Answer for Chapter 33.1 Select the best answer for each of the following unrelated items1.c2. b3. b4. d5.b6. c7.c8.a9.b 10.b11d 12d 13b 14d 15 a 16d 17b 18 c 19 b 20c3.2Prepare an income statementWindsor Corporation had the information listed below available in preparing an income statement for the year ended December 31, 2X11. All amounts are before income taxes. Assume a 30% income tax rate for all items.Sales ₤ 600,000Income from operation of discontinued cement division ₤ 100,000Loss from disposal of cement division ₤ (80,000)Operating expenses ₤ 125,000Gain on sale of equipment ₤ 65,000Cost of goods sold ₤ 420,000EnquiredPrepare an income statement in good form which takes into account intra-period income tax allocation.SolutionWINDSOR CORPORA TIONIncome Statementor the Year Ended December 31, 2011 ———————————————————————————————————————————Sales ................................................................................................................. ₤600,000Cost of goods sold ............................................................................................. 420,000 Gross profit ........................................................................................................ 180,000 Operating expenses ............................................................................................ 125,000 Income from operations ..................................................................................... 55,000 Other income and expenseGain on sale of equipment ....................................................................... 65,000 Income before income taxes .............................................................................. 120,000 Income taxes ...................................................................................................... 36,000 Income from continuing operations ................................................................... 84,000 Discontinued operationsIncome from operation of discontinued cementdivision, net of $30,000 income taxes ................................................. ₤70,000Loss from disposal of cement division,net of $24,000 income tax savings ...................................................... (56,000) 14,000 Net income ......................................................................................................... ₤98,0003.3 Prepare the retained earnings statementThe balance in retained earnings on January 1, 20X1, for Blakely Inc., was $600,000. During the year, the corporation paid cash dividends of $70,000 and distributed a share dividend of $15,000. In addition, the company determined that it had overstated its depreciation expense in prior years by $50,000. Net income for 20X1 was $120,000.EnquiredPrepare the retained earnings statement for 20X1.SolutionBLAKEL Y INC.Retained Earnings StatementFor the Y ear Ended December 31, 20X1Balance, January 1 as reported $600,000 Correction for understatement of net incomein prior period (depreciation expense error) 50,000 Balance, January 1, as adjusted 650,000 Add: Net income 120,000770,000 Less: Cash dividends $70,000Share dividend 15,000 85,000 Balance, December 31 $685,0003.4 Prepare fiancial statementsThese financial statement items (in thousands) are for Chen Company at year-end, July 31, 2X11.Salaries payable ¥4,580 Note payable (long-term) ¥3,300Salaries expense 45,700 Cash 22,200Utilities expense 19,100 Accounts receivable 9,780Equipment 22,000 Accumulated depreciation 6,000Accounts payable 4,100 Dividends 4,000 Commission revenue 56,100 Depreciation expense 4,000Rent revenue 6,500 Retained earnings (1/1/2X11) 30,000Share capital-ordinary 16,200Enquired(a) Prepare an income statement and a retained earnings statement for the year.(b) Prepare a classified statement of financial position at July 31, 2X11.Solution(a) CHEN COMPANYIncome StatementFor the Year Ended July 31, 2X11 ———————————————————————————————————————————RevenuesCommission revenue .................................................................................... ¥56,100Rent revenue ................................................................................................. 6,500 Total revenues ...................................................................................... ¥62,600 ExpensesSalaries expense ............................................................................................ 45,700Utilities expense ........................................................................................... 19,100Depreciation expense .................................................................................... 4,000Total expense........................................................................................ 68,800 Net loss ................................................................................................................... ¥ (6,200)CHEN COMPANYRetained Earnings StatementFor the Year Ended July 31, 2X11 ———————————————————————————————————————————Retained Earnings, August 1, 2X10 ............................................................................. ¥30,000 Less: Net loss ..................................................................................................... ¥6,200 Dividends ...................................................................................................... 4,000 10,200 Retained Earnings , July 31, 2X11 .......................................................................... ¥18,800(b) CHEN COMPANYStatement of Financial PositionJuly 31, 2X11 ———————————————————————————————————————————AssetsProperty, plant, and equipmentEquipment..................................................................................................... ¥22,000Less: Accumulated depreciation ................................................................... 6,000 ¥16,000 Current assetsAccounts receivable ...................................................................................... 9,780Cash ............................................................................................................ 22,20031,980 Total assets ............................................................................................ ¥47,980Equity and LiabilitiesEquityShare capital-ordinary………………………………………………… ¥16,200Retained earnings ......................................................................................... 18,800 ¥35,000 Long-term liabilitiesNote payable ................................................................................................. 3,300 Current liabilitiesAccounts payable .......................................................................................... ¥4,100Salaries payable ............................................................................................ 4,580 8,680 Total equity and liabilities ....................................................................................... ¥47,9803.5 Prepare a statement of cash flowsA comparative statement of financial position for Mann Company appears below:MANN COMPANYComparative Statement of Financial PositionDec. 31, 2Y11 Dec. 31, 2Y10AssetsEquipment €60,000 €32,000Accumulated depreciation—equipment (20,000) (14,000) Long-term investments -0- 18,000 Prepaid expenses 6,000 9,000 Inventory 25,000 18,000 Accounts receivable 18,000 14,000 Cash 27,000 10,000 Total assets €116,000€87,000Equity and LiabilitiesShare capital-ordinary € 40,000€23,000 Retained earning 22,000 10,000 Bonds payable 37,000 47,000 Accounts payable 17,000 7,000 Total equity and liabilities €116,000€87,000 Additional information:1. Net income for the year ending December 31, 2Y11 was €27,000.2. Cash dividends of €15,000 were declared and paid during the year.3. Long-term investments that had a cost of €18,000 were sold for €14,000.4. Sales for 2Y11 were €120,000.EnquiredPrepare a statement of cash flows for the year ended December 31, 2Y11, using the indirect method.SolutionMANN COMPANYStatement of Cash FlowsFor the Year Ended December 31, 2Y11Cash flows from operating activitiesNet income .................................................................................................. €27,000Adjustments to reconcile net income to net cash provided byoperating activities:Depreciation expense ....................................................................... € 6,000Loss on sale of long-term investments ............................................... 4,000Increase in accounts receivable ........................................................ (4,000)Decrease in prepaid expenses ........................................................... 3,000Increase in inventories ...................................................................... (7,000)Increase in accounts payable ............................................................ 10,000 12,000Net cash provided by operating activities ........................................ 39,000 Cash flows from investing activitiesSale of long-term investments .................................................................... 14,000Purchase of equipment ................................................................................ (28,000)Net cash used by investing activities ................................................ (14,000) Cash flows from financing activitiesIssuance of ordinary shares ......................................................................... 17,000Retirement of bonds payable ...................................................................... (10,000)Payment of cash dividends ......................................................................... (15,000)Net cash used by financing activities ............................................... (8,000) Net increase in cash .............................................................................................. 17,000 Cash at beginning of period .................................................................................. 10,000 Cash at end of period ............................................................................................€27,0003.6 Perform vertical analysisDecember 31, 2X12December 31, 2X11Inventory€ 780,000 € 600,000 Accounts receivable 510,000 400,000 Total assets 3,000,0002,500,000EnquiredUsing these data from the comparative statement of financial position of Luca Company perform vertical analysis. Solution Dec. 31, 2012Dec. 31, 2011Amount Percentage*Amount Percentage**Inventory€ 780,000 26% € 600,000 24% Accounts receivable 510,000 17% 400,000 16% Total assets 3,000,000100.0%2,500,000100.0%€€780,000.263,000,000=€€600,000.242,500,000=€€510,000.173,000,000=€€400,000.162,500,000=3.7 Perform horizontal analysisComparative information taken from the Wells Company financial statements is shown below: 2X12 2X11 (a) Notes receivable $ 20,000 $ -0-(b) Accounts receivable 175,000 140,000 (c) Retained earnings 30,000 (40,000) (d) Income taxes payable 45,000 20,000 (e) Sales900,000 750,000 (f)Operating expenses170,000200,000EnquiredUsing horizontal analysis, show the percentage change from 2X11 to 2X12 with 2X11 as the base year. Solution (a) Base year is zero. Not possible to compute. (b) $35,000 ÷ $140,000 = 25% increase(c) Base year is negative. Not possible to compute. (d) $25,000 ÷ $20,000 = 125% increase (e)$150,000 ÷ $750,000 = 20% increase***(f) $30,000 ÷ $200,000 = 15% decrease3.8 Perform horizontal analysisThe following items were taken from the financial statements of Ritz, Inc., over a four-year period:Item 2Y12 2Y11 2Y10 2Y09Net Sales €800,000€650,000€600,000€500,000Cost of Goods Sold 580,000 460,000 420,000 400,000Gross Profit €220,000€190,000€180,000€100,000EnquiredUsing horizontal analysis and 2Y09 as the base year, compute the trend percentages for net sales, cost of goods sold, and gross profit. Explain whether the trends are favorable or unfavorable for each item.SolutionItem 2Y12 2Y11 2Y10 2Y09Net Sales 160% 130% 120% 100%Cost of Goods Sold 145% 115% 105% 100%Gross Profit 220% 190% 180% 100%The trend in net sales is increasing and favorable. The cost of goods sold trend is increasing which could be unfavorable, but the sales are increasing each year at a faster pace than cost of goods sold. This is apparent by examining the gross profit percentages, which show a favorable, increasing trend.3.9 Analysis the liquidity of the Howell CompanyHowell Company has the following selected accounts after posting adjusting entries:Accounts Payable € 55,000Notes Payable, 3-month 80,000Accumulated Depreciation—Equipment 14,000Salary Payable 27,000Notes Payable, 5-year, 8% 30,000Estimated Warranty Liability 34,000Salary Expense 6,000Interest Payable 3,000Mortgage Payable 200,000Sales Tax Payable 21,000Enquired(a) Prepare the current liability section of Howell Company's statement of financial position, assuming $25,000of the mortgage is payable next year. List liabilities in magnitude order, with largest first.(b) Comment on Howell 's liquidity, assuming total current assets are €450,000.Solution(a) HOWELL COMPANYCurrent LiabilitiesNotes payable, 3-month € 80,000Accounts payable 55,000Estimated warranty liability 34,000Salary payable 27,000Long-term debt due within one year 25,000Sales tax payable 21,000Interest payable 3,000Total Current Liabilities €245,000(b) The liquidity position looks favorable. If all current liabilities are paid out of current assets, there would stillbe €205,000 of current assets. The current assets are almost twice the current liabilities and it appears as though Howell Company has sufficient current resources to meet current obligations when due.3.10 Calculate the debt to total assets and times interest earned ratiosFranco Corporation reports the following selected financial statement information at December 31, 2X11: Total Assets $110,000Total Liabilities 65,000Net Income 18,000Interest Income 1,600Interest Expense 900Tax Expense 300EnquiredCalculate the debt to total assets and times interest earned ratios.SolutionDebt to total assets: $65,000 ÷ $110,000 = 59%Times interest earned: ($18,000 + $900 + $300) ÷ $900 = 21.33 times3.11 Compute the receivables turnover and the average collection periodBerman Company reported the following financial information:12/31/2X11 12/31/2X10Accounts receivable $ 320,000 $ 360,000Net credit sales 2,550,000 2,420,000EnquiredCompute (a) the receivables turnover and (b) the average collection period for 2X11.Solution(a) Receivables turnover = $2,550,000 ÷ $340,000 = 7.5 times(b) Average collection period = 365 ÷ 7.5 = 49 days3.12 Calculate the net income and EPSBanks Company is considering two alternatives to finance its purchase of a new $4,000,000 office building.(a) Issue 400,000 ordinary shares at $10 per share.(b) Issue 8%, 10-year bonds at par ($4,000,000).Income before interest and taxes is expected to be $3,000,000. The company has a 30% tax rate and has 600,000 ordinary shares outstanding prior to the new financing.EnquiredCalculate each of the following for each alternative:(1) Net income.(2) Earnings per share.Solution(a) Issue Shares (b) Issue BondsIncome before interest and taxes $3,000,000 $3,000,000Interest (8% × $4,000,000) —320,000Income before income taxes 3,000,000 2,680,000Income tax expense 900,000 804,000(1) Net income $2,100,000 $1,876,000Shares outstanding 1,000,000 600,000(2) Earnings per share $2.10 $3.133.13 Compute the return on ordinary shareholders’ equity ratioThe following information is available for Ritter Corporation:2Y11 2Y10 Average ordinary shareholders’ equity$1,500,000 $1,000,000Average total shareholders’ equity 2,000,000 1,500,000Ordinary dividends declared and paid 72,000 50,000Preference dividends declared and paid 30,000 30,000Net income 330,000 270,000EnquiredCompute the return on ordinary shareholders’ equity ratio for both years. Briefly commen t on your findings.Solution2Y10 2Y11Return on ordinaryshareholders’ equity ratio:$270,000 – $30,000 $330,000 – $30,000————————— = 24% ————————— = 20%$1,000,000 $1,500,000Ritter’s return on common stockholders’ equity ratio decreased approximately 17% during 2011. Ritter’s earnings increased during 2011 by 22%, but its average ordinary shareholders’ equity increased by 50%, causing the return on ordinary shareholders’ equity to declin e by 17%.3.14 Calculate book value per shareBellingham Corporation has the following equity balances at December 31, 2X11.Share Capital–Ordinary, $1 par $ 3,500Share Premium–Ordinary 24,500Retained Earnings 62,500Total $90,500EnquiredCalculate book value per share.SolutionNumber of shares outstanding: $3,500/$1 = 3,500Book value per share: $90,500/3,500 = $25.863.15 Calculate financial ratiosSelected information from the comparative financial statements of Fryman Company for the year ended December 31 appears below:2X11 2X10Inventory $ 140,000 $160,000Accounts receivable (net) 180,000 200,000Total assets 1,200,000 800,000Long-term debt 400,000 300,000Current liabilities 140,000 110,000Net credit sales 1,330,000 700,000Cost of goods sold 900,000 530,000Interest expense 50,000 25,000Income tax expense 60,000 29,000Net income 150,000 85,000EnquiredAnswer the following questions relating to the year ended December 31, 2X11. Show computations.1. Inventory turnover for 2X11 is __________.2. Times interest earned in 2X11 is __________.3. The debt to total assets ratio for 2X11 is __________.4. Receivables turnover for 2X11 is __________.5. Return on assets for 2X11 is __________.Solution$900,0001. Inventory turnover for 2011 is 6 times. ———————————— = 6 times.($140,000 + $160,000) ÷ 2$150,000 + $60,000 + $50,0002. Times interest earned in 2011 is 5.2 times. —————————————— = 5.2 times.$50,000$140,000 + $400,0003. The debt to total assets ratio for 2011 is 45%. —————————— = 45%.$1,200,000$1,330,0004. Receivables turnover for 2011 is 7 times. ———————————— = 7 times.($180,000 + $200,000) ÷ 2$150,0005. Return on assets for 2011 is 15%. ————————————— = 15%.($1,200,000 + $800,000) ÷ 2。