In: Accounting
Emerge Corp. reported the following amounts in the shareholders’ equity section of its December 31, 2016 statement of financial position:
Preferred shares, $8 dividend (10,000 shares authorized, 2,000 shares issued) |
$ 200,000 |
Common shares (unlimited authorized, 25,000 issued) |
600,000 |
Contributed surplus |
55,000 |
Retained earnings |
250,000 |
Accumulated other comprehensive income |
75,000 |
Total |
$1,180,000 |
During 2017, the company had the following transactions that affect shareholders’ equity.
1. Paid the annual 2016 $8 per share dividend on preferred shares and a $3 per share dividend on common shares. These dividends had been declared on December 31, 2016.
2. Purchased 3,700 shares of its own outstanding common shares for $35 per share and cancelled them.
3. Issued 1,000 shares of preferred shares at $105 per share (at the beginning of the year).
4. Declared a 10% stock dividend on the outstanding common shares when the shares were selling for $45 per share.
5. Issued the stock dividend.
6. Declared the annual 2017 $8 per share dividend on preferred shares and a $2 per share dividend on common shares. These dividends are payable in 2018.
The contributed surplus arose from net excess of proceeds over cost on a previous cancellation of common shares. Total assets at December 31, 2016 were $2,140,000, and total assets at December 31, 2017 were $2,616,000. The company follows IFRS.
Required**********:
1. Prepare journal entries to record the transactions above.
2. Prepare the December 31, 2017 shareholders’ equity section. Assume 2017 net income was $450,000 and comprehensive income was $455,000.
3. Calculate the rate of return on common shareholders’ equity and the rate of return on total assets for 2017. Is Emerge trading on the equity? Evaluate the results from the perspective of a common shareholder.
SOLUTION:
Part-1)
Journal entries:
1 |
Dividends Payable (Preferred: 2,000 *$8) |
16,000 |
|
Dividends Payable (Common: 25,000* $3) |
75,000 |
||
Cash |
91,00 |
||
2 |
Common Shares ($600,000 / 25,000 * 3,700) |
88,800 |
|
Contributed Surplus |
40,700 |
||
Cash |
129,500 |
||
3 |
Cash |
105,000 |
|
Preferred Stock |
105,000 |
||
4 |
Dividends [(25,000 - 3,700) * 10% = 2,130 * $45] |
95,850 |
|
Common Stock Dividends Distributable |
95,850 |
||
5 |
Common Stock Dividends Distributable |
||
Common Shares |
|||
6 |
Dividends |
70,860 |
|
Dividends Payable Preferred (3000 * 8) |
24,000 |
||
Dividends Payable Common (25,000 - 3,700 + 2,130) * $2 |
46,860 |
Part-2)
Preferred shares |
Common Shares |
Other |
|||||
No. of shares |
Paid-in capital |
No. of shares |
Paid-in capital |
Contributed Surplus |
Retained Earnings |
Comprehensive Income |
|
Balance as on 1st Jan |
2,000 |
$200,000 |
25,000 |
$600,000 |
$55,000 |
$250,000 |
$75,000 |
Net income |
450,000 |
||||||
Other comprehensive income |
5,000 |
||||||
Comprehensive income |
|||||||
Common shares repurchase |
(3,700) |
$(88,800) |
$(40,700) |
||||
Preferred shares issuance |
1,000 |
$105,000 |
|||||
Common shares issuance |
|||||||
through stock dividend |
2,130 |
$95,850 |
$(95,850) |
||||
Cash dividend: |
|||||||
Preferred shares |
$(24,000) |
||||||
Common shares |
$(46,860) |
||||||
Balance as on 31st Dec |
3,000 |
$305,000 |
23,430 |
$607,050 |
$14,300 |
$533,290 |
$80,000 |
Share capital |
|
Preferred shares, $8, (authorized 10,000 shares, Issued 3,000 shares) |
$305,000 |
Common shares, (Authorized -unlimited , Issued 23,430 shares) |
$607,050 |
Total capital of shares |
$912,050 |
Contributed surplus |
$14,300 |
Total paid-in capital |
$926,350 |
Retained earnings |
$533,290 |
Other comprehensive income- Accumulated |
$80,000 |
Shareholders’ equity- Total |
$1,539,640 |
Working:
Preferred shares= 200,000 + 105,000 = 305,000
Common shares = 600,000 + 95,850 - 88,800 = 607,050
Contributed surplus: 55,000 - 40,700 = $14,300
Retained earnings: $250,000 + 450,000 - 70,860 - 95,850 = 533,290
Other comprehensive income- Accumulated : ($455,000 – $450,000) + 75,000 = 80,000
PART-3)
Average common shareholders’ equity = {(1,180,000 - 200,000) + (1,539,640 -305,000)}= 1,107,320
ROR on common shareholders’ equity = (450,000 - 24,000) / 1,107,320 = 38.47%
ROR on total assets = (450,000 - 24,000) / [($2,140,000 + $2,616,000) / 2] = 17.91%