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 | |||||