In: Finance
At the beginning of 2020, Cameron Company's retained earnings was $212,000. For 2020, Cameron has calculated its pretax income from continuing operations to be $120,000. During 2020, the following events also occurred:
1. During July, Cameron sold Division M (a component of the company). The book values of Division M’s assets and liabilities are $300,000 and $100,000, respectively, at the time of
sale. The company sold Division M for cash $159,500. During 2020 before its sale, Division M recognized revenues of 100,000 and expenses of 61,000 (excluding income tax expense).
2. Cameron had 21,000 shares of common stock outstanding during all of 2020. It declared and paid a $1 per share cash dividend on this stock.
3. Cameron also paid $7,500 cash dividend to its preferred stockholders.
Required:
Assuming that all the “pretax” items are subject to a 21% income tax rate:
1. Complete the lower portion of Cameron's 2020 income statement, beginning with “Pretax
Income from Continuing Operations.”
2. Prepare an accompanying retained earnings statement.
| Income statement shows the income earned and expenses incurred during the year. This is used to determine the profitability of business. | ||||||
| CAMERON COMPANY | ||||||
| PARTIAL INCOME STATEMENT | ||||||
| For the year ended December 2020 | ||||||
| Pretax income from continuing operations | $120,000 | |||||
| Tax @ 21% | -$25,200 | |||||
| Income from continuing operations | $94,800 | |||||
| Discontinued operations gain (loss): | ||||||
| Income from operation of discontinued component | $39,000 | |||||
| Loss from sale of discontinued component | -$40,500 | |||||
| Net loss from discontinued component | -$1,500 | |||||
| Income tax benefit | $315 | |||||
| Loss on discontinued operations | -$1,185 | |||||
| Net income | $93,615 | |||||
| Earnings per share | ||||||
| Income from continuing operations | $4.51 | (94800/21000) | ||||
| Loss on discontinued operations | -$0.06 | (-1185/21000) | ||||
| Net income | $4.46 | 93615/21000 | ||||
| Net income from operation of discontinued component | ||||||
| Revenue | $100,000 | |||||
| Less: Expenses | $61,000 | |||||
| Net income | $39,000 | |||||
| Loss from sale of discontinued component | ||||||
| Sale proceeds received | 159500 | |||||
| Book value of component (300000-100000) | 200000 | |||||
| Loss from sale of discontinued component | -40500 | |||||
| Retained earnings statement which shows changes in retained earnings during the year is shown below | ||||||
| CAMERON COMPANY | ||||||
| Statement of Retained earnings | ||||||
| For the year ended December 2020 | ||||||
| Retained earnings, Jan 1 | $212,000 | |||||
| Add: Net income | $93,615 | |||||
| $305,615 | ||||||
| Less: Dividends (21000+7500) | $28,500 | |||||
| Retained earnings, Dec 31 | $277,115 | |||||