In: Accounting
Elysium Corp. had the following relevant account balances at 1/1/17:
Common stock ($1 par value, 100,000 shares issued and 87,000
outstanding at 1/1/17) $100,000
Additional Paid-in Capital – CS $4,200,000
7% Preferred stock ($500 par value, 25,000 shares issued and
outstanding) $12,500,000
Treasury Stock 689,000
Additional Paid-in Capital – TS 0
Retained Earnings $137,783,000
The following transactions occurred during 2017:
• Elysium reissued 7,000 shares of treasury stock at an issue price
of $73 a share.
• Elysium declared a 10% stock dividend when the share price of its
common stock was $71.
• Elysium declared and paid a $1,800,000 to common and preferred
shareholders. The preferred shares had no dividends in
arrears.
• Elysium repurchased 15,000 shares at $65 a share.
Answer the following questions:
A. Provide journal entries for each of the above transactions.
B. If the common stock had been issued in one issue, what was the price per share at the date of issue?
C. What was the cost of the shares in treasury at 1/1/17?
D. What is the dividend per share paid to common shareholders?
E. What were the shares issued and outstanding at 12/31/17?
Part A. | ||||
Working-1 | Treaury Stock | $ 689000 | ||
No of Treasury Stock | 100000-87000=13000 | |||
Hence Treasury Stock Purchased at | 689000/13000 | 53 Per share | ||
Elysium reissued 7,000 shares of treasury stock at an issue price of $73 a share | ||||
Event | Account | Debit | Credit | |
1 | Cash 7000*73 | 511000 | ||
Treasury Stock 7000*53 | 371000 | |||
Additional Paid In Capital-Treasury Stock | 140000 | |||
2 | Elysium declared a 10% stock dividend when the share price of its common stock was $71. | |||
Retained Earning (94000*10%*71) | 667400 | |||
Common Stock Dividend Distributable (94000*10%*1) | 9400 | |||
Additional Paid In Capital-Common Stock | 658000 | |||
3. | Elysium declared and paid a $1,800,000 to common and preferred shareholders. The preferred shares had no dividends in arrears. | |||
Retained Earning Pard-D | 925000 | |||
Dividend Payable-Common Stock | 925000 | |||
Dividend Payable-Common Stock | 925000 | |||
Cash | 925000 | |||
Retained Earning Pard-d | 875000 | |||
Dividend Payable-Preferred stock | 875000 | |||
Dividend Payable-Preferred stock | 875000 | |||
Cash | 875000 | |||
4 | Elysium repurchased 15,000 shares at $65 a share | |||
Treasury Stock | 975000 | |||
Cash 15000*65 | 975000 | |||
Part B | ||||
Par Value of 100000 Shares | 100000 | |||
Add: Additional paid in capital | 4200000 | |||
4300000 | ||||
Share price per share for issue | 4300000/100000=43 per share | |||
Part C | ||||
Treaury Stock | $ 689000 | |||
No of Treasury Stock | 100000-87000=13000 | |||
Cost of Treasury Stock | 689000/13000 | 53 Per share | ||
Part D | ||||
Total Dividend | 1800000 | |||
Dividend to Preferred Shareholders | 12500000*7% | 875000 | ||
Dividend to Common Stockholders | 925000 | |||
No of shares outstanding | 87000+7000+9400 | 103400 | ||
Per share dividend | 925000/103400 | 8.95 | ||
Part E | ||||
Beginning Shares issued and outstanding | 87000 | |||
Add: Issue of Treasury Stock | 7000 | |||
Add: Stock Dividend (87000+7000)*10% | 9400 | |||
Ending Shares issued and outstanding | 103400 |