In: Accounting
Duchess Company's records show the following account balances at December 31,2018
Sales 19,000,000
Cost of Goods Sold 11,000,000
General an administrative expenses 1,200,000
Selling Expenses 700,000
Interest expense 900,000
Income tax has not yet been determined. The following events also occurred during 2018. All transactions are material in amount.
1. 500,000 in restructuring costs were incurred in connection with plant closings.
2. Inventory costing 600,000 was written off as obsolete. Material losses of this type are considered to be unusual.
3. The company experienced a negative foreign currency translation adjustment of 400,000 and had unrealized gain investments of 380,000.
Required: Prepare a single, continuous multiple-step statement of comprehensive income for 2018. The company's effective tax rate on all items affecting comprehensive income is 40%. Each component of other comprehensive income should be displayed net of tax. Calculate earnings per share if there were 1,000,000 shares outstanding at January 1, 2018 and 400,000 additional shares were issued in July 2018.
Calculate the times earned interest ratio(amounts to be deducted should be indicated with a minus sign)
Statement of P&L a/c for the year ended 31.12.2018 | |
Sales | 19000000 |
Cost of sales | -11000000 |
Selling expenses | -700000 |
General administrative expenses | -1200000 |
Finance cost - Interest | -900000 |
Profit before tax (A) | 5200000 |
Income tax expenses @ 40% (B) | -2080000 |
Profit from continuing operation C=(A-B) | 3120000 |
Statement of Other Comprehensive Income for the year ended 31.12.2018 | |
Profit for the year (I) | 3120000 |
Other comprehensive income | |
Inventory written off | -600000 |
Negative Foreign Currency Transalation | -400000 |
Unrealised Gain Investment | 380000 |
Other comprehensive income (II) | -620000 |
Total Comprehensive Income of the year (I+II) | 2500000 |
Calculation of EPS | |
Net Income / Weighted share Outstanding | |
Weighted shares outstanding | |
n= 10,00,000 + 4,00,000 x ( 6/12) | |
n= 12,00,000 | |
EPS = 25,00,000 / 12,00,000 | |
= 2.083 | |
calculation of Times Earned Interest Ratio | |
= EBIT / Interest | |
EBIT = Profit before tax + Interest | |
= 52,00,000 + 9,00,000 | |
= 61,00,000 | |
Ratio = 61,00,000 / 9,00,000 | |
= 6.778 times | |