................................................................................... $12,750
Insurance expense ....................................................................................................... 3,000
Office supplies expense ............................................................................................. 900
Total general and administrative expenses ............................................... $16,650

RE5-5

NILER CORPORATION
Income Statement (Partial)
For Year Ended December 31, Current Year
Income from continuing operations ............................................................................. $35,000
Results from discontinued operations:
Income from operations of discontinued Line C (net of tax) ..................... $ 8,400
Loss on disposal (net of tax) .................................................................................... (12,500) (4,100)
Net Income ............................................................................................................................. $30,900

RE5-6

JORDAN CORPORATION
Reconciliation of Retained Earnings
For Year Ended December 31, Current Year
Retained earnings, 1/1 ....................................................................................................... $225,000
Add: Net income for current year .................................................................................. 45,000
$270,000
Less: Cash dividends ............................................................................................................ (3,750)
Retained earnings, 12/31 .................................................................................................. $266,250

5-33
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
RE5-7

PALLEST CORPORATION
Income Statement (Partial)
For Year Ended December 31, Current Year
Pretax income from continuing operations ............................................................... $ 40,000
Income tax expense ............................................................................................................. (12,000)
Income from continuing operations ............................................................................. $ 28,000
Extraordinary loss (net of $2,400 income taxes) ...................................................... (5,600)
Net Income ............................................................................................................................. $ 22,400

Earnings per Common Share


Components of Income (8,000 common shares)
Income from continuing operations $ 3.50
Extraordinary loss (0.70)
Net income $ 2.80

RE5-8

MANGOLD CORPORATION
Income Statement (Partial)
For Year Ended December 31, Current Year
Earnings per Common Share
Components of Income (80,000 common shares)
Income from continuing operations $ 0.98
Extraordinary loss (0.08)
Net income $ 0.90

RE5-9

AMELIA’S BOOKSTORE
Statement of Cash Flows (Partial)
For Year Ended December 31, Current Year
Operating Activities:
Net income ..................................................................................................................... $62,000
Adjustments for differences between income flows and cash
flows from operating activities:
Add: Depreciation expense ........................................................................ 5,000
Decrease in accounts receivable ................................................... 2,000
Less: Increase in inventory .......................................................................... (5,500)
Decrease in accounts payable ........................................................ (1,250)
Net cash provided by operating activities ......................................................... $62,250

5-34
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
RE5-10

ROSS CORPORATION
Statement of Cash Flows (Partial)
For Year Ended December 31, Current Year
Investing Activities:
Payment for purchase of warehouse.................................................................... $(45,000)
Receipt from sale of land .......................................................................................... 7,900
Net cash used for investing activities .................................................................. $(37,100)
Financing Activities:
Payment of dividends ................................................................................................. $ (1,000)
Issuance of common stock ....................................................................................... 25,000
Net cash provided by financing activities .......................................................... $ 24,000

SOLUTIONS TO EXERCISES

E5-1

1. DIBB COMPANY
Income Statement (Multiple-Step)
For Year Ended December 31, 2013
Sales (net)................................................................................................................................. $ 198,000
Cost of goods sold ............................................................................................................... (130,000)
Gross profit .............................................................................................................................. $ 68,000
Operating expenses ............................................................................................................. (45,000)
Operating income ................................................................................................................. $ 23,000
Other items:
Loss on sale of land ..................................................................................................... (5,000)
Income before income tax and extraordinary items ............................................... $ 18,000
Income tax expense ............................................................................................................. (5,400)
Income before extraordinary items ............................................................................... $ 12,600
Extraordinary gain (net of $1,800 income taxes) ...................................................... 4,200
Net income .............................................................................................................................. $ 16,800

Earnings per Common Share


Components of Income (12,000 common shares)
Income before extraordinary items $1.05
Extraordinary gain 0.35
Net income $1.40

5-35
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-1 (concluded)

2. DIBB COMPANY
Income Statement (Single-Step)
For Year Ended December 31, 2013
Revenues:
Sales (net) ...................................................................................... $ 198,000
Expenses:
Cost of goods sold ..................................................................... $130,000
Operating expenses ................................................................... 45,000
Loss on sale of land ................................................................... 5,000
Income tax expense ................................................................... 5,400
Total expenses ............................................................................. (185,400)
Income before extraordinary items ............................................. $ 12,600
Extraordinary gain (net of $1,800 income taxes) .................... 4,200
Net income ............................................................................................ $ 16,800

Earnings per Common Share


Components of Income (12,000 common shares)
Income before extraordinary items $1.05
Extraordinary gain 0.35
Net income $1.40

E5-2

1. ALBERTSON COMPANY
Income Statement
For Year Ended December 31, 2013
Sales (net)........................................................................................................ $100,000
Cost of goods sold:
Inventory, 1/1/2013 ............................................................................ $ 20,000
Add: Purchases (net)........................................................................... 63,000
Cost of goods available for sale .................................................... $ 83,000
Less: Inventory, 12/31/2013 ............................................................ (31,000)
Cost of goods sold .............................................................................. (52,000)
Gross profit ..................................................................................................... $ 48,000
Operating expenses .................................................................................... (22,000)
Operating income ........................................................................................ $ 26,000
Other items:
Gain on sale of equipment .............................................................. 5,000
Income before income tax and extraordinary items ...................... $ 31,000
Income tax expense .................................................................................... (9,300)
Income before extraordinary items ...................................................... $ 21,700
Extraordinary loss (net of $2,400 income tax credit) ..................... (5,600)
Net income ..................................................................................................... $ 16,100

Earnings per Common Share

5-36
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Components of Income (10,000 common shares)
Income before extraordinary items $ 2.17
Extraordinary loss (0.56)
Net income $ 1.61

5-37
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-2 (concluded)

2. ALBERTSON COMPANY
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net) ...................................................................................... $100,000
Gain on sale of equipment ..................................................... 5,000
Total revenues ..................................................................... $105,000
Expenses:
Cost of goods sold (Schedule 1) .......................................... $ 52,000
Operating expenses ................................................................... 22,000
Income tax expense ................................................................... 9,300
Total expenses ..................................................................... (83,300)
Income before extraordinary items ............................................. $ 21,700
Extraordinary loss (net of $2,400 income tax credit) ............ (5,600)
Net income ............................................................................................ $ 16,100

Earnings per Common Share


Components of Income (10,000 common shares)
Income before extraordinary items $ 2.17
Extraordinary loss (0.56)
Net income $ 1.61

ALBERTSON COMPANY
Schedule 1: Cost of Goods Sold
For Year Ended December 31, 2013
Inventory, 1/1/2013 ........................................................................... $ 20,000
Add: Purchases (net) .......................................................................... 63,000
Cost of goods available for sale .................................................... $ 83,000
Less: Inventory, 12/31/2013 ............................................................ (31,000)
Cost of goods sold ............................................................................. $ 52,000

E5-3

Note to Instructor: The solution is shown in an income statement format. The answers are lettered (a)
through (f) below.
REVOLVE COMPANY
Income Statement
For Year Ended December 31
2013 2014
Sales (net) ............................................................................................... $ 96,000 $ 99,500 (e)
Cost of goods sold .............................................................................. (57,000) (a) (59,300)
Gross profit ............................................................................................ $ 39,000 $ 40,200
Selling expenses ................................................................................... (9,300) (b) (10,800)
General expenses................................................................................. (7,900) (8,400) (f)

5-38
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Operating income ............................................................................... $ 21,800 $ 21,000 (d)
Interest expense ................................................................................... (600) 0
Interest revenue ................................................................................... 0 600
Net income ............................................................................................ $ 21,200 (c) $ 21,600

5-39
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-4

1. SCHUCH COMPANY
Schedule 1: Cost of Goods Sold
For Year Ended December 31, 2013
Inventory, 1/1/2013 .................................................................................... $ 43,000
Purchases ........................................................................................................ $100,000
Freight-in......................................................................................................... 5,000
Cost of purchases ........................................................................................ $105,000
Less: Purchases returns .............................................................................. (3,500)
Net purchases ............................................................................................... 101,500
Cost of goods available for sale ............................................................. $144,500
Less: Inventory, 12/31/2013 ..................................................................... (22,500)
Cost of goods sold ...................................................................................... $122,000

2. SCHUCH COMPANY
Income Statement
For Year Ended December 31, 2013
Sales .................................................................................................................. $ 250,000
Less: Sales discounts taken ...................................................................... (2,000)
Net sales .......................................................................................................... $ 248,000
Cost of goods sold (Schedule 1) ............................................................ (122,000)
Gross profit ..................................................................................................... $ 126,000
Operating expenses:
Selling expenses ................................................................................... $35,000
General and administrative expenses.......................................... 22,000
Total operating expenses ......................................................... (57,000)
Operating income ........................................................................................ $ 69,000
Other items:
Gain on sale of property ................................................................... $ 7,000
Interest expense ................................................................................... (4,000) 3,000
Income before income tax and extraordinary items ...................... $ 72,000
Income tax expense .................................................................................... (21,600)
Income before extraordinary items ...................................................... $ 50,400
Extraordinary gain (net of $6,900 income taxes) ............................. 16,100
Net income ..................................................................................................... $ 66,500

Earnings per Common Share


Components of Income (25,000 common shares)
Income before extraordinary items $ 2.02
Extraordinary gain 0.64
Net income $ 2.66

5-40
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-4 (concluded)

3. SCHUCH COMPANY
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net of $2,000 discounts) ...................................................... $248,000
Gain on sale of property ................................................................... 7,000
Total revenues .............................................................................. $ 255,000
Expenses:
Cost of goods sold (Schedule 1) ................................................... $122,000
Selling expenses ................................................................................... 35,000
General and administrative expenses.......................................... 22,000
Interest expense ................................................................................... 4,000
Income tax expense ............................................................................ 21,600
Total expenses .............................................................................. (204,600)
Income before extraordinary items ...................................................... $ 50,400
Extraordinary gain (net of $6,900 income taxes) ............................. 16,100
Net income ..................................................................................................... $ 66,500

Earnings per Common Share


Components of Income (25,000 common shares)
Income before extraordinary items $ 2.02
Extraordinary gain 0.64
Net income $ 2.66

5-41
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-5

Note to Instructor: The solution is shown in an income statement format. The answers are labeled (a)
through (g) below.

O’CONNOR COMPANY
Income Statement
For Year Ended December 31
2013 2014
Revenues:
Sales $210,000 $ 229,000 (e)
Less: Sales returns and allowances (4,000) (9,000)
Net sales $206,000 $220,000
Cost of goods sold:
Beginning inventory $ 51,000 (a) $ 62,000* (d)
Plus: Purchases 130,000 140,000
Transportation-in 2,000 5,000
Less: Purchases returns and allowances (7,000) (6,000)
Ending inventory (62,000) (81,000) (f)
Cost of goods sold $114,000 $120,000
Gross profit $ 92,000 (b) $100,000
Operating expenses:
Selling expenses $ 35,000 $ 36,000
General and administrative expenses 20,000 21,000 (g)
Total operating expenses $ 55,000 $ 57,000
Net income $ 37,000 (c) $ 43,000
*Ending inventory for 2013

E5-6

Results from discontinued operations:


Loss from operations of discontinued Division F
(net of $90,000 income tax credit) ......................................................................................... $(210,000)a
Loss on write-down of held-for-sale Division F
(net of $30,000 income tax credit) ......................................................................................... (70,000)b
$(280,000)
a
$1,000,000 – $1,300,000 = $(300,000) pretax loss from operations
$(300,000)  0.30 = $90,000 income tax credit
$(300,000) – $90,000 = $(210,000) loss from operations
b
Fair value of Division F ...................................................................................................... $ 250,000
Book value of net assets of Division F:
Assets ................................................................................................................................ $ 950,000
Less: Liabilities ............................................................................................................... (600,000)
Net book value .............................................................................................................. (350,000)
Pretax loss ............................................................................................................................. $ (100,000)

5-42
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Income tax credit [($100,000)  0.30] ......................................................................... 30,000
After tax loss ......................................................................................................................... $ (70,000)

5-43
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-7

Results from discontinued operations:


Loss from operations of discontinued Division P
(net of $18,000 income tax credit) ................................................................ $ (42,000)a
Loss from write-down of held-for-sale Division P
(net of $36,000 income tax credit) ................................................................ (84,000)b
$(126,000)
a
$920,000 – $980,000 = $(60,000) pretax loss from operations
$(60,000)  0.30 = $18,000 income tax credit
$(60,000) – $18,000 = $(42,000) loss from operations
b
Fair value of Division P ..................................................................................................... $ 190,000
Book value of net assets of Division F:
Assets ............................................................................................................................ $ 920,000
Less: Liabilities ........................................................................................................... (610,000)
Net book value.......................................................................................................... (310,000)
Pretax loss ............................................................................................................................. $(120,000)
Income tax credit [($120,000)  0.30] ......................................................................... 36,000
After tax loss ......................................................................................................................... $ (84,000)

E5-8

1. GOLD COMPANY
Income Statement
For Year Ended December 31, 2013
Sales .................................................................................................................. $ 200,000
Less: Sales returns and allowances ....................................................... (5,000)
Net sales .......................................................................................................... $ 195,000
Cost of goods sold ...................................................................................... (101,000)
Gross profit ..................................................................................................... $ 94,000
Operating expenses:
Selling expenses ................................................................................... $28,000
General and administrative expenses.......................................... 20,000
Total operating expenses ......................................................... (48,000)
Operating income ........................................................................................ $ 46,000
Other items:
Interest revenue ................................................................................... $ 4,000
Loss from strike .................................................................................... (9,000) (5,000)
Income before income tax and extraordinary items ...................... $ 41,000
Income tax expense .................................................................................... (12,300)
Income before extraordinary items ...................................................... $ 28,700
Extraordinary loss (net of $5,100 income tax credit) ..................... (11,900)
Net income ..................................................................................................... $ 16,800

Earnings per Common Share


Components of Income (7,000 common shares)

5-44
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Income before extraordinary items $ 4.10
Extraordinary loss (1.70)
Net income $ 2.40

5-45
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-8 (concluded)

2. GOLD COMPANY
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net of $5,000 returns and allowances) ........................... $195,000
Interest revenue ................................................................................... 4,000
Total revenues .............................................................................. $ 199,000
Expenses:
Cost of goods sold .............................................................................. $101,000
Selling expenses ................................................................................... 28,000
General and administrative expenses.......................................... 20,000
Loss from strike .................................................................................... 9,000
Income tax expense* .......................................................................... 12,300
Total expenses .............................................................................. (170,300)
Income before extraordinary items ...................................................... $ 28,700
Extraordinary loss (net of $5,100 income tax credit) ..................... (11,900)
Net income ..................................................................................................... $ 16,800

Earnings per Common Share


Components of Income (7,000 common shares)
Income before extraordinary items $ 4.10
Extraordinary loss (1.70)
Net income $ 2.40
*Note to Instructor: $12,300 = 30%  $41,000 ($199,000 –$101,000 – $28,000 – $20,000 – $9,000)

3. If Gold Company used IFRS, its income statement presentation and content might differ as
follows:
(a) It could choose to use either the single-step or multiple-step format,
(b) It might use the term “turnover” instead of “sales.”
(c) It might classify its expenses by their nature rather than their function.
(d) If it has revalued its property, it may adjust any related depreciation expense included in
its cost of goods sold, selling expenses, and/or general and administrative expenses.
(e) It may present alternative performance measures on the face of the income statement.
(f) It would not report an extraordinary loss. Instead, it would report the loss in other items
(and it would not be reported “net of tax”).

5-46
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-9 [AICPA Adapted]

The loss from operations of the discontinued Drexler Division from January 1, 2014, to September 30,
2014 (the portion of the year prior to the date of sale) and from January 1, 2013, to December 31, 2013,
should not be presented in the continuing operations section of the income statement. For comparability
purposes, each should be presented on the income statement after income from continuing operations as
a component of discontinued operations, less applicable income taxes, because it is not part of the
continuing operations of David Company.

David Company’s income statements should be corrected as follows:

(a) “Other, net” and “total costs and expenses” should be decreased to exclude the loss from
operations of the discontinued Drexler Division.

(b) “Income from continuing operations before income taxes” should be increased to exclude the loss
from operations of the discontinued Drexler Division.

(c) “Income taxes” should be increased to exclude the tax reduction applicable to the loss from
operations of the discontinued Drexler Division.

(d) “Income from continuing operations” should be increased to exclude the loss from operations of
the discontinued Drexler Division, less applicable income taxes.

(e) A new caption, “results from discontinued operations,” should be added.

(f) A new subcaption, “loss from operations of the discontinued Drexler Division, less the amount of
applicable income taxes,” should be added under the caption “results from discontinued
operations.”

(g) The subcaption, “loss on disposal of Drexler Division, less applicable income taxes of $8,000,”
should be under the caption “results from discontinued operations.”

(h) “Earnings per share of common stock” should be presented on the face of the income statement
for income from continuing operations and net income. As for results from discontinued
operations, earnings per share of common stock may be presented on the face of the income
statement or in the notes to the financial statements.

5-47
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-10

1. OPGENORTH COMPANY
Income Statement
For Year Ended December 31, 2013
Sales .................................................................................................................. $163,000
Less: Sales returns and allowances ....................................................... (3,000)
Net sales .......................................................................................................... $160,000
Cost of goods sold ...................................................................................... (95,000)
Gross profit ..................................................................................................... $ 65,000
Operating expenses:
Selling expenses ................................................................................... $14,000
General and administrative expenses.......................................... 17,000
Total operating expenses ......................................................... (31,000)
Operating income ........................................................................................ $ 34,000
Other items:
Interest revenue ................................................................................... $ 2,500
Loss on sale of equipment ............................................................... (2,000) 500
Income before income tax and extraordinary items ...................... $ 34,500
Income tax expense .................................................................................... (10,350)
Income before extraordinary items ...................................................... $ 24,150
Extraordinary loss (net of $2,400 income tax credit) ..................... (5,600)
Net income ..................................................................................................... $ 18,550

Earnings per Common Share


Components of Income (7,000 common shares
Income before extraordinary items $ 3.45
Extraordinary loss (0.80)
Net income $ 2.65

5-48
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-10 (concluded)

2. OPGENORTH COMPANY
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net of $3,000 returns and allowances) ........................... $160,000
Interest revenue ................................................................................... 2,500
Total revenues .............................................................................. $ 162,500
Expenses:
Cost of goods sold .............................................................................. $ 95,000
Selling expenses ................................................................................... 14,000
General and administrative expenses.......................................... 17,000
Loss on sale of equipment ............................................................... 2,000
Income tax expense ............................................................................ 10,350
Total expenses .............................................................................. (138,350)
Income before extraordinary items ...................................................... $ 24,150
Extraordinary loss (net of $2,400 income tax credit) ..................... (5,600)
Net income ..................................................................................................... $ 18,550

Earnings per Common Share


Components of Income (7,000 common shares)
Income before extraordinary items $ 3.45
Extraordinary loss (0.80)
Net income $ 2.65

3. OPGENORTH COMPANY
Statement of Comprehensive Income
For Year Ended December 31, 2013
Net income ...................................................................................................................................... $18,550
Other comprehensive loss:
Unrealized decrease in fair value of available-for-sale
securities (net of $540 income tax credit) .......................................................... (1,260)
Comprehensive income.............................................................................................................. $17,290

E5-11
1. TNT COMPANY
Statement of Income and Comprehensive Income
For Year Ended December 31, 2013
Sales (net)......................................................................................................................................... $ 85,000
Cost of goods sold ....................................................................................................................... (47,000)
Gross profit ...................................................................................................................................... $ 38,000
Operating expenses ..................................................................................................................... (18,000)
Income before income taxes .................................................................................................... $ 20,000
Income tax expense ..................................................................................................................... (6,000)
Net income ...................................................................................................................................... $ 14,000

5-49
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Other comprehensive income:
Unrealized increase in value of available-for-sale securities
(net of $1,200 income taxes) ................................................................................... 2,800
Comprehensive income.............................................................................................................. $ 16,800

5-50
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-11 (concluded)

2. (a) TNT COMPANY


Income Statement
For Year Ended December 31, 2013
Sales (net) ................................................................................................................................ $ 85,000
Cost of goods sold ............................................................................................................... (47,000)
Gross profit ............................................................................................................................. $ 38,000
Operating expenses ............................................................................................................. (18,000)
Income before income taxes............................................................................................ $ 20,000
Income tax expense ............................................................................................................. (6,000)
Net income ............................................................................................................................. $ 14,000

2. (b) TNT COMPANY


Statement of Comprehensive Income
For Year Ended December 31, 2013
Net income ............................................................................................................................. $14,000
Other comprehensive income:
Unrealized increase in value of available-for-sale
securities (net of $1,200 income taxes) ....................................................... 2,800
Comprehensive income ..................................................................................................... $16,800

E5-12

1. GASKIN COMPANY
Schedule 1: Cost of Goods Sold
For Year Ended December 31, 2013
Inventory, 1/1/2013 .................................................................................... $ 12,100
Purchases ........................................................................................................ $89,700
Freight-in......................................................................................................... 3,400
Cost of purchases ........................................................................................ $93,100
Less: Purchases returns ............................................................................ (5,200)
Purchases discounts taken .......................................................... (2,700)
Net purchases ............................................................................................... 85,200
Cost of goods available for sale ............................................................. $ 97,300
Less: Inventory, 12/31/2013 ..................................................................... (14,700)
Cost of goods sold ...................................................................................... $ 82,600

5-51
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-12 (continued)

2. GASKIN COMPANY
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net of $8,100 returns) ........................................................... $139,000
Interest revenue ................................................................................... 3,300
Gain on sale of equipment .............................................................. 3,800
Total revenues .............................................................................. $ 146,100
Expenses:
Cost of goods sold (Schedule 1) ................................................... $ 82,600
Selling expenses ................................................................................... 15,600
Administrative expenses ................................................................... 24,200
Income tax expense* .......................................................................... 7,110
Total expenses .............................................................................. (129,510)
Income before extraordinary items ...................................................... $ 16,590
Extraordinary loss (net of $1,950 income tax credit) ..................... (4,550)
Net income ..................................................................................................... $ 12,040

Earnings per Common Share


Components of Income (4,200 common shares)
Income before extraordinary items $ 3.95
Extraordinary loss (1.08)
Net income $ 2.87
*Note to Instructor: $7,110 = 30%  $23,700 ($146,100 – $82,600 – $15,600 – $24,200)

3. GASKIN COMPANY
Income Statement
For Year Ended December 31, 2013
Sales .................................................................................................................. $147,100
Less: Sales returns ........................................................................................ (8,100)
Net sales .......................................................................................................... $139,000
Cost of goods sold (Schedule 1) ............................................................ (82,600)
Gross profit ..................................................................................................... $ 56,400
Operating expenses:
Selling expenses ................................................................................... $15,600
Administrative expenses ................................................................... 24,200
Total operating expenses ......................................................... (39,800)
Operating income ........................................................................................ $ 16,600
Other items:
Gain on sale of equipment .............................................................. $ 3,800
Interest revenue ................................................................................... 3,300 7,100
Income before income tax and extraordinary items ...................... $ 23,700
Income tax expense .................................................................................... (7,110)
Income before extraordinary items ...................................................... $ 16,590

5-52
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Extraordinary loss (net of $1,950 income tax credit) ..................... (4,550)
Net income ..................................................................................................... $ 12,040

5-53
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-12 (concluded)

Earnings per Common Share


Components of Income (4,200 common shares)
Income before extraordinary items $ 3.95
Extraordinary loss (1.08)
Net income $ 2.87

4. GASKIN COMPANY
Statement of Comprehensive Income
For Year Ended December 31, 2013
Net income ...................................................................................................................................... $12,040
Other comprehensive income:
Unrealized increase in fair value of available-for-sale securities
(net of $720 income taxes) ....................................................................................... 1,680
Comprehensive income.............................................................................................................. $13,720

E5-13

TYRONE SHOELACES COMPANY


Statement of Cash Flows (Partial)
For Year Ended December 31, 2013
Operating Activities:
Net income ............................................................................................................. $22,900
Adjustments for differences between income flows and
cash flows from operating activities:
Add: Depreciation expense ................................................................ 7,800
Patent amortization expense .................................................. 2,700
Less: Increase in accounts receivable ............................................. (3,400)
Decrease in accounts payable ................................................ (2,600)
Net cash provided by operating activities ................................................. $27,400

E5-14

SMYCZEK COMPANY
Statement of Cash Flows (Partial)
For Year Ended December 31, 2013
Operating Activities:
Cash inflows:
Collections from customers ..................................................................... $ 101,600
Interest collected ......................................................................................... 10,000
Cash inflows from operating activities ................................................ $111,600
Cash outflows:
Payments to suppliers and employees.................................................. $ (67,500)
Payments of interest ..................................................................................... (8,200)
Payments of income taxes ......................................................................... (15,400)

5-54
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Cash outflows for operating activities ................................................... (91,100)
Net cash provided by operating activities ................................................. $ 20,500

5-55
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-15

ROCKY HORROR PICTURE CO.


Statement of Cash Flows
For Year Ended December 31, 2013
Operating Activities:
Net income ..................................................................................................................... $ 41,000
Adjustments for differences between income flows and cash
flows from operating activities:
Add: Depreciation expense ........................................................................ 11,000
Decrease in accounts receivable ................................................... 2,000
Less: Increase in inventories ...................................................................... (7,000)
Decrease in accounts payable ........................................................ (4,000)
Net cash provided by operating activities ......................................................... $ 43,000
Investing Activities:
Payment for purchase of building ......................................................................... $(40,000)
Payment for purchase of equipment ................................................................... (8,000)
Net cash used for investing activities .................................................................. (48,000)
Financing Activities:
Payment of dividends ................................................................................................. $(16,000)
Receipt from issuance of bonds ............................................................................. 28,000
Net cash provided by financing activities .......................................................... 12,000
Net increase in cash ............................................................................................................ $ 7,000
Cash, January 1, 2013 .......................................................................................................... 13,000
Cash, December 31, 2013 .................................................................................................. $ 20,000

5-56
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-16

TEJERA COMPANY
Statement of Cash Flows
For Year Ended December 31, 2013
Operating Activities:
Net income ..................................................................................................................... $ 60,400
Adjustments for noncash income items:
Add: Depreciation expense .......................................................................... 20,500
Patent amortization expense ............................................................ 1,200
Adjustments for cash flow effects from working capital items:
Less: Increase in accounts receivable ....................................................... (10,300)
Decrease in salaries payable ............................................................. (2,600)
Net cash provided by operating activities ......................................................... $ 69,200
Investing Activities:
Payment for purchase of equipment ................................................................... $(41,500)
Payment for purchase of land ................................................................................. (19,600)
Net cash used for investing activities .................................................................. (61,100)
Financing Activities:
Payment of dividends ................................................................................................. $(21,000)
Receipt from issuance of common stock ........................................................... 32,000
Net cash provided by financing activities .......................................................... 11,000
Net increase in cash ............................................................................................................ $ 19,100
Cash, January 1, 2013 .......................................................................................................... 30,700
Cash, December 31, 2013 .................................................................................................. $ 49,800

E5-17

1. Income statement; in the other items section


2. Income statement; as part of general and administrative expenses
3. In the statement of comprehensive income; as a negative component of its other comprehensive
income
4. Income statement; as to an addition to purchases in the cost of goods sold section
5. Income statement; as part of selling expenses
6. Income statement; in the other items section
7. Income statement; in the other items section
8. Income statement; amortization expense as part of selling, general and administrative expenses
Statement of cash flows; as an add back to net income in operating activities section, if the
indirect method is used
9. Note to the financial statements

5-57
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-17 (concluded)

10. Income statement; as a deduction from purchases in the cost of goods sold section
11. Income statement; as a deduction to determine income from continuing operations
12. Statement of shareholders’ equity (or statement of retained earnings, if provided); as a deduction
from retained earnings
Statement of cash flows: as a cash outflow in the financing activities section
13. Income statement; as an extraordinary item (if unusual and infrequent), otherwise in the other
items section
14. Both balance sheet and income statement; as a current asset on the balance sheet and as a
deduction from cost of goods available for sale to determine cost of goods sold in the cost of
goods sold section on the income statement

E5-18

1. Income statement; as part of general and administrative expenses


2. Income statement; as a deduction from sales revenues
3. Income statement; as part of selling expenses; also added back to net income on statement of
cash flows, if using the indirect method
4. Income statement; in results from discontinued operations
5. Income statement; below net income
6. Income statement; in the other items section
7. Income statement; as part of general and administrative expenses
8. Statement of shareholders equity (or statement of retained earnings, if reported); as a deduction
from retained earnings
Statement of cash flows; as a cash outflow in financing activities section
9. Income statement; in results from discontinued operations
10. Income statement; below income from continuing operations
11. Income statement; as part of selling expenses
12. Both balance sheet and income statement; as a current asset on the balance sheet and as a
deduction from cost of goods available for sale to determine cost of goods sold on the income
statement
13 Income statement; in the other items section in operating income
14. Statement of cash flows; as a cash outflow in the Investing activities section
Balance Sheet; included in property, plant, and equipment
15. In whichever financial statement the company uses to report its comprehensive income; as a
positive component of other comprehensive income

5-58
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

E5-19

TEICHER COMPANY
Comparative Income Statements
Rate of Change Analysis

Year-to-Year
Increase (Decrease)
For Years Ended December 31, 2013 to 2014 2012 to 2013
2014 2013 2012 Amount % Amount %
Sales (net) $120,000 $100,000 $ 85,000 $20,000 20.0 $15,000 17.6
Cost of goods sold (72,000) (55,000) (45,000) 17,000 30.9 10,000 22.2
Gross profit $ 48,000 $ 45,000 $ 40,000 $ 3,000 6.7 $ 5,000 12.5
Operating expenses (22,000) (20,000) (18,000) 2,000 10.0 2,000 11.1
Operating income $ 26,000 $ 25,000 $ 22,000 $ 1,000 4.0 $ 3,000 13.6
Other items:
Dividend revenue 400 500 200 (100) (20.0) 300 150.0
5-59

Interest expense (1,200) (1,000) (500) 200 20.0 500 100.0


Income before income taxes $ 25,200 $ 24,500 $ 21,700 $ 700 2.9 $ 2,800 12.9
Income tax expense (8,200) (8,000) (6,000) 200 2.5 2,000 33.3
Net income $ 17,000 $ 16,500 $ 15,700 $ 500 3.0 $ 800 5.1

Number of common shares 6,000 6,000 5,000 0 0 1,000 20.0

Earnings per share $2.83 $2.75 $3.14 $0.08 2.9 $(0.39) (12.4)

The analyses reveal that the company has experienced significant growth rates in sales over the 2-year period, but has experienced even more
significant growth rates in cost of goods sold. In addition, growth in operating expenses and income taxes substantially moderated the increase in
net income. The percentage increase in cost of goods sold between 2013 and 2014 was particularly large. Although the percentage increase in net
income was greater from 2012 to 2013 than it was from 2013 to 2014, there was a negative percentage change in earnings per share from 2012 to
2013 due to the large increase in the common shares outstanding. The large percentage changes in dividend revenue and interest expense are
primarily the result of the use of small numbers as the bases and should not be attached undue significance.
E5-20

MEAGLEY COMPANY
Comparative Income Statements (Common-Size Analysis)
2014 2013
Amount % Amount %
Sales (net) $100,000 100.0 $ 90,000 100.0
Cost of goods sold (60,000) (60.0) (51,000) (56.7)
Gross profit $ 40,000 40.0 $ 39,000 43.3
Operating expenses (21,300) (21.3) (21,900) (24.3)
Interest revenue 1,500 1.5 1,400 1.6
Interest expense (3,700) (3.7) (2,500) (2.8)
Income before income taxes $ 16,500 16.5 $ 16,000 17.8
Income tax expense (5,000) (5.0) (4,700) (5.2)
Net income $ 11,500 11.5 $ 11,300 12.6
Earnings per share $1.92 $1.95

MEAGLEY COMPANY
Comparative Balance Sheets (Common-Size Analysis)
December 31,
2014 2013
Amount % Amount %
Cash $ 3,000 2.5 $ 2,000 2.0
Receivables (net) 7,000 5.8 8,000 8.0
Inventories 11,000 9.2 12,000 12.0
Long-term investments (bonds) 20,000 16.7 15,000 15.0
Property and equipment (net) 79,000 65.8 63,000 63.0
Total assets $120,000 100.0 $100,000 100.0

Current liabilities $ 10,000 8.3 $ 11,400 11.4


Bonds payable, 10% 37,000 30.9* 25,000 25.0
Common stock, $2 par 12,000 10.0 11,600 11.6
Additional paid-in capital 21,000 17.5 19,500 19.5
Retained earnings 40,000 33.3 32,500 32.5
Total liabilities and shareholders’ equity $120,000 100.0 $100,000 100.0
*Rounded to balance

Cost of goods sold as a percentage of sales has increased from 2013 to 2014. This unfavorable trend has
been offset by a decrease in the percentage of operating expenses to sales. The combination of these two
changes accounts for most of the small percentage decrease in net income.

The company has decreased its current assets as a percentage of total assets and its current liabilities as a
percentage of total liabilities and shareholders’ equity, perhaps indicating an acceleration of its operating
cycle. The percentage of long-term debt has increased substantially indicating a greater reliance on debt
to finance the company’s assets.

5-60
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

E 5-21

Miller Company financial ratios:

Gross profit $120,800


1. Gross profit margin = = = 39.68%
Net sales $304,400

Operating income $38,800


2. Operating profit margin = = = 12.75%
Net sales $304,400

Net income $21,800


3. Net profit margin = = = 7.16%
Net sales $304,400

Net sales $304,400 $304,400


4. Total asset turnover = = = = 1.32
Average total assets ($224,000 + $238,000)/2 $231,000

Net income + Interest expense (net) $21,800 + (7,000  0.69*) $26,630


5-61

5. Return on total assets = = = = 11.53%


Average total assets ($224,000 + $238,000)/2 $231,000
*$10,000
= 0.31 estimated income tax rate; 1 – 0.31 = 0.69 (after-tax rate)
$31,800

Net income $21,800 $21,800


6. Return on common equity = = = = 15.91%
Average shareholders’ equity ($130,800 + $143,200)/2 $137,000

Current assets $8,200 + $14,700 + $19,300 $42,200


7. Current ratio = = = = 1.70 times
Current liabilities $18,000 + $6,800 $24,800

Cost of goods sold $183,600


8. Inventory turnover = = = 9.00 times or 40.56 days
Average inventory ($21,500 + $19,300)/2

Cost of goods sold $183,600


9. Payables turnover = = = 9.98 times or 36.58 days
Average accounts payable ($18,800 + $18,000)/2
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

E 5-22

Byers Company ratios:

Net income – Preferred dividends $24,000 – $0


1. Earnings per share = = = $2.40
Average common shares outstanding 10,000

Gross profit $107,000


2. Gross profit margin = = = 40.07%
Net sales $267,000

Operating income $45,000


3. Operating profit margin = = = 16.85%
Net sales $267,000

Net income $24,000


4. Net profit margin = = = 8.99%
Net sales $267,000

Net sales $267,000 $267,000


5-62

5. Total asset turnover = = = = 0.68


Average total assets ($400,000 + $380,000)/2 $390,000

Net income + Interest expense (net) $24,000 + (11,000  0.71*) $31,810


6. Return on total assets = = = = 8.16%
Average total assets ($400,000 + $380,000)/2 $390,000
*0.71 = [1 – ($10,000/$34,000)] = 1 – effective tax rate

Net income $24,000


7. Return on common equity = = = 9.78%
Average shareholders’ equity ($250,000 + $241,000)/2

Net credit sales $267,000  0.78


8. Receivables turnover = = 9.05 times or 40.33 days
Average net receivables ($24,000 + $22,000)/2

Pretax operating income $24,000 + $10,000 + 11,000


9. Interest coverage = = = 4.09 times
Interest expense $11,000
E5-23

1. HUFF COMPANY
Income Statement
For Year Ended December 31, 2013
Sales (net)........................................................................................................ $124,000
Cost of goods sold ...................................................................................... (66,200)
Gross profit ..................................................................................................... $ 57,800
Operating expenses .................................................................................... (30,400)
Operating income ........................................................................................ $ 27,400
Other items:
Gain on sale of land ............................................................................ $ 6,300
Interest expense ................................................................................... (3,700) 2,600
Pretax income from continuing operations ...................................... $ 30,000
Income tax expense .................................................................................... (9,000)
Income from continuing operations .................................................... $ 21,000
Results from discontinued operations:
Loss from operations of discontinued division X
(net of $2,850 income tax credit) .......................................... $(6,650)
Gain on disposal of division X (net of $1,410
income taxes) ........................................................................................ 3,290 (3,360)
Income before extraordinary items ...................................................... $ 17,640
Extraordinary loss caused by tornado (net of $1,620
income tax credit) ................................................................................ (3,780)
Net income ..................................................................................................... $ 13,860

Earnings per Common Share


Components of Income (4,400 common shares*)
Income from continuing operations $ 4.77
Results from discontinued operations (0.76)
Extraordinary loss (0.86)
Net income $ 3.15
*$22,000  $5 par

2. HUFF COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 ......................................................................................... $45,800
Add: Net income for 2013 .............................................................................................. 13,860
$59,660
Less: Cash dividends ($1.28  4,400) .......................................................................... (5,632)
Retained earnings, 12/31/2013 .................................................................................... $54,028

Net income $13,860


3. Return on shareholders’ equity = =
Average shareholders’ equity $90,000

5-63
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
= 15.4%

5-64
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-24

1. TAYLOR COMPANY
Schedule 1: Cost of Goods Sold
For Year Ended December 31, 2013
Merchandise inventory, 1/1/2013 ......................................................... $ 24,000
Add: Purchases (net) ................................................................................... 79,200
Cost of goods available for sale ............................................................. $103,200
Less: Merchandise inventory, 12/31/2013 ......................................... (27,300)
Cost of goods sold ...................................................................................... $ 75,900

2. TAYLOR COMPANY
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net) ............................................................................................... $139,600
Dividend revenue ................................................................................ 1,000
Total revenues .............................................................................. $ 140,600
Expenses:
Cost of goods sold (Schedule 1) ................................................... $ 75,900
Operating expenses ............................................................................ 35,800
Loss on write-off of damaged inventory .................................... 6,600
Income tax expensea .......................................................................... 6,690
Total expenses .............................................................................. (124,990)
Income from continuing operations: ................................................... $ 15,610
Results from discontinued operations
Income from operations of discontinued Division X
(net of $570 income taxes) ...................................................... $ 1,330
Loss on disposal of Division X (net of $1,200 income
tax credit)........................................................................................ (2,800) (1,470)
Income before extraordinary items ...................................................... $ 14,140
Extraordinary loss due to earthquake (net of $1,110
income tax credit) ................................................................................ (2,590)
Net income ..................................................................................................... $ 11,550

Earnings per Common Share


Components of Income (3,000 common sharesb)
Income from continuing operations $ 5.20
Results from discontinued operations (0.49)
Extraordinary loss (0.86)
Net income $ 3.85
a
$6,690 = 30%  $22,300 ($140,600 – $75,900 – $35,800 – $ 6,600)
b
$45,000  $15 par

5-65
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E5-24 (concluded)

3. TAYLOR COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $68,700
Add: Net income for 2013 ......................................................................................................... 11,550
$80,250
Less: Cash dividends ($0.84  3,000) ..................................................................................... (2,520)
Retained earnings, 12/31/2013 ............................................................................................... $77,730

Net income
4. Net profit margin =
Net sales
$11,550
=
$139,600
= 8.3%

E 5-25

PARKS CONGLOMERATE COMPANY


Working Paper for Segment Reporting (not required)
For Year Ended December 31, 2013
All Operating Segments Segment
A B Other Totals Unallocated Totals
Total revenues (sales) $120,000 $138,000 $42,000 $300,000 $ 0 $300,000
Operating expenses:
Cost of goods sold $ 49,000 $ 70,000 $21,000 $140,000 $ 0 $140,000
Depreciation exp. 11,200 12,600 4,200 28,000 2,000 30,000
Other operating exp. 22,680 21,600 9,720 54,000 6,000 60,000
Total operating
expenses $ 82,880 $104,200 $34,920 $222,000 $ 8,000 $230,000
Segment profit $ 37,120 $ 33,800 $ 7,080 $ 78,000 $(8,000) $ 70,000

5-66
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
E 5-25 (concluded)

PARKS CONGLOMERATE COMPANY


Industry Segment Financial Results
For Year Ended December 31, 2013
Reportable Operating All
Segments Other Total
A B Segments Results
Segment revenues (sales) $120,000 $138,000 $42,000 $300,000
Segment profit (pretax) $ 37,120 $ 33,800 $ 7,080 $ 78,000
General corporate expenses (8,000)
Pretax income $ 70,000
Note: Of the $30,000 total depreciation expense, $2,000 is related to general corporate activities. The
remaining depreciation expense is allocated to Segments A and B and the other operating segments in
the amounts of $11,200, $12,600, and $4,200 respectively.

Segment profit is total revenues less operating expenses. Income taxes, depreciation expense, and other
operating expenses related to general corporate activities have not been deducted in the computation of
operating profits.

E 5-26

HILL COMPANY
Interim Income Statement
(1) (2)
For 6-Month Period For Second Quarter
Ended June 30, 2013 Ended June 30, 2013
Sales (net) $ 340,000 $ 190,000
Cost of goods sold (190,000) (100,000)
Gross profit $ 150,000 $ 90,000
Operating expenses:
Selling expenses $50,000 $32,000
General expenses 20,000 9,400
Depreciation expense 16,000 (86,000) 8,000 (49,400)
Pretax operating income $ 64,000 $ 40,600
Other items:
Dividend revenue $ 1,000 $ 400
Interest revenue 500 500
Interest expense (2,100) (600) (1,100) (200)
Income before income taxes $ 63,400 $ 40,400
Income tax expense (19,200) (12,200)
Net income $ 44,200 $ 28,200

Earnings per share (20,000 shares) $2.21 $1.41

5-67
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
SOLUTIONS TO PROBLEMS

P5-1

Loss on Write-Down of Held-For-Sale Williams Division (pretax) .................... 80,000*


Assets of Williams Division .............................................................................. 80,000
Total
*Fair value $ 420,000
Book value of net assets:
Assets $ 910,000
Less: Liabilities (410,000)
Net book value (500,000)
Pretax loss $ (80,000)

2. WOODS COMPANY
Income Statement
For Year Ended December 31, 2013
Sales revenue ......................................................................................................................... $ 950,000
Cost of goods sold ............................................................................................................... (560,000)
Gross profit ............................................................................................................................. $ 390,000
Operating expenses ............................................................................................................. (190,000)
Pretax income from continuing operations ............................................................... $ 200,000
Income tax expense (30%) ................................................................................................ (60,000)
Income from continuing operations ............................................................................. $ 140,000
Results from discontinued operations:
Income from operations of discontinued Williams Division
(net of $2,700 income taxes) ........................................................................... $ 6,300a
Loss from write-down of held-for-sale Williams Division
(net of $24,000 income tax credit) ................................................................ (56,000)b (49,700)
Net income ............................................................................................................................. $ 90,300

Earnings per Common Share


Components of Income (50,000 common shares)
Income from continuing operations $ 2.80
Results from discontinued operations (0.99)
Net income $ 1.81
a
$170,000 – $119,000 – $42,000 = $9,000  (1 – 0.30)
b
$80,000 (from Requirement 1)  (1 – 0.30)

3. WOODS COMPANY
Partial Balance Sheet
December 31, 2013
Assets Liabilities
Other Assets: Other Liabilities:
Assets of held-for-sale Liabilities of held-for-sale

5-68
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Williams Division $830,000* Williams Division $410,000
*$910,000 – $80,000

5-69
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-2

1. CAMERON COMPANY
Income Statement (Partial)
For Year Ended December 31, 2013
Pretax income from continuing operations .............................................. $120,000
Income tax expense ............................................................................................ (36,000)
Income from continuing operations ............................................................ $ 84,000
Results from discontinued operations:
Income from operations of discontinued Division M
(net of $11,700 income taxes) ........................................................ $ 27,300
Loss on sale of Division M (net of $12,150 income
tax credit)................................................................................................ (28,350) (1,050)
Income before extraordinary items .............................................................. $ 82,950
Extraordinary gain (net of $7,800 income taxes) ..................................... 18,200
Net income ............................................................................................................. $101,150

Earnings per Common Share


Components of Income (21,000 common shares)
Income from continuing operations $ 4.00
Results from discontinued operations (0.05)
Extraordinary gain 0.87
Net income $ 4.82

2. CAMERON COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 ........................................................................... $212,000
Add: Net income for 2013 ................................................................................ 101,150
$313,150
Less: Cash dividends ($1 per share) .............................................................. (21,000)
Retained earnings, 12/31/2013 ...................................................................... $292,150

5-70
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-3

1. CUNNINGHAM COMPANY
Income Statement (Partial)
For Year Ended December 31, 2013
Pretax income from continuing operations .............................................. $150,500
Income tax expense ............................................................................................ (45,150)
Income from continuing operations ............................................................ $105,350
Results from discontinued operations:
Loss from operations of discontinued Division P
(net of $9,900 income tax credit) .................................................. $(23,100)
Gain on sale of Division P (net of $4,500 income taxes) .............. 10,500 (12,600)
Income before extraordinary items .............................................................. $ 92,750
Extraordinary loss due to earthquake
(net of $6,300 income tax credit) .......................................................... (14,700)
Net income ............................................................................................................. $ 78,050

Earnings per Common Share


Components of Income (30,000 common shares)
Income from continuing operations $ 3.51
Results from discontinued operations (0.42)
Extraordinary loss (0.49)
Net income $ 2.60

2. CUNNINGHAM COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $365,200
Add: Net income for 2013 ......................................................................................................... 78,050
$443,250
Less: Cash dividends ($0.72 per share) ................................................................................. (21,600)
Retained earnings, 12/31/2013 ............................................................................................... $421,650

P5-4

1. B 9. H 17. J 25. D, J
2. E 10. E 18. F 26. E
3. D 11. B 19. E 27. G
4. I 12. K 20. K 28. A
5. D 13. E 21. E 29. D
6. C 14. E 22. D 30. C
7. A 15. C 23. I 31. C
8. B 16. E 24. F 32. B

5-71
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-5

1. Income statement; disclose as an extraordinary item. Because the earthquake is unusual in nature
in this area and it is of infrequent occurrence, the resulting loss is treated as an extraordinary item.

2. Income statement; disclose as part of other items. Because the gain is infrequent in occurrence
but not unusual in nature, it is not an extraordinary item.

3. Income statement; disclose as part of other items. Because it is neither unusual in nature nor
infrequent in occurrence, it is not an extraordinary item.

4. Income statement; disclose as part of other items (gain or loss). For this company, the transaction
is not unusual in nature or infrequent in occurrence, the resulting loss should not be considered
an extraordinary item.

5. Income statement; disclose as part of other items. The fact that a similar earthquake occurred in
the same region 2 years ago indicates that earthquakes are not infrequent in this area and the
loss should not be considered an extraordinary item.

6. Income statement; disclose as part of other items. Because the flood is not infrequent in
occurrence, the loss should not be considered an extraordinary item.

7. Income statement; disclose in results from discontinued operations. Because the baseball team is
a component of the business and is distinguishable from the remainder of the business, the gain
(as well as the operating profit or loss) is shown separately in results from discontinued
operations.

8. Income statement; disclose as an extraordinary item. Because frost damage is unusual in nature in
this area and does not frequently occur, the loss should be considered an extraordinary item.

P5-6 [AICPA Adapted]

1. Balance Sheet
The deferred income tax liability should not be shown on the statement because it arose from a
permanent difference, not a temporary difference. The patent should be amortized over the 10-
year remaining life, using the straight-line method of amortization. Accounts receivable should be
shown at the gross amount and an amount net of the allowance for doubtful accounts. Also, the
number of common shares authorized, issued, and outstanding should be disclosed in the
shareholders’ equity section.
The warranty contingency meets the two tests for the accrual of a contingent loss (probable, and
amount reasonably estimable) and should be accrued as a liability and an expense shown on the
income statement.

5-72
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-6 (continued)

2. Notes
The lease discussed in Note 1 is an operating lease. Therefore, lease expense shown in the
earnings statement is correct. If it were to be treated as a capital lease, the present value of the
future minimum lease payments (net of executory costs and any profit thereon) should be
determined and recorded on the balance sheet as an asset and as a liability (divided between the
current and noncurrent portions). The cost of the leased assets is then depreciated over the life of
the assets and interest expense should be recognized on the outstanding lease liability over the
life of the lease.
Because the pension plan is a defined benefit plan, it is appropriate to record an expense equal to
the benefits accrued and paid to retirees each year, and it is appropriate to recognize no liability.
Even though there is no income tax deferral to be recorded on the balance sheet because the
difference between taxable income and accounting income is a permanent difference, not a
temporary difference that would reverse at a later date, note 4 describes an incorrect method of
determining the deferral. Had the deferred income tax recognition been required to be used, the
liability method is the generally accepted method, based on enacted future tax rates.
The warranty contingency meets the two tests for the accrual of a contingent loss (probable, and
amount reasonably estimable) and should be accrued as a liability and an expense shown on the
income statement.
Preceding the notes to the financial statements, or as the initial note, there should be a
description of all significant accounting policies used by the company. Based on the statements as
presented, this note should address itself to the following areas: (1) inventory, (2) amortization of
patent, (3) basis for valuation of land, (4) pension plan accounting procedures, and (5) lease
information.

3. Income Statement
An analysis of the income statement discloses the following violations of generally accepted
accounting principles.
Earnings per share as shown is incorrect for several reasons. First, the title “earnings per common
share” is incorrect because there are warrants outstanding calling for a dual presentation using
the titles “basic earnings per share” and “diluted earnings per share.” The amount shown as
earnings per share is incorrect for two reasons:
1. The dilutive effect of the warrants outstanding is not considered (that is, not properly
accounted for using the treasury stock method).
2. Basic earnings per share and diluted earnings per share should be stated for earnings
before extraordinary items, for extraordinary items, and for net earnings.
Net earnings are incorrect because the patent amortization expense, warranty expense, and the
extraordinary gain are omitted. To correct this, the patent amortization expense and warranty
expense should be subtracted and the extraordinary gain should be taken out of the statement of
retained earnings and included in the income statement. In addition, adjustments to net income
must be made for changes in expenses related to the pension plan.

5-73
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-6 (concluded)

4. Statement of Retained Earnings


The extraordinary item does not belong on this statement; it should be reflected on the income
statement. Also, the correction of the deferred tax amount should be reflected on this statement
as a correction of an error made in a prior period.

5. General
The statement of cash flows is missing; one should be prepared and included with the other
statements and disclosures in order to make this a complete set of financial statements.

P5-7

1. Income Statement:
a. The statement properly should be titled “Income Statement,” not “Revenue Statement.”
b. The income statement reflects results for a period of time, not a point in time. The
heading should read “For Year Ended December 31, 2013.”
c. Income from operations of discontinued Division P should be separately reported in the
results from discontinued operations section.
d. Dividends declared should be reported as a deduction on the statement of retained
earnings.
e. Selling expenses should be reported as part of operating expenses.
f. Interest expense should be included as part of other items.
g. Loss on sale of Division P should be reported in the results from discontinued operations
section.
h. Cost of goods sold should be deducted from net revenues to determine gross profit.
i. Income tax expense on income from continuing operations is not part of operating
expenses. It is deducted from pretax income from continuing operations to determine
income from continuing operations.
j. Dividend revenue should be reported under other items.
k. General and administrative expenses are part of operating expenses.
l. Loss on sale of land is not an extraordinary item. It should be reported in other revenues
and expenses.
m. Correction of error in last year’s income is a prior period adjustment. It should be
reported as an adjustment to beginning retained earnings on the statement of retained
earnings.
n. Earnings per share information should be disclosed below net income.

Statement of Retained Earnings:


a. The statement of retained earnings reflects results for a period of time, not a particular
point in time. It should be dated “For Year Ended December 31, 2013.”
b. The label “Adjusted retained earnings” is used only after beginning retained earnings is
adjusted for a retrospective adjustment or a prior period adjustment.
c. Loss from expropriation is an extraordinary item. It should be reported on the income
statement directly below income before extraordinary items.

5-74
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-7 (concluded)

2. ROX CORPORATION
Income Statement
For Year Ended December 31, 2013
Sales (net)................................................................................................................ $ 179,000
Cost of goods sold .............................................................................................. (110,700)
Gross profit ............................................................................................................. $ 68,300
Operating expenses:
Selling expenses ........................................................................................... $19,000
General and administrative expenses.................................................. 24,300
Total operating expenses ................................................................. (43,300)
Operating income ................................................................................................ $ 25,000
Other items:
Dividend revenue ........................................................................................ $ 1,800
Loss on sale of land .................................................................................... (4,800)
Interest expense ........................................................................................... (4,100) (7,100)
Pretax income from continuing operations .............................................. $ 17,900
Income tax expense ............................................................................................ (5,370)
Income from continuing operations ............................................................ $ 12,530
Results from discontinued operations:
Income from operations of discontinued Division P
(net of $960 income taxes) .............................................................. $ 2,240
Loss on sale of Division P
(net of $1,200 income tax credit) .................................................. (2,800) (560)
Income before extraordinary items .............................................................. $ 11,970
Extraordinary items:
Extraordinary loss from expropriation (net of $2,760
income tax credit) ............................................................................... (6,440)
Net income ............................................................................................................. $ 5,530

Earnings per Common Share


Components of Income (5,000* common shares)
Income from continuing operations $ 2.51
Results from discontinued operations (0.11)
Extraordinary loss from expropriation (1.29)
Net income $ 1.11
*$7,500 dividends  $1.50 per common share dividend = 5,000 common shares

3. ROX CORPORATION
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $62,850
Add: Prior period adjustment; correction of error in last year’s income
(net of $1,500 income taxes) ....................................................................................... 3,500
Adjusted retained earnings, 1/1/2013 .................................................................................. $66,350

5-75
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Add: Net income ........................................................................................................................... 5,530
$71,880
Less: Dividends declared, $1.50 per common share ....................................................... (7,500)
Retained earnings, 12/31/2013 ............................................................................................... $64,380

5-76
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-8

1. OLSON COMPANY
Income Statement
For Year Ended December 31, 2013
Sales (net)................................................................................................................ $ 196,000
Cost of goods sold .............................................................................................. (120,100)
Gross profit ............................................................................................................. $ 75,900
Operating expenses:
Selling expenses ........................................................................................... $19,600
Administrative expenses ........................................................................... 16,800
Total operating expenses ................................................................. (36,400)
Operating income ................................................................................................ $ 39,500
Other items:
Interest revenue ........................................................................................... $ 2,300
Gain on sale of equipment ...................................................................... 3,200
Interest expense ........................................................................................... (3,400) 2,100
Pretax income from continuing operations .............................................. $ 41,600
Income tax expense ............................................................................................ (12,480)
Income from continuing operations ............................................................ $ 29,120
Results from discontinued operations:
Loss from operations of discontinued Division L
(net of $900 income tax credit) ..................................................... $ (2,100)
Gain on sale of Division L (net of $1,350 income taxes) .............. 3,150 1,050
Income before extraordinary items .............................................................. $ 30,170
Extraordinary loss due to earthquake
(net of $1,800 income tax credit) .......................................................... (4,200)
Net income ............................................................................................................. $ 25,970

Earnings per Common Share


Components of Income (8,000 common shares)
Income from continuing operations $ 3.64
Results from discontinued operations 0.13
Extraordinary loss due to earthquake (0.52)*
Net income $ 3.25
*Rounded down to balance

2. OLSON COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $59,300
Less: Prior period adjustment, correction of overstatement in last year’s
income (net of $1,650 income tax credit) ............................................................... (3,850)
Adjusted retained earnings, 1/1/2013 .................................................................................. $55,450
Add: Net income ........................................................................................................................... 25,970
$81,420

5-77
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Less: Cash dividends ($0.50 per common share) ............................................................. (4,000)
Retained earnings, 12/31/2013 ............................................................................................... $77,420

5-78
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-9 [AICPA Adapted]

WOODBINE CIRCLE CORPORATION


Income Statement
For the Year Ended December 31, 2013
Sales ........................................................................................................................................... $10,100,000
Cost of sales............................................................................................................................ (6,200,000)
Gross profit ............................................................................................................................. $ 3,900,000
Administrative expenses .................................................................................................... (2,000,000)
Operating income ................................................................................................................ $ 1,900,000
Other expense:
Interest expense ........................................................................................................... (210,000)
Income from continuing operations before income taxes .................................. $ 1,690,000
Income taxes (Schedule 1) ................................................................................................ (676,000)
Income from continuing operations ............................................................................. $ 1,014,000
Discontinued operations (Schedule 2):
Operating income from discontinued AL Division
(less applicable income taxes of $264,000) ............................................... $ 396,000
Loss on sale of AL Division (less applicable income tax saving
of $100,000) ........................................................................................................... (150,000) 246,000
Income before extraordinary item ................................................................................. $ 1,260,000
Extraordinary gain (less applicable income taxes of $120,000) ......................... 180,000
Net income ............................................................................................................................. $ 1,440,000

Components of Income:
Earnings per common share (1,000,000 common shares):
From continuing operations .................................. $1.01
From discontinued operations.............................. 0.25
From extraordinary item.......................................... 0.18
Net income ................................................................... $1.44

Schedule 1: Income Taxes on Continuing Operations


Income from continuing operations before income taxes .................................. $1,690,000
Income tax rate......................................................................................................................  40%
Total income taxes on continuing operations .......................................................... $ 676,000

Schedule 2: Income from Operations of AL Division


For the Nine Months Ended September 30, 2013
(Date of Discontinuance)
Sales ........................................................................................................................................... $2,000,000
Cost of sales............................................................................................................................ (900,000)
Gross profit ............................................................................................................................. $1,100,000
Administrative expenses .................................................................................................... (300,000)
Operating income ................................................................................................................ $ 800,000
Interest expense .................................................................................................................... (140,000)
Income before income taxes............................................................................................ $ 660,000

5-79
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Income taxes (at 40%) ........................................................................................................ (264,000)
Income from operations of AL Division ....................................................................... $ 396,000

5-80
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-10

TIGER COMPANY
Comparative Income Statements
For Year Ended December 31
2014 2013
Sales .......................................................................................................................... $ 2,900,000a $ 3,900,000b
Cost of goods sold .............................................................................................. (980,000)c (2,310,000)d
Gross profit ............................................................................................................ $ 1,920,000 $ 1,590,000
Operating expenses ............................................................................................ (1,020,000)e (1,390,000)f
Operating income ............................................................................................... $ 900,000 $ 200,000
Other items:
Loss from obsolete inventory ................................................................. (150,000)
Miscellaneous ............................................................................................... (50,000)g (90,000)h
Pretax income from continuing operations .............................................. $ 700,000 $ 110,000
Income tax expense (30%) ............................................................................... (210,000) (33,000)
Income from continuous operations ........................................................... $ 490,000 $ 77,000
Results from discontinued operations:
Income (loss) from operations of discontinued division
(net of $90,000 income tax credit in 2014 and
$90,000 income taxes in 2013) ...................................................... (210,000)i 210,000 j
Loss on write-down of held-for-sale backscratcher
division (net of $48,000 income tax credit) .............................. (112,000)k
Income before extraordinary items .............................................................. $ 168,000 $ 287,000
Extraordinary loss (net of $18,000 income tax credit) .......................... (42,000)
Extraordinary gain (net of $75,000 income taxes) .................................. 175,000
Net income ............................................................................................................ $ 168,000 $ 420,000
a
$3,500,000 – $400,000 – $200,000
b
$4,600,000 – $700,000
c
$1,600,000 – $320,000 – $300,000
d
$2,600,000 – $290,000
e
$1,300,000 – $180,000 – $100,000
f
$1,500,000 – $110,000
g
$(200,000) + $150,000 (disclosed in same section but as a separate line item)
h
$100,000 + $60,000 (extraordinary loss) – $250,000 (extraordinary gain)
[($400,000 + $200,000) – ($320,000 + $300,000) – ($180,000 + $100,000)]  70%
i

($700,000 – $290,000 – $110,000)  70%


j

k
[$110,000 ($620,000 – $510,000) fair value – $270,000 ($720,000 – $450,000) book value]  70%

5-81
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-11

1. MACK COMPANY
Income Statement
For Year Ended December 31, 2013
Sales ..................................................................................................... $XXXX
Less: Sales discounts taken ....................................................... $ XX
Sales returns and allowances ......................................... XX (XXX)
Net sales ............................................................................................. $XXXX
Cost of goods sold:
Merchandise inventory, 1/1/2013 .................................... $ XXX
Purchases ................................................................................... $XXX
Freight on purchases......................................................... XX
Cost of purchases ................................................................... $XXX
Less: Purchases discounts taken ..................................... $XX
Purchases returns and allowances ...................... XX (XX)
Net purchases .......................................................................... XXX
Cost of goods available for sale ....................................... $ XXX
Less: Merchandise inventory, 12/31/2013 ................ (XX)
Cost of goods sold ................................................................. (XXX)
Gross profit .................................................................................... $XXXX
Operating expenses:
Selling expenses:
Sales commissions ..................................................... $ XX
Sales salaries ................................................................ XX
Delivery expense ........................................................ XX
Advertising expense .................................................. XX
Miscellaneous sales expense ................................. XX
Total selling expenses ...................................... $ XXX
Administrative expenses:
Administrative salaries ............................................. $ XX
Bad debt expense ...................................................... XX
Insurance expense ..................................................... XX
Office salaries ............................................................... XX
Miscellaneous office expenses .............................. XX
Office supplies used .................................................. XX
Utilities expense .......................................................... XX
Property tax expense ................................................ XX
Total administrative expenses ...................... XXX
Depreciation expenses:
Depreciation expense: building and
office equipment .................................................... $ XX
Depreciation expense: store and
delivery equipment ............................................... XX
Total depreciation expenses .......................... XX
Total operating expenses ................................................ (XXX)
Operating income ....................................................................... $XXXX

5-82
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
(continued on next page)

5-83
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-11 (concluded)

Other items:
Rent revenue ........................................................................ $ XX
Dividend income ................................................................. XX
Gain on sale of equipment ............................................. XX
Interest income.................................................................... XX
Interest expense .................................................................. (XX)
Loss on sale of office equipment ................................. (XX) XXX
Pretax income from continuing operations ..................... $XXXX
Income tax expense ................................................................... (XXX)
Income from continuing operations ................................... $XXXX
Results from discontinued operations:
Loss from operations of discontinued
Division T (net of income tax credit) .................. $(XXX)
Gain on sale of Division T
(net of income taxes) ................................................ XXX XXX
Income before extraordinary items ..................................... $XXXX
Extraordinary items:
Extraordinary loss from expropriation
(net of income tax credit) ........................................ (XXX)
Net income .................................................................................... $XXXX

Earnings per Common Share


Components of Income (# of common shares)
Income from continuing operations $ X.XX
Results from discontinued operations X.XX
Extraordinary loss (X.XX)
Net income $ X.XX

2. MACK COMPANY
Statement of Comprehensive Income
For Year Ended December 31, 2013
Net income ............................................................................................................. $XXXX
Other comprehensive income:
Unrealized increase in fair value of available-for-sale
securities (net of income taxes) ..................................................... XX
Comprehensive income..................................................................................... $XXXX

3. MACK COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 ........................................................................... $XXXX
Add: Net income for 2013 .......................................................................... XXXX
$XXXX
Less: Cash dividends declared .................................................................. $XXX

5-84
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Stock dividends declared ................................................................. XXX (XXX)
Retained earnings, 12/31/2013 ...................................................................... $XXXX

5-85
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-12 [AICPA Adapted]

1. Deficiencies in the statement of income and retained earnings:


Purchase discounts. These preferably should be shown as a reduction of purchases in the cost-of-
goods-sold computation.
Gain on increased fair value of real estate. This is an unrealized gain that does not appropriately
belong on a corporation’s income statement under U.S. GAAP.
Gain on sale of treasury stock. This is not part of an income statement, but it should be treated as
an increase to a paid-in capital account.
Correction of error in last year’s statement. This should be treated as a prior period adjustment; it
should be added, net of applicable income tax effect, as an adjustment to the beginning retained
earnings.
Gain on sale of fixed assets. Two deficiencies: First, this type of gain is not an extraordinary item
because it does not meet the conditions of being unusual and infrequent; it should be shown
among the other ordinary items as a gain. Second, assuming an item is properly classified as an
extraordinary item, it should be shown net of the applicable income tax effect as per requirements
of intraperiod tax allocation.
Income tax expense. One can logically assume that there were temporary differences during the
fiscal year necessitating the use of interperiod tax allocation procedures. Under this condition, the
components of income tax expense relating to amounts currently payable and to tax effects of
temporary differences should be separately disclosed.
Earnings per share. These amounts must be shown on the face of the income statement. They
have been omitted from Oberlin’s statement. Because there is a simple capital structure in this
situation, only a single series of earnings-per-share figures are required.

2. Deficiencies in the balance sheet:


Accounts receivable, net. The allowance for doubtful accounts should be shown either
parenthetically or as a contra-asset account for disclosure.
Inventory. The basis for valuation of the inventory must be disclosed.
Land and building, net. Two deficiencies are identified. First, land and building accounts should be
shown separately because land is not depreciable. Second, the accumulated depreciation on the
building must be disclosed.
Investments in real estate (current value). These assets are appropriately valued at historical cost
with the current value indicated parenthetically or in a note if management so desires.
Goodwill. This should be reviewed for impairment each period for financial accounting purposes.

5-86
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-12 (concluded)

Discount on bonds payable. This should be a contra-liability account rather than an asset because
the discount is a valuation adjustment of the liability.
Due to Grant, Inc. This is a possible loss contingency but does not meet the conditions of GAAP
that requires accrual by a charge to earnings. Therefore, the contingency should be disclosed in a
note, or management may appropriate a portion of retained earnings, as it did. Such
appropriation, however, should be included in the Shareholders’ Equity section and not shown as
a liability.
Accrued pension cost. A note should be added describing the plan, listing the components of
annual pension cost, reconciling the funded status, and other matters. Apparently such cost is
included in the general and administrative expenses on the earnings statement.
Bonds payable (including portion due within one year). The interest rate and maturity date should
be disclosed. The portion due within one year should be reclassified as a current liability so that
working capital will not be distorted.
Common stock. The number of shares authorized, issued, and outstanding, and the par (or stated)
value should be disclosed.

3. General comments:
Statement of cash flows. Oberlin Corporation should also prepare a statement of cash flows. A
statement of cash flows is required if the corporation issues an income statement and a balance
sheet because it discloses certain information not readily attainable from these other statements.
Supporting schedules. Oberlin could prepare schedules showing the composition of cost of
goods sold, selling expenses, and general and administrative expenses. The schedules could be
attached to the income statement for better disclosure.
Accounting policies. A corporation is required to disclose its accounting policies; for example,
inventory method. This is usually done in a note to the financial statements.

5-87
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-13

MILLS COMPANY
Balance Sheet
December 31, 2013
Assets
Current Assets:
Cash .......................................................................................................... $ 3,300a
Accounts receivable (net) ................................................................. 5,000b
Inventory ................................................................................................. 4,200c
Total current assets .................................................................... $12,500
Property, Plant, and Equipment:
Land .......................................................................................................... $ 6,800d
Buildings and equipment ................................................................. $ 82,800e

Less: Accumulated depreciation.................................................... (16,000)f 66,800


Total property, plant, and equipment ................................ 73,600
Total Assets .................................................................................................... $86,100

Liabilities
Current Liabilities:
Accounts payable ................................................................................ $ 3,000g
Salaries payable ................................................................................... 1,500h
Total current liabilities .............................................................. $ 4,500
Long-Term Liabilities:
Bonds payable ...................................................................................... $ 6,000
Less: Discount on bonds payable ................................................. (300)i
Total long-term liabilities ........................................................ 5,700
Total Liabilities .............................................................................................. $10,200

Shareholders’ Equity
Contributed Capital:
Common stock, $10 par ................................................................... $16,500j
Additional paid-in capital ................................................................ 12,700k
Total contributed capital .................................................................. $29,200
Retained earnings ....................................................................................... 46,700l
Total Shareholders’ Equity ....................................................................... $75,900
Total Liabilities and Shareholders’ Equity .......................................... $86,100
a
Last item on statement of cash flows
b
$5,000 = $3,900 + $1,100
c
$4,200 = $4,700 – $500
d
$6,800 = $9,800 – $3,000 sold
e
$82,800 = $68,900 + $13,900 purchased
f
$16,000 = $14,100 + $1,900 annual depreciation
g
$3,000 = $4,000 – $1,000
h
$1,500 = $1,100 + $400
$300 = $6,000 face value – $5,700 issue price
i

5-88
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
$16,500 = $13,500 + (300 shares  $10 par)
j

k
$12,700 = $11,200 + ($4,500 – $3,000 par value)
$46,700 = $44,400 + $5,400 net income – $3,100 dividends
l

5-89
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-14

1. JR COMPANY
Statement of Income and Comprehensive Income
For Year Ended December 31, 2013
Sales revenues ................................................................................................................................ $108,000
Cost of goods sold ....................................................................................................................... (62,000)
Gross profit ...................................................................................................................................... $ 46,000
Operating expenses ..................................................................................................................... (12,000)
Income before taxes .................................................................................................................... $ 34,000
Income tax expense ..................................................................................................................... (10,200)
Net income ...................................................................................................................................... $ 23,800
Other comprehensive income:
Unrealized increase in fair value of available-for-sale securities
(net of $1,500 income taxes) ................................................................................... 3,500
Comprehensive income.............................................................................................................. $ 27,300

2. (a) JR COMPANY
Income Statement
For Year Ended December 31, 2013
Sales revenues ....................................................................................................................... $108,000
Cost of goods sold ............................................................................................................... (62,000)
Gross profit ............................................................................................................................. $ 46,000
Operating expenses ............................................................................................................. (12,000)
Income before taxes ............................................................................................................ $ 34,000
Income tax expense ............................................................................................................. (10,200)
Net income ............................................................................................................................. $ 23,800

(b) JR COMPANY
Statement of Comprehensive Income
For Year Ended December 31, 2013
Net income ............................................................................................................................. $ 23,800
Other comprehensive income:
Unrealized increase in fair value of available-for-sale
securities (net of $1,500 income taxes) ....................................................... 3,500
Comprehensive income ..................................................................................................... $ 27,300

5-90
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-15

FISCHER COMPANY
Statement of Cash Flows
For Year Ended December 31, 2013
Operating Activities:
Net income ..................................................................................................................... $ 47,200
Adjustments for noncash income items:
Add: Depreciation expense .......................................................................... 12,900
Patent amortization expense ............................................................ 3,500
Increase in accounts payable............................................................ 2,700
Adjustments for cash flow effects from working capital items:
Less: Increase in accounts receivable ....................................................... (4,300)
Increase in inventories ........................................................................ (15,400)
Net cash provided by operating activities ......................................................... $ 46,600
Investing Activities:
Payment for purchase of machinery..................................................................... $(39,500)
Payment for purchase of investments ................................................................. (21,000)
Receipt from sale of land .......................................................................................... 11,000
Net cash used for investing activities .................................................................. (49,500)
Financing Activities:
Payment of dividends ................................................................................................. $(16,000)
Receipt from issuance of bonds ............................................................................. 17,000
Receipt from issuance of preferred stock........................................................... 13,600
Net cash provided by financing activities .......................................................... 14,600
Net increase in cash ............................................................................................................ $ 11,700
Cash, January 1, 2013.......................................................................................................... 19,400
Cash, December 31, 2013.................................................................................................. $ 31,100

5-91
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-16

MUELLER COMPANY
Statement of Cash Flows
For Year Ended December 31, 2013
Operating Activities:
Net income ..................................................................................................................... $ 68,000
Adjustments for noncash income items:
Add: Depreciation expense .......................................................................... 11,300
Bond discount amortization ............................................................. 2,700
Adjustments for cash flow effects from working capital items:
Add: Increase in income taxes payable ................................................... 3,500
Less: Increase in accounts receivable ....................................................... (4,400)
Increase in inventories ........................................................................ (10,300)
Decrease in accounts payable .......................................................... (2,900)
Net cash provided by operating activities ......................................................... $ 67,900
Investing Activities:
Payment for purchase of building ......................................................................... $(65,000)
Payment for purchase of equipment ................................................................... (8,000)
Payment for purchase of land ................................................................................. (9,700)
Receipt from sale of long-term investments .................................................... 10,600
Net cash used for investing activities .................................................................. (72,100)
Financing Activities:
Payment of dividends ................................................................................................. $(24,500)
Receipt from issuance of common stock ........................................................... 12,300
Receipt from issuance of preferred stock........................................................... 20,000
Net cash provided by financing activities .......................................................... 7,800
Net increase in cash ............................................................................................................ $ 3,600
Cash, January 1, 2013.......................................................................................................... 18,000
Cash, December 31, 2013.................................................................................................. $ 21,600

5-92
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-17

LEER COMPANY
Statement of Cash Flows
For Year Ended December 31, 2013
Operating Activities:
Cash inflows:
Collections from customers ............................................................................. $ 61,700
Interest and dividends collected .................................................................... 6,300
Cash inflows from operating activities ........................................................ $ 68,000
Cash outflows:
Payments to suppliers and employees ....................................................... $(50,300)
Payments of interest ........................................................................................... (5,000)
Payments of income taxes ............................................................................... (6,200)
Cash outflows for operating activities ......................................................... (61,500)
Net cash provided by operating activities ......................................................... $ 6,500
Investing Activities:
Receipt from sale of land .......................................................................................... $ 3,100
Payment for purchase of investments ................................................................. (17,800)
Net cash used for investing activities .................................................................. (14,700)
Financing Activities:
Receipt from issuance of common stock ........................................................... $ 11,000
Payment of dividends ................................................................................................. (5,200)
Net cash provided by financing activities .......................................................... 5,800
Net decrease in cash ........................................................................................................... $ (2,400)
Cash, January 1, 2013.......................................................................................................... 16,500
Cash, December 31, 2013.................................................................................................. $ 14,100

5-93
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P 5-18

1. COHEN COMPANY
Comparative Income Statements
Rate of Change Analysis
Year-to-Year
Increase (Decrease)
For Years Ended December 31 2013 to 2014 2012 to 2013
2014 2013 2012 Amount % Amount %
Sales (net) $102,200 $ 91,500 $ 81,700 $10,700 11.7 $9,800 12.0
Cost of goods sold (61,100) (52,800) (47,150) 8,300 15.7 5,650 12.0
Gross profit $ 41,100 $ 38,700 $ 34,550 $ 2,400 6.2 $4,150 12.0
Selling expenses (11,400) (10,000) (8,900) 1,400 14.0 1,100 12.4
Administrative
expenses (8,700) (7,843) (6,950) 857 10.9 893 12.8
Interest expense (3,000) (4,000) (4,000) (1,000) (25.0) 0 0.0
Total expenses $(23,100) $(21,843) $(19,850) $ 1,257 5.8 $1,993 10.0
Income before
income taxes $ 18,000 $ 16,857 $ 14,700 $ 1,143 6.8 $2,157 14.7
Income tax (5,400) (5,057) (4,410) 343 6.8 647 14.7
Net income $ 12,600 $ 11,800 $ 10,290 $ 800 6.8 $1,510 14.7
Earnings per share $3.00 $3.11 $2.71 $(0.11) (3.5) $0.40 14.8

COHEN COMPANY
Comparative Retained Earnings Statements
Rate of Change Analysis (not required)
Year-to-Year
Increase (Decrease)
For Years Ended December 31 2013 to 2014 2012 to 2013
2014 2013 2012 Amount % Amount %
Beginning retained
earnings $28,800 $20,800 $14,310 $8,000 38.5 $6,490 45.4
Add: Net income 12,600 11,800 10,290 800 6.8 1,510 14.7
$41,400 $32,600 $24,600 $8,800 27.0 $8,000 32.5
Less: Dividends (4,410) (3,800) (3,800) (610) 16.1 0 0.0
Ending retained
earnings $36,990 $28,800 $20,800 $8,190 28.4 $8,000 38.5

5-94
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-18 (continued)

COHEN COMPANY
Comparative Balance Sheets
Rate of Change Analysis
December 31, 2014, 2013, and 2012
Year-to-Year
Increase (Decrease)
December 31 2013 to 2014 2012 to 2013
2014 2013 2012 Amount % Amount %
Cash $ 4,200 $ 4,000 $ 4,100 $ 200 5.0 $ (100) (2.4)
Receivables (net) 7,600 7,000 6,200 600 8.6 800 12.9
Inventories 9,800 9,000 8,600 800 8.9 400 4.7
Noncurrent assets 119,390 112,000 107,100 7,390 6.6 4,900 4.6
Total assets $140,990 $132,000 $126,000 $ 8,990 6.8 $ 6,000 4.8

Current liabilities $ 12,000 $ 10,000 $ 12,000 $ 2,000 20.0 (2,000) (16.7)


Bonds payable, 10% 30,000 40,000 40,000 (10,000) (25.0) 0 0.0
Common stock,
$2 par 8,400 7,600 7,600 800 10.5 0 0.0
Additional paid-in
capital 53,600 45,600 45,600 8,000 17.5 0 0.0
Retained earnings 36,990 28,800 20,800 8,190 28.4 8,000 38.5
Total liabilities &
shareholders’
equity $140,990 $132,000 $126,000 $ 8,990 6.8 $ 6,000 4.8

2. (On the following page)

3. The current ratio, receivables turnover, net profit margin, return on total assets, return on
shareholders’ equity, and earnings per share for 2014 are less than the related results in 2013.
These results suggest that the financial performance and financial condition of this company is
not as strong as it was in 2013, a likely reason for the decrease in the market price. A review of the
rate of change analysis of the income statement reveals that the percentage increase in net
income from 2013 to 2014 is lower than from 2012 to 2013, due in great part to the higher
percentage increases in cost of goods sold and selling expenses, than the percentage increase in
sales. The rate of change analysis of the balance sheet also indicates (as does the debt ratio) that
the company in 2014 is relying more upon shareholders to finance operations, yet it is generating
a lower rate of return for the shareholders.

5-95
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

P5-18 (concluded)

2014 2013
$4,200 + $7,600 + $9,800 $4,000 + $7,000 + $9,000
a. Current = 1.8 times = 2 times
$12,000 $10,000

$61,100 $52,800
b. Inventory turnover = 6.5 times = 6 times
($9,800 + $9,000)/2 ($9,000 + $8,600)/2

$102,200  0.60 $91,500  0.65


c. Receivables turnover = 8.4 times = 9.01 times
($7,600 + $7,000)/2 ($7,000 + $6,200)/2

d. Net profit margin $12,600/$102,200 = 12.33% 11,800/$91,500 = 12.90%

$12,600 $11,800
e. Earnings per share = $3.00 = $3.11
$8,400/$2 $7,600/$2
5-96

$12,600 + ($3,000  0.7*) $11,800 + ($4,000  0.7*)


f. Return on total assets = 0.108 = 10.8% = 0.113 = 11.3%
($140,990 + $132,000)/2 ($132,000 + $126,000)/2

*Effective income tax rate in each year is 30% (2013: $5,057  $16,857; 2014: $5,400  $18,000)

$12,600 $11,800
g. Return on shareholders’ equity = 0.139 = 13.9% = 0.151 = 15.1%
($98,990 + $82,000)/2 ($82,000 + $74,000)/2

$42,000 $50,000
h. Debt-to-assets = 0.298 = 29.8% = 0.379 = 37.9%
$140,990 $132,000
P5-19

1. CRANDLE CORPORATION
For Year Ended December 31, 2013
Schedule 1: Selling Expenses
Selling expenses:
Depreciation expense: sales equipment ...................................................................... $ 8,500
Advertising expense ............................................................................................................ 14,100
Sales supplies expense ....................................................................................................... 4,600
Sales salaries expense ......................................................................................................... 16,500
Transportation-out .............................................................................................................. 6,000
Total selling expenses ................................................................................................ $49,700

Schedule 2: General and Administrative Expenses


General and administrative expenses:
Administrative and office salaries expense ................................................................ $29,500
Property tax expense .......................................................................................................... 7,700
Office supplies expense ..................................................................................................... 1,800
Bad debt expense ................................................................................................................. 1,900
Depreciation expense: buildings and office equipment ....................................... 10,000
Total general and administrative expenses ....................................................... $50,900

2. CRANDLE CORPORATION
Income Statement
For Year Ended December 31, 2013
Revenues:
Sales (net of $11,300 returns and allowances,
and $5,200 discounts) ............................................................... $361,500
Dividend revenue ................................................................................ 900
Gain on sale of sales equipment ................................................... 5,000
Total revenues .............................................................................. $ 367,400
Expenses:
Cost of goods sold .............................................................................. $191,200
Selling expenses (Schedule 1) ........................................................ 49,700
General and administrative expenses (Schedule 2) ............... 50,900
Interest expense ................................................................................... 4,900
Income tax expense ............................................................................ 21,210*
Total expenses .............................................................................. (317,910)
Income from continuing operations .................................................... $ 49,490
Results from discontinued operations:
Loss from operations of discontinued Division M
(net of $2,640 income tax credit) .......................................... $ (6,160)
Loss on sale of Division M (net of $2,250 income
tax credit) .......................................................................................... (5,250) (11,410)
Income before extraordinary items ...................................................... $ 38,080
Extraordinary loss due to flood (net of $1,650 income

5-97
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
tax credit) ................................................................................................ (3,850)
Net income ..................................................................................................... $ 34,230
*$21,210 = 30%  $70,700 ($367,400 – $191,200 – $49,700 – $50,900 – $4,900)

5-98
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-19 (concluded)

Earnings per Common Share


Components of Income (11,000 common shares*)
Income from continuing operations $ 4.50
Results from discontinued operations (1.04)
Extraordinary loss due to flood (0.35)
Net income $ 3.11
*$110,000  $10 par

3. CRANDLE CORPORATION
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $428,900
Add: Net income ........................................................................................................................... 34,230
$463,130
Less: Cash dividends ($0.90 per share) ................................................................................. (9,900)
Retained earnings, 12/31/2013 ............................................................................................... $453,230

Net income
4. Profit margin =
Net sales
$34,230
=
$361,500
= 9.5%

Crandle Corporation’s profit margin increased 1.5 percentage points from 2012 to 2013, so it
appears to have better control over its expenses in relation to sales. However, a better
comparison would be the profit margin based on income from continuing operations, since
Crandle had several items on nonrecurring income (loss) in 2013, which it may not have had in
2012.

5-99
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-20

1. MILWAUKEE MANUFACTURING COMPANY


For Year Ended December 31, 2013
Schedule 1: Selling Expenses
Sales salaries expense ................................................................................................................. $27,400
Delivery expenses ......................................................................................................................... 11,700
Sales personnel travel expenses ............................................................................................. 8,300
Depreciation expense: sales equipment .............................................................................. 9,000
Advertising expense .................................................................................................................... 15,700
Total selling expenses ......................................................................................................... $72,100

Schedule 2: General and Administrative Expenses


Depreciation expense: buildings and office equipment ............................................... $14,400
Office and administrative salaries .......................................................................................... 30,000
Property taxes and insurance expense ................................................................................. 9,000
Miscellaneous administrative expenses ............................................................................... 3,000
Total general and administrative expenses................................................................ $56,400

2. MILWAUKEE MANUFACTURING COMPANY


Income Statement
For Year Ended December 31, 2013
Sales .......................................................................................................................... $ 468,200
Less: Sales returns ................................................................................................ (5,000)
Net sales .................................................................................................................. $ 463,200
Cost of goods sold .............................................................................................. (232,200)
Gross profit ............................................................................................................. $ 231,000
Operating expenses:
Selling expenses (Schedule 1) ................................................................ $ 72,100
General and administrative expenses (Schedule 2) ....................... 56,400
Total operating expenses ................................................................. (128,500)
Operating income ................................................................................................ $ 102,500
Other items:
Interest revenue ........................................................................................... $ 3,200
Miscellaneous rent revenue .................................................................... 5,900
Loss on sale of factory equipment ....................................................... (4,100) 5,000
Pretax income from continuing operations .............................................. $ 107,500
Income tax expense ............................................................................................ (32,250)
Income from continuing operations ............................................................ $ 75,250
Results from discontinued operations:
Loss from operations of discontinued Division E
(net of $4,800 income tax credit) .................................................. $(11,200)
Gain on sale of Division E (net of $12,600 income
taxes) ........................................................................................................ 29,400 18,200
Income before extraordinary items .............................................................. $ 93,450

5-100
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
Extraordinary loss from expropriation (net of $9,000 income
tax credit) ........................................................................................................ (21,000)
Net income ............................................................................................................. $ 72,450

5-101
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-20 (concluded)

Earnings per Common Share


Components of Income (20,000 common shares*)
Income from continuing operations $ 3.76
Results from discontinued operations 0.91
Extraordinary loss (1.05)
Net income $ 3.62
*$200,000  $10 par

3. MILWAUKEE MANUFACTURING COMPANY


Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $200,800
Add: Net income ........................................................................................................................... 72,450
$273,250
Less: Cash dividends ($1.20 per share) ................................................................................. (24,000)
Retained earnings, 12/31/2013 ............................................................................................... $249,250

Net income
4. Return on shareholders’ equity = Average shareholders’ equity

$72,450
= $500,000

= 14.5%

Milwaukee Manufacturing Company’s return on shareholders’ equity for 2013 of 14.5% was below
its target of 15%. However, Milwaukee had both results from discontinued operations and an
extraordinary loss in 2013. If income from continuing operations ($75,250) had been used as the
numerator, the 15.1% return exceeds the target return.

5. If Milwaukee Manufacturing Company used IFRS, its income statement presentation and content
might differ as follows:
(a) It could choose to use either the single-step or multiple-step format.
(b) It might use the term “Turnover” instead of Sales.
(c) It might classify its expenses by their nature rather than their function.
(d) If it has revalued its property, it may adjust any related depreciation expense.
(e) Although Division E appears to be a separate line of business, if it is not, then the
company would include the results of discontinued operations in pretax income from
continuing operations.
(f) It may present alternative performance measures on the face of the income statement.
(g) It would not report an extraordinary loss. Instead, it would report the loss in other items
(and it would not be reported “net of tax”).

5-102
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-21

1. SILVOSO COMPANY
For Year Ended December 31, 2013
Schedule 1: Cost of Goods Sold
Inventory, 1/1/2013 ........................................................... $ 37,800
Purchases ............................................................................... $173,000
Transportation-in ................................................................ 13,500
Cost of purchases ............................................................... $186,500
Less: Purchases discounts taken ................................. $4,100
Purchases returns and allowances ................... 6,200 (10,300)
Net purchases ...................................................................... 176,200
Cost of goods available for sale .................................... $214,000
Less: Inventory, 12/31/2013 .......................................... (34,100)
Cost of goods sold ............................................................. $179,900

Schedule 2: Selling Expenses


Sales commissions and salaries .............................................................................................. $ 18,200
Sales supplies used ...................................................................................................................... 5,600
Delivery expense ........................................................................................................................... 7,700
Promotion and advertising expense ..................................................................................... 17,000
Total selling expenses ......................................................................................................... $ 48,500

Schedule 3: General and Administrative Expenses


Bad debt expense ......................................................................................................................... $ 2,700
Office supplies expense.............................................................................................................. 1,400
Insurance and property tax expense ..................................................................................... 8,500
Office and administrative salaries expense ........................................................................ 32,000
Total general and administrative expenses................................................................ $ 44,600

Schedule 4: Depreciation Expense


Buildings and office equipment .............................................................................................. $ 14,500
Sales equipment ............................................................................................................................ 9,600
Total depreciation expense .............................................................................................. $ 24,100

5-103
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-21 (continued)

2. SILVOSO COMPANY
Income Statement
For Year Ended December 31, 2013
Sales .......................................................................................................................... $ 340,700
Less: Sales discounts taken ............................................................................ $ 4,900
Sales returns and allowances .............................................................. 12,100 (17,000)
Net sales .................................................................................................................. $ 323,700
Cost of goods sold (Schedule 1) .................................................................... (179,900)
Gross profit ............................................................................................................. $ 143,800
Operating expenses:
Selling expenses (Schedule 2) ................................................................ $48,500
General and administrative expenses (Schedule 3) ....................... 44,600
Depreciation expense (Schedule 4) ...................................................... 24,100
Total operating expenses ................................................................. (117,200)
Operating income ................................................................................................ $ 26,600
Other items:
Rent revenue ................................................................................................. $ 6,900
Interest expense ........................................................................................... (3,700)
Loss on sale of office equipment .......................................................... (5,000) (1,800)
Pretax income from continuing operations .............................................. $ 24,800
Income tax expense ............................................................................................ (7,440)
Income from continuing operations ............................................................ $ 17,360
Results from discontinued operations:
Loss from operations of discontinued Division R
(net of $2,610 income tax credit) .................................................. $ (6,090)
Gain on sale of Division R (net of $3,000 income taxes) ............. 7,000 910
Income before extraordinary items .............................................................. $ 18,270
Extraordinary loss due to tornado (net of $3,600 income
tax credit) ........................................................................................................ (8,400)
Net income ............................................................................................................. $ 9,870

Earnings per Common Share


Components of Income (8,000 common shares*)
Income from continuing operations $ 2.17
Results from discontinued operations 0.11
Extraordinary loss due to tornado (1.05)
Net income $ 1.23
*$80,000  $10 par

5-104
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-21 (concluded)

3. SILVOSO COMPANY
Statement of Retained Earnings
For Year Ended December 31, 2013
Retained earnings, 1/1/2013 .................................................................................................... $83,700
Add: Net income ........................................................................................................................... 9,870
$93,570
Less: Cash dividends ($0.60 per share) ................................................................................. (4,800)
Retained earnings, 12/31/2013 ............................................................................................... $88,770

Net income
4. Return on shareholders’ equity =
Average shareholders’ equity
$9,870
=
$150,000
= 6.58%

Silvoso Company’s return on shareholders’ equity decreased over 3 percentage points from 2012
to 2013, so it appears to have provided a poorer return to its owners. However, a better
comparison would be the return on shareholders’ equity based on income from continuing
operations, since Silvoso discontinued a segment and had a large extraordinary loss that
decreased its return in 2013, which it may not have had in 2012.

P 5-22

1. Worksheet on following page. Explanations are given below.


(a) Bad debts expense: $90,000  0.5% = $450
(b) Interest revenue: $4,000  12%  4/12 = $160
(c) Insurance expense: $960  6/12 = $480
(d) Depreciation expense: buildings: $55,000  25  6/12 = $1,100
Depreciation expense: equipment: $20,000  8  6/12 = $1,250
(e) Rent revenue: $1,800  5/12 = $750
(f) Amortization of discount on bonds payable: $600  5  6/12 = $60
Interest payable: $12,000  10%  6/12 = $600
Interest expense: $600 + $60 = $660
(g) Income taxes:
$90,910 – $80,460 = $10,450 pretax income (first 6 months)
$10,450 + $11,550 = $22,000 estimated annual pretax income
$20,000  15% = $3,000
$2,000  30% = $600
($3,000 + $600)  $22,000 = 16.4% estimated effective income tax rate $10,450  16.4% =
$1,714 estimated income taxes for first 6 months

5-105
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

P5-22 (continued)
SCHULTZ COMPANY
Worksheet
For First 6 Months Ended June 30, 2013

Trial Balance Adjustments Income Statement Retained Earnings Balance Sheet


Account Titles Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash 7,200 7,200
Accounts receivable (net) 10,300 (a) 450 9,850
Note receivable (due 9/1/2013 4,000 4,000
Inventory 24,400 24,400
Prepaid insurance 960 (c) 480 480
Property and equipment 80,000 80,000
Accumulated depreciation 20,000 (d) 2,350 22,350
Accounts payable 8,000 8,000
Dividends payable 3,200 3,200
Unearned rent 1,800 (e) 750 1,050
Bonds payable, 10% (due
1/1/2018) 12,000 12,000
5-106

Discount on bonds payable 600 (f) 60 540


Common stock, $1 par 8,000 8,000
Additional paid-in capital
on common stock 34,580 34,580
Retained earnings 26,400 26,400
Sales (net) 90,000 90,000
Cost of goods sold 48,600 48,600
Selling expenses 19,750 (d) 1,250 21,000
Administrative expenses 8,170 (a) 450 10,200
203,980 203,980 (c) 480
(d) 1,100
Interest receivable (b) 160 160
Interest revenue (b) 160 160
Rent revenue (e) 750 750
Interest expense (f) 660 660
Interest payable (f) 600 600
4,850 4,850 80,460 90,910
Income tax expense (g) 1,714 1,714
Income taxes payable (g) 1,714 1,714
82,174 90,910
35,136
126,630 126,630
8,736
35,136

35,136
0
35,136
35,136 90,910
8,736

90,910
6,564
6,564
Retained earnings, 6/30/2013
Net income

Totals
5-107
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-22 (continued)

2. SCHULTZ COMPANY
Interim Income Statement
For April 1 through June 30, 2013,
and 6 Months Ended June 30, 2013
(a) (b)
3 Months 6 Months Ended
4/1 Through 6/30/13 June 30, 2013
Sales (net) $ 50,000 $ 90,000
Cost of goods sold (25,600) (48,600)
Gross profit $ 24,400 $ 41,400
Operating expenses:
Selling expenses $12,200 $21,000
Administrative expenses 5,990 10,200
Total operating expenses (18,190) (31,200)
Pretax operating income $ 6,210 $ 10,200
Other items:
Interest revenue $ 120 $ 160
Rent revenue 450 750
Interest expense (330) (660)
Total other revenues
and expenses 240 250
Income before income taxes $ 6,450 $ 10,450
Income tax expense (1,014) (1,714)
Net income $ 5,436 $ 8,736

Earnings per share (8,000 shares) $0.68 $1.09


Note to Instructor: With the exception of the earnings per share, the amounts listed in the income
statement for April 1 through June 30, 2013 are derived by deducting the amounts listed in the
first quarter income statement from the related amounts listed in the 6 months income
statement.

5-108
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-22 (concluded)

3. SCHULTZ COMPANY
Interim Statement of Retained Earnings
For First 6 Months Ended June 30, 2013
Retained earnings, January 1, 2013 ....................................................................................... $29,600*
Add: Net income ........................................................................................................................... 8,736
$38,336
Less: Dividends ($0.40  8,000 common shares) .............................................................. (3,200)
Retained earnings, June 30, 2013 ........................................................................................... $35,136
*$29,600 = $26,400 + $3,200 (dividends previously deducted)

4. SCHULTZ COMPANY
Interim Balance Sheet
June 30, 2013
Assets
Cash ........................................................................................................................... $ 7,200
Accounts receivable (net) ................................................................................. 9,850
Note receivable (due September 1, 2013) ................................................. 4,000
Interest receivable ............................................................................................... 160
Inventory ................................................................................................................. 24,400
Prepaid insurance ................................................................................................ 480
Total current assets ............................................................................................. $ 46,090
Property and equipment ................................................................................... $ 80,000
Less: Accumulated depreciation .................................................................... (22,350) 57,650
Total Assets ............................................................................................................ $103,740

Liabilities
Accounts payable................................................................................................. $ 8,000
Interest payable .................................................................................................... 600
Dividends payable ............................................................................................... 3,200
Income taxes payable......................................................................................... 1,714
Unearned rent ....................................................................................................... 1,050
Bonds payable, 10% (due January 1, 2018) ............................................... $ 12,000
Less: Discount on bonds payable .................................................................. (540) 11,460
Total Liabilities ...................................................................................................... $ 26,024

Shareholders’ Equity
Common stock, $1 par ...................................................................................... $ 8,000
Additional paid-in capital on common stock ........................................... 34,580
Retained earnings ................................................................................................ 35,136
Total Shareholders’ Equity ............................................................................... $ 77,716
Total Liabilities and Shareholders’ Equity .................................................. $103,740

5-109
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-23 [AICPA Adapted]

CENTURY COMPANY
Comparative Income Statements
For the Two Years Ended December 31, 2014, and
December 31, 2013
2014 2013
Net sales .................................................................................................................. $ 7,080,000a $ 5,670,000a
Cost of sales........................................................................................................... (4,000,000) (3,400,000)
Gross profit on sales ........................................................................................... $ 3,080,000 $ 2,270,000
Operating expenses ............................................................................................ (1,050,000) (550,000)
Operating income ............................................................................................... $ 2,030,000 $ 1,720,000
Other items:
Interest income ............................................................................................ $ 70,000 $ 40,000
Gain on sale of plant .................................................................................. 130,000 —
Loss due to flood damage ....................................................................... (420,000) —
Total other items ......................................................................................... $ (220,000) $ 40,000
Income from continuing operations before
income taxes ................................................................................................. $ 1,810,000 $ 1,760,000
Less provision for income taxes ..................................................................... (724,000) (704,000)
Income from continuing operations ............................................................ $ 1,086,000 $ 1,056,000
Results from discontinued operations:
(Loss) from operations of discontinued office
equipment division ............................................................................ $ (530,000) $ (420,000)b
Less applicable income taxes ................................................................. 212,000 168,000
Net loss on discontinued operations .................................................. $ (318,000) $ (252,000)
Gain on sale of office equipment division ........................................ $ 640,000 $ —
Less applicable income taxes ................................................................. (256,000) —
Net gain on sale of discontinued division ......................................... $ 384,000 $ —
Net income ............................................................................................................ $ 1,152,000 $ 804,000

Notes to Instructor:
a
The results from operations of the discontinued office equipment division are shown separately from the
results of continuing operations.

b
Because the results from discontinued operations are shown separately from continuing operations in
2014, for comparative purposes the $420,000 ($1,330,000 – $1,000,000 – $750,000) operating loss of the
office equipment division is shown separately in 2013.

5-110
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-24

1. REED COMPANY
Income Statement
For Year Ended December 31, 2013
Sales revenues (net) ............................................................................................ $ 200,000
Cost of goods sold .............................................................................................. (121,120)
Gross profit ............................................................................................................. $ 78,880
Operating expenses:
Selling expenses ........................................................................................... $26,000
Administrative expenses ........................................................................... 16,000
Depreciation expense ................................................................................ 7,000
Total operating expenses ................................................................. (49,000)
Operating income ................................................................................................ $ 29,880
Other items:
Interest revenue ........................................................................................... $ 1,000
Interest expense ........................................................................................... (4,880) (3,880)
Pretax income before extraordinary item .................................................. $ 26,000
Income tax expense ............................................................................................ (7,800)
Income before extraordinary item ................................................................ $ 18,200
Extraordinary loss due to flood (net of $2,400 income
tax credit) ........................................................................................................ (5,600)
Net income ............................................................................................................. $ 12,600

Earnings per share (5,000 shares of common stock):


Income before extraordinary item ........................................................ $ 3.64
Extraordinary loss ........................................................................................ (1.12)
Net income .................................................................................................... $ 2.52

5-111
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-24 (continued)

2. REED COMPANY
Working Paper for Segment Reporting (not required)
For Year Ended December 31, 2013
All Operating Segments Segment Unallo-
1 2 Remaining Totals cated Totals
Total revenues (sales) $ 98,000 $60,000 $42,000 $200,000 $ 0 $200,000
Operating expenses:
Cost of goods sold $ 60,760 $36,000 $24,360 $121,120 $ 0 $121,120
Sales salaries 3,000 2,000 1,000 6,000 0 6,000
Sales commissions 1,960 1,200 840 4,000 0 4,000
Delivery costs 3,000 1,500 500 5,000 0 5,000
Advertising expense 4,600 3,200 1,500 9,300 1,200 10,500
Misc. selling expenses 0 0 0 0 500 500
Bad debts expense 980 600 420 2,000 0 2,000
Administrative salaries 3,800 2,500 1,600 7,900 2,100 10,000
Property taxes 560 490 350 1,400 1,600 3,000
Misc. administrative
expenses 0 0 0 0 1,000 1,000
Depreciation expense 2,240 1,680 1,680 5,600 1,400 7,000
Total operating
expenses $ 80,900 $49,170 $32,250 $162,320 $ 7,800 $170,120
Segment profit $ 17,100 $10,830 $ 9,750 $ 37,680 $ (7,800) $ 29,880
Segment assets $135,000 $87,000 $54,000 $276,000 $24,000 $300,000

REED COMPANY
Industry Segment Financial Results
For Year Ended December 31, 2013
Reportable Operating Segments All Other Total
1 2 Segments Results
Segment revenues (sales) $ 98,000 $60,000 $42,000 $200,000
Segment profit (pretax) $ 17,100 $10,830 $ 9,750 $ 37,680
General corporate expenses (7,800)
Interest revenue 1,000
Interest expense (4,880)
Pretax income before
extraordinary loss $ 26,000
Identifiable assets at
December 31, 2013 $135,000 $87,000 $54,000 $276,000
General corporate assets 24,000
Total assets at
December 31, 2013 $300,000

5-112
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
P5-24 (concluded)

3. Segment profit is total revenue less operating expenses. In computing segment profit, none of the
following items has been added or deducted: general corporate expenses, interest revenue,
interest expense, income taxes, or the extraordinary loss (relating to the company’s operations in
Division 1).

Depreciation for Divisions 1 and 2 was $2,240 and $1,680, respectively. Capital expenditures
amounted to $25,000 in Division 1 and $6,000 in Division 2 during 2013 and are included in the
total assets on December 31, 2013.

Segment pretax profit


4. Pretax profit margin by segment =
Segment revenues
$17,100
Division 1: = 17.45%
$98,000
$10,830
Division 2: = 18.05%
$60,000
$9,750
Other Divisions: = 23.21%
$42,000

Segment pretax profit


4. Pretax return on identifiable assets =
Segment assets
$17,100
Division 1: = 12.7%
$135,000
$10,830
Division 2: = 12.4%
$87,000
$9,750
Other Divisions: = 18.1%
$54,000

These ratios reveal that the other operating divisions have a higher pretax profit margin and
pretax return on identifiable assets than do the two reportable divisions. This may indicate less
efficiency in the use of economic resources in the reportable divisions.

5-113
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
ANSWERS TO CASES

C5-1

Recognition is the process of formally recording and reporting an item in a company’s financial
statements. To be recognized, an item must meet the definition of an element and be reliably measured
in monetary terms. Revenues are generally recognized when two criteria are met: (1) they have been
earned and (2) collection has occurred or is reasonably certain to occur. These criteria provide an
acceptable level of faithful representation of the existence and amounts of revenues. Both must be
satisfied to a reasonable degree for revenue to be recognized.

The first criterion means the company cannot recognize revenue until it has produced and delivered the
goods or services to customers, and has earned the rights to the asset being created or has settled the
liability to a customer. Revenues are earned when the earning process is complete, or essentially
complete, and the company has accomplished what it must do to be entitled to the benefits (e.g., assets)
represented by the revenues. For example, a company cannot recognize revenue when it receives an order
from a customer, or when it manufactures products for a particular customer; instead, the company can
only recognize revenue after the goods or services have been delivered and the earnings process is
complete.

The second criterion means that the future economic benefits associated with assets being created have
been realized (received in cash) or are reasonably certain to be realized (such as future collection of cash
from accounts receivable). Realization is the process of converting noncash resources into cash or rights
to cash. Under this criterion, revenues may be realized or realizable. Realized refers to the actual exchange
of noncash resources for cash or cash equivalents (e.g., credit card payments). Realizable refers to noncash
resources that are convertible into cash or claims to cash, such as accounts or notes receivable that are
reasonably certain to be collected. Readily convertible noncash resources includes assets such as
commodities or securities (e.g., gold, wheat) that can be sold at quoted prices on an active market. This
criterion, stated negatively, means that if a company completes the earnings process by delivering goods
or services to customers in exchange for receivables, and if it is not certain it will collect, then it cannot
recognize revenues until the uncertainty about future collection is resolved.

Accrual accounting seeks to measure and report when the company generates assets or settles
obligations through the revenue generating process, even though the cash flows associated with the
revenues may occur in a different period. Revenue recognition can occur simultaneously with, prior to, or
after the receipt of cash flows from customers. Revenue recognition occurs simultaneously with cash flows
from customers in most retail operations. Stores and restaurants and other similar operations typically
deliver goods or services to their customers and receive payment at the point of sale, thereby
simultaneously satisfying both revenue recognition criteria.

5-114
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-1 (concluded)

In other circumstances, companies may accrue revenues and recognize them on the income statement
and as accounts or notes receivable on the balance sheet, and the cash flows from the customers will
occur in a subsequent period. In these cases, the earnings process is complete, and the future cash
receipts are reasonably certain to occur. It is also common for some companies to receive cash from
customers in advance of completing the earning process, in which case the companies recognize deferred
revenues for performance obligations to their customers. For example, prepayments or deposits for future
delivery of goods and services, sales of airline tickets, season tickets for sports or entertainment events,
subscriptions to magazines or newspapers, memberships, insurance premiums, and other arrangements
like these involve customers prepaying for goods and services. Under these arrangements, receipt of
prepayment from customers triggers a liability (a performance obligation to deliver goods or services).
Revenue cannot be recognized until the liability is settled, which occurs after the company has completed
the earnings process by delivering the goods or services.

C5-2

To determine the income related to a company’s primary operations during the accounting period, when
possible the expenses (efforts) are recognized and matched against the revenues (benefits) they help
generate. Some types of expenses vary directly with revenues and can be matched to them. However,
many expenses do not behave as variable costs and cannot be matched directly to revenues. Instead, such
expenses must be matched to the periods in which the resources are used up or the liabilities are
incurred. The FASB has identified three expense recognition principles to properly recognize expenses
either by matching to revenues or matching to periods:
Association of Cause and Effect. Some costs are recognized as expenses on the basis of a direct
association with specific revenues. Some transactions result simultaneously in both a revenue and
an expense. The revenue and expense are directly related to each other, so that the expense is
recognized at the same time as the revenue. Examples include costs of products sold,
transportation costs for delivery of goods to customers, and sales commissions.
Systematic and Rational Allocation. Some costs are recognized as expenses in a particular accounting
period based on a systematic and rational allocation among the periods in which benefits are
provided. Many assets provide benefits for several periods. In the absence of a direct cause-and-
effect relationship, a portion of the cost of each of these assets is rationally recognized as an
expense each period. The allocation system should be based on the expected service life and the
consumption of the resource. Examples include depreciation of fixed assets, amortization of
intangible assets, and the allocation of prepaid costs.
Immediate Recognition. Some costs are recognized as expenses in the current accounting period
because the costs incurred during the period provide no probable future benefits (i.e., they do not
result in assets). Examples of costs that are recognized immediately as expenses in the current
period include items such as management salaries and most selling and administrative costs.

5-115
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-3 [AICPA Adapted]

1. a. Cost is the amount measured by the current monetary value of economic resources given
up or to be given up in obtaining goods and services. Economic resources may be given
up by transferring cash or other property, issuing capital stock, performing services, or
incurring liabilities.
Costs are recognized as assets if they meet the definition of an asset: expected to provide
future economic benefits, obtained or controlled by the entity, as a result of a past
transaction or event. Examples include inventories, prepaid expenses, plant and
equipment, and investments. When the economic benefits associated with costs are
consumed, and most costs eventually are consumed, they are deducted from current
revenues top measure income.
b. Expenses arise from outflows or using up assets or incurring liabilities (or a combination
of both) from delivering or producing goods, rendering services, or carrying out other
activities that are the company’s ongoing major or central operations. Expenses measure
and report the efforts or sacrifices made to conduct business activities.
c. Losses are decreases in the equity (net assets) of a company from peripheral or incidental
transactions and other events and circumstances during a period, except those that result
from expenses or distributions to owners. In general, gains and losses may be classified
into three categories as being derived from:
Exchange transactions: for example, a gain or loss on the sale of a piece of used
equipment or an investment security.
The holding of resources or obligations while their values change: for example, gains
or losses resulting from writing down inventory from cost to market; from a
change in fair value of certain investment securities; impairment losses on
property, plant, or equipment or intangibles.
Nonreciprocal (i.e., “one-way”) transfers between a company and nonowners: for
example, gains or losses from lawsuits; assessments of fines or damages by a
court; or natural catastrophes such as earthquakes or fires.

2. a. Cost of goods sold is the cost of the inventory items sold to customers during the period.
Inventory held for sale that is destroyed by an abnormal casualty should be classified as a
loss.
b. Bad debts expense is usually classified as an expense. A material bad debt that was not
provided for in the annual adjustment, such as bankruptcy of a major debtor, may be
classified as a loss.
c. Depreciation expense for plant machinery is a component of factory overhead and
represents the reclassification of a portion of the machinery cost to product cost
(inventory). When the product is sold, the depreciation becomes a part of the cost of
goods sold, which is an expense
d. Spoiled goods resulting from normal manufacturing processing should be treated as a
cost of the product manufactured. When the product is sold the cost becomes an
expense. Spoiled goods resulting from an abnormal occurrence should be classified as a
loss.

5-116
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
5-117
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-4

The elements included in a company’s results of discontinued operations section of its income statement
are (1) the operating income (or loss) from a discontinued component and (2) the gain (or loss) on the
sale of the discontinued component.

A “component” of a company involves operations and cash flows that can be clearly distinguished,
physically and operationally and for financial reporting purposes, from the rest of the company.

When the company has operated the component for part of a year before the component is sold, the
company reports the operating income (or operating loss) from the discontinued component for the
period up to the date of sale separately from the income from continuing operations of the rest of the
company. To calculate the operating income (or loss) of the discontinued component for the period of
time up to the date of sale, the revenues and expenses from operating the discontinued component are
segregated from those related to continuing operations. The expenses (including income taxes) of the
discontinued component are then subtracted from the related revenues to determine the operating
income or loss.

When the company sells a component in the same accounting period that its management initially
decided to sell the component, the calculation of the gain (loss) is as follows. The company determines
the pretax gain (loss) by subtracting the aggregate book value of the net assets (assets minus liabilities) of
the component from the net proceeds received [selling price minus any selling costs (e.g., broker
commissions, legal fees, closing costs)]. This is similar to the accounting treatment for the sale of a single
asset. The company then deducts the related income taxes from the pretax gain or loss to determine the
after-tax gain or loss, which it reports in the results from discontinued operations section.

C5-5

1. The two criteria identified by U.S. GAAP that must be met in order for an event or transaction to
be classified as an extraordinary item are:
a. Unusual in nature—the underlying event or transaction is highly abnormal and is clearly
unrelated to, or only incidentally related to, the ordinary and typical activities of the
company, taking into account the environment in which the company operates.
b. Infrequent in occurrence—the underlying event or transaction is not reasonably expected
to recur in the foreseeable future, taking into account the environment in which the
company operates.

2. a. An earthquake is likely to be extraordinary for a company in a region where earthquakes


are very rare, but may not be for one in southern California.
b. A flood is likely to be extraordinary for a company in southern Nevada but may not be for
one in southern Louisiana.
c. A tornado is likely to be extraordinary for a company in Hawaii but may not be for one in
Indiana.
d. A severe frost is likely to be extraordinary for a company in southern Arizona but may not
be for one in Wisconsin.

5-118
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
5-119
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-5 (concluded)

In each of the preceding examples, the environment in which the company operates is the
primary determination of whether the two criteria (unusual in nature and infrequent in
occurrence) are met. Geographical locations are used as illustrations of how the operating
environment can affect whether or not an item is extraordinary. Other examples could be equally
appropriate.

3. a. An extraordinary item is reported separately (net of tax effect) immediately below the
section summarizing the results from discontinued operations. Individual extraordinary
items should be described and reported when practical; otherwise, disclosure in the notes
to the financial statements is also acceptable.
b. If only one of the two criteria of extraordinary items is met, a gain or loss is reported as a
separate component of income from continuing operations, preferably in the Other Items
section. The gain or loss is not shown net of tax.

C5-6 [AICPA Adapted]

1. Morgan should report the effects of the hailstorm as an extraordinary item in its income
statement because it meets both of the criteria for classification as an extraordinary item. It is
unusual in nature and infrequent in occurrence, taking into account the environment in which the
company operates.

2. The classification on the income statement of an extraordinary item differs from that of an
operating item in the following ways. First, an extraordinary item is shown as a separate item on
the income statement below the continuing operations section of the income statement. Second,
an extraordinary item is shown net of applicable income taxes. An extraordinary item is unrelated
to Morgan’s normal and ongoing operations.

C5-7 [AICPA Adapted]

1. Lynn should report the results of discontinued operations separately from continuing operations.
Discontinued operations should be shown on Lynn’s income statement immediately below the
continuing operations section.
Discontinued operations reported on the income statement should be composed of two separate
elements, with each element shown net of income taxes.
a. Loss from operations of the discontinued component from the beginning of the year to
the date of sale.
b. Loss on sale of the discontinued component.

2. Both of the following criteria must be met for classification as an extraordinary item. An
extraordinary item must be unusual in nature and infrequent in occurrence, taking into account
the environment in which the company operates.

3. First, the extraordinary loss should be shown as a separate item on the income statement below

5-120
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
discontinued operations. Second, the extraordinary loss should be shown net of applicable
income taxes.

5-121
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-8

A statement of cash flows is a statement that reports on a company’s cash inflows, cash outflows, and net
change in cash from its operating, investing, and financing activities during the accounting period, in a
manner that reconciles the beginning and ending cash balances. The statement of cash flows provides
information to external users to assess a company’s liquidity (the nearness to cash of its assets and
liabilities), financial flexibility (its ability to adapt to unexpected needs and opportunities), and operating
capability (its ability to maintain a given physical level of operations).

The statement of cash flows of a company therefore includes three major sections: (1) operating activities,
(2) investing activities, and (3) financing activities. The operating activities section reports the cash receipts
and payments from the operating activities of the company. The most common way to prepare this
section is called the indirect method. Under this method, net income is listed first and then adjustments
(additions or subtractions) are made to net income:
1. To eliminate certain amounts, such as depreciation expense and amortization expense, that were
included in net income but that did not involve a cash inflow or cash outflow for operating
activities
2. To include the cash flow effects triggered by any changes in the assets (other than cash) and
liabilities involved in the company’s operating activities (such as changes in accounts receivable,
inventory, and payables)
These adjustments are made to convert the net income to the net cash provided by (or used in) operating
activities.

The investing activities section includes all the cash inflows and outflows involved in the investing
activities of the company. The most common cash inflows (receipts) from and cash outflows (payments)
for investing activities are:
Receipts from selling property, plant, and equipment
Receipts from selling investments in stocks and debt securities (e.g., bonds)
Payments for purchases of property, plant, and equipment
Payments for investments in stocks and debt securities

Similarly, the financing activities section includes all the cash inflows and cash outflows involved in the
financing activities of the company. The most common cash inflows (receipts) from and cash outflows
(payments) for financing activities are:
Receipts from the issuance of debt securities (e.g., bonds, mortgages, notes)
Cash flows to repay debt obligations
Receipts from the issuance of stocks
Payments to repurchase stock (i.e., treasury stock)
Payments of dividends

To complete the statement of cash flows, the cash inflows and outflows within each section are
subtotaled, the subtotals are added to determine the net increase (or decrease) in cash of the company
during the accounting period. The net change in cash is then added to or subtracted from the beginning

5-122
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
cash balance to reconcile to the ending cash balance reported on the company’s year-end balance sheet.

5-123
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-9 [AICPA Adapted]

1. Accrual accounting recognizes and reports the effects of transactions and other events on the
assets and liabilities of a company in the time periods to which they relate rather than only when
cash is received or paid. Accrual accounting attempts to recognize revenues in the period when
they are earned, rather than simply when they are collected. Accrual accounting recognizes
expenses in the period when the associated benefits are used up. Expenses are recognized and
recorded as follows:
(a) Associating Cause and Effect. Some expenses are recognized and recorded on a
presumed direct association with specific revenue.
(b) Systematic and Rational Allocation. In the absence of a direct association with specific
revenue, some expenses are recognized and recorded by allocating them in a systematic
and rational manner among the periods in which benefits are provided.
(c) Immediate Recognition. Some costs are recognized as expenses in the current accounting
period because the costs incurred during the period provide no probable future benefits
(i.e., they do not result in assets).

An accrual represents a transaction that affects the determination of a company’s assets, liabilities
and income for the period but has not yet been reflected in its cash accounts of that period.
Accrued revenue is revenue earned but not yet collected in cash. An example of accrued revenue
is accrued interest revenue earned on bonds from the last interest payment date to the end of the
accounting period. An accrued expense is an expense incurred but not yet paid in cash. An
example of an accrued expense is salaries incurred for the last week of the accounting period that
are not payable until the subsequent accounting period.

A deferral represents a transaction that has been reflected in the cash accounts of the company
for the period but has not yet affected the determination of its income for that period. Deferred
(prepaid) revenue is revenue collected or collectible in cash but not yet earned. An example of
deferred (prepaid) revenue is rent collected in advance by a lessor in the last month of the
accounting period, which represents the rent for the first month of the subsequent accounting
period. A deferred (prepaid) expense is an expense paid or payable in cash but not yet incurred.
An example of a deferred (prepaid) expense is an insurance premium paid in advance in the
current accounting period, which represents insurance coverage for the subsequent accounting
period.

2. In cash accounting, the effects of transactions and other events on the assets and liabilities of a
company are recognized and reported only when cash is received or paid; while in accrual
accounting, these effects are recognized and reported in the time periods to which they relate.
Because cash accounting does not attempt to match revenues and the expenses associated with
those revenues, cash accounting is not in conformity with generally accepted accounting
principles.

5-124
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-10

HILL CORPORATION
Income Statement (Lifetime)
January 1, 1998, to December 31, 2013
Assets at Liquidation:
Assets’ selling price ..................................................................................................... $ 600,000
Less: Liabilities paid off .............................................................................................. (50,000)
Total net asset liquidation value .................................................................... $ 550,000
Total Investments:
Year 1998, $20  8,000 ............................................................................................... $160,000
Year 2001, $25  1,600 ............................................................................................... 40,000
Total investments................................................................................................. (200,000)
Net lifetime increase in shareholders’ equity ............................................................ $ 350,000
Add: Lifetime cash dividends paid ................................................................................. 100,000
Lifetime net income ............................................................................................................. $ 450,000

The additional information in which you might be interested includes:

1. The history of the activities in which the corporation was involved


2. The revenues, expenses, net income, and asset data about each significant operating segment in
which this corporation operated
3. The cash and working capital flows (changes in current assets, current liabilities, working capital,
current ratio, etc.) through the lifetime of this corporation
4. In relation to items 2 and 3, the financing and investing activities (and sources and uses of cash)
during the corporation’s lifetime
5. The debt ratio of the corporation throughout its lifetime to determine its overall capital structure
6. Information about the earthquake: the cause, amount of losses, related insurance policies, and
likelihood of recurrence
7. The book value of the liquidated assets to determine whether the assets were sold at a gain or a
loss and what impact liquidation had on total net income
8. Accounting policies of this corporation as compared with other, similar corporations

C5-11

Note to Instructor: This case does not have a definitive answer. From a financial reporting perspective, U.S.
GAAP is identified and summarized. From an ethical perspective, various issues are raised for discussion
purposes.

From a financial reporting perspective, when a company sells a component, it reports the results of
discontinued operations of the component in the year of the sale. In this situation, the company includes
on its income statement a results from discontinued operations section which includes two elements
(both shown net of taxes): (1) the income (loss) from operating the discontinued component during the
year up to the date of sale, and (2) the gain (loss) on the sale of the component.

5-125
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
5-126
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-11 (concluded)

However, if the company has committed to a plan to sell a component and the sale has not occurred by
the end of the year, then the component is to be classified as held for sale if several criteria are met. These
criteria include: (1) management has committed to a plan to sell the component, (2) the component is
available for immediate sale in its present condition, (3) management has begun an active program to
locate a buyer, (4) the sale is probable within one year, (5) the component is being offered for sale at a
price that is reasonable in relation to the component’s current fair value, and (6) it is unlikely that
management will make significant changes to the plan. When a component is classified as held for sale,
the company records and reports the component at the lower of its aggregate net book value or its fair
value (less any costs to sell). In this situation, the company also includes on its income statement a results
from discontinued operations section which includes two elements (both shown net of taxes): (1) the
income (loss) from operating the held-for-sale component for the year, and (2) the gain (loss) from the
write-down of the held-for-sale component.

From an ethical perspective, the issue is when to report the results from discontinued operations on
Newell Company’s income statement. The timing of the reporting will have an impact on the rights of, and
fairness to, the stakeholders. The primary stakeholders include the president and the accountant of Newell
Company, as well as its creditors and shareholders. If the criteria for identifying a held-for-sale component
are met in 2013 and the results from discontinued operations are not reported until 2014, the Newell
Company’s 2013 income from continuing operations and net income will be overstated. External users
may look favorably on the president’s management ability and the president may look favorably upon the
accountant’s ability. However, creditors and shareholders may be misled into being overly optimistic
about the company’s return on investment, risk, operating capability, and financial flexibility. On the other
hand, if the criteria for identifying a held-for-sale component are not met in 2013 but the component is
treated as though it was held for sale, then the results from discontinued operations section would be
included on Newell Company’s 2013 income statement. Then, Newell Company’s income from continuing
operations would be understated, a loss on the write-down of the held-for-sale component would be
included in the results from discontinued operations, and its net income would be understated. This may
cause the opposite effects (from those discussed above) on the different stakeholders.

What is critical in this situation is to fairly determine whether each of the criteria for classifying a
significant component as held for sale is met. It appears that criteria (1), (4), and (5) are met. However,
from the information presented, it is unclear whether (2) the component is available for immediate sale
(since some legal work still has to be completed), whether (3) there is an active program to locate a buyer,
and whether (6) it is unlikely that management will make significant changes to the plan. If the answer is
yes for each of these latter criteria, then the results from discontinued operations section should be
included in Newell Company’s 2013 income statement; otherwise, it should be included in the company’s
2014 income statement.

C5-12

1. Starbucks uses a multiple-step income statement (p. 39) because it deducts cost of sales and various
operating expenses from total net revenues to determine operating income, after which it adds or
deducts interest income and interest expense to determine earnings before income taxes, and then
deducts income taxes to determine net earnings including noncontrolling interests.

5-127
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-12 (concluded)

2. Net earnings attributable to Starbucks, 2010: $945.6 million; Basic net earnings per share for 2010:
$1.27 (p. 39).

3. Operating income for 2010: $1,419.4 million; for 2009: $562.0 million (p. 39).

4. Interest expense for 2010: $32.7 million; for 2009: $39.1 million (p. 39).

5. Income taxes related to income before income taxes for 2010: $488.7 million (p. 39).

6. General and administrative expenses, 2010: $569.5 million (p. 39).

7. Depreciation and amortization expense on the income statement in 2010: $510.4 million (p.39).
Depreciation and amortization expense added back to net income on the statement of cash flows:
$540.8 million (p. 41). It stands to reason that the difference is primarily in cost of sales, which
includes depreciation on roasting and other production equipment to produce Starbucks’ roast
coffee beans.

8. Dividends paid on the statement of cash flows in 2010 were $171.0 million (p. 41), but according
to the statement of shareholders’ equity (p. 42) dividends were $267.6 million. The difference of
$96.5 million represents dividends declared but not yet paid by year end. This amount is reported
as a dividend payable liability on the balance sheet, included in “Other accrued liabilities” (p. 59).

9. Net revenues tend to be highest in the first and fourth quarters (p. 32). The biggest quarter of
2009 and 2010 was the fourth quarter of 2010, which generated $2,838.0 in revenues.

10. Starbucks uses the indirect method to report the net cash provided by operating activities. Net
cash provided by operating activities in 2010: $1,704.9 million (p. 41).

11. Net cash used in investing activities in 2010: $(789.5 million) (p. 41).

12. Cash used for principal payments on long-term debt in 2010: $(6.6 million) (p. 41).

Note to Instructor: Certain of the above information also may be located on other pages within the
financial statements and related notes.

C5-13 LVMH Group (Moet Hennessy - Louis Vuitton)

1. LVMH uses a multiple-step income statement because it deducts cost of sales from revenue
to report gross margin, and various operating expenses from gross margin to determine
operating income, after which it adds or deducts financial income and expense, and then
deducts income taxes to determine net profit before minority interests.

5-128
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-13 (continued)

2. LVMH’s gross profit margins as percentages of revenue for 2010 and 2009:
(euro amounts in millions) 2010 2009
Gross margin 13,316 10,889
Divided by revenue 20,320 17,053
Gross margin % 65.5% 63.9%

3. Operating profit margins as percentages of revenue for 2010 and 2009:


(euro amounts in millions) 2010 2009
Operating profit 4,169 3,161
Divided by revenue 20,320 17,053
Gross margin % 20.5% 18.5%

4. Net profit margins as percentages of revenue for 2010 and 2009:


(euro amounts in millions) 2010 2009
Net profit, group share 3,032 1,755
Divided by revenue 20,320 17,053
Gross margin % 14.9% 10.3%

5. What was the basic earnings per share and diluted earnings per share for 2010 and 2009?
2010 2009
Basic group share of net profit per share (in euros) 6.36 3.71
Diluted group share of net profit per share (in euros) 6.32 3.70

6. All of the profit margin ratios in questions 2, 3, and 4, as well as the earnings per share figures in
question 5 reveal substantial improvement in LVMH’s profit performance from 2009 to2010.
Although 2009 was a very profitable year for LVMH, 2010 was considerably more profitable.
Note to Instructor: If you want to push students to dig a little deeper as to why LVMH’s
profitability improved so much, encourage them to consider the big jump in revenue (+19.2%) in
2010, which contributed to the increase in operating profit (+31.9%), and the reversal of “other
financial income and expenses” from €-155 million in 2009 to €+763 million in 2010.

7. Minority interests (€-287 million) had a much greater impact on the net profit, group share for
2010 than did income (loss) from investments in associates (€+7 million)
Note to Instructor: If you want to push students to dig a little deeper as to what this suggests
about LVMH’s investments, point out to them that these amounts indicate LVMH has greater
proportions of majority owned subsidiaries (in which others invest the minority capital) than
equity associates (in which LVMH is the minority investor).

5-129
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-13 (concluded)

8. LVMH reports income consecutive statements.

9. The net amount of LVMH’s change in value of available for sale financial assets that impacted
comprehensive gains and losses for 2010 was €+297 million. Of this amount, only €38 million was
recognized on the income statement in 2010.
Note to Instructor: If you want to push students a bit, ask them what effect the amount
recognized on the income statement had on LVMH income for 2010. Because this amount
increased LVMH’s AOCI by €38 million, it decreased net income by €38 million (before tax effects).

10. In 2010, LVMH recognized in comprehensive income a change in the value of vineyard land
amounting to €206 million before tax, and €135 million after tax. What amount of this gain, if any,
did LVMH recognize on the income statement? Zero. The statement of comprehensive gains and
losses indicates that none of the change in the value of vineyard lands was transferred to the
income statement.

ANSWERS TO USING CODIFICATION

C5-14

Note to Instructor: Students are expected to cite references to GAAP in their research of this issue. While
they might use various sources to conduct their research, the FASB Accounting Standards Codification,
which is the primary source of GAAP, is cited.

To: President, Klote Company

From: Student

I have researched the issue of how to report the $40,000 loss from the write-off of a major customer’s
accounts receivable due to its bankruptcy on the Klote Company’s 2013 income statement. According to
FASB ASC 225-20-45-4: Income Statement: Extraordinary and Unusual Items: Other Presentation Matters,
losses from receivables, regardless of size, do not constitute extraordinary losses. The fact that a loss arises
from a receivable from a company in bankruptcy proceedings does not alter this conclusion in any way.
U.S. GAAP guidance states in FASB ASC 225-20-45-16 that a material event that is unusual or infrequent,
but not both, should be reported as a separate component of income from continuing operations.

Based on these findings, I recommend that the $40,000 loss be separately reported in the “other items”
section of the company’s income from continuing operations as follows:

Other items:
Loss from write-off of major customer’s receivable due to bankruptcy ......................... $40,000

5-130
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.
C5-15

Note to Instructor: Students are expected to cite references to GAAP in their research of this issue. While
they might use various sources to conduct their research, the FASB Accounting Standards Codification,
which is the primary source of GAAP, is cited.

To: President, Kelly Company

From: Student

I have researched the issue of how to report the purchase of a $100,000 building by making a $20,000
down payment and signing an $80,000 mortgage on the Kelly Company’s 2013 statement of cash flows.
According to FASB ASC 230-10-50-3: Statement of Cash Flows: Overall: Disclosure, information about all
investing and financing transactions that affect assets or liabilities but do not result in cash receipts or
payments during the period must be reported in related disclosures to the statement of cash flows, either
in a narrative or summarized in a schedule. Some transactions are part cash and part noncash. Only the
cash portion is reported on the statement of cash flows, but the disclosures must relate the cash and
noncash aspects.

Based on these findings, I recommend that the $20,000 be reported on the company’s statement of cash
flows for 2013 as follows:

Investing Activities:
Payment for purchase of building .................................................................................................. $(20,000)

The $80,000 noncash portion should be reported in a narrative or in a schedule. For instance, the narrative
or schedule might indicate that the company invested $80,000 in the $100,000 building by financing the
transaction through the issuance of an $80,000 mortgage.

5-131
© 2013 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly accessible website, in whole or in part.

You might also like