In: Accounting
On August 1, 20x1, Rocket Retailers adopted a plan to discontinue its children's clothing division, which qualifies as a component of the business according to GAAP. The disposal of the division was expected to be concluded by June 30, 20x2. On December 31, 20x1, Rocket's fiscal year-end, the following information relative to the discontinued operation was accumulated:
Operating Income (pre-tax) Jan 1, 20x1 - Dec 31, 20x1 | $438,000 | |
---|---|---|
Estimated Operating Income (pre-tax) Jan 1, 20x2 - June 30, 20x2 | 180,000 | |
Net Book Value of the Component | 2,750,000 | |
Fair Value of the Component | 2,500,000 | |
Estimated Disposal Costs | 100,000 | |
Income Tax Rate | 21% |
Rocket finalized the sale of the component on June 30, 20x2 for cash proceeds of $2,600,000. Actual operating income of the discontinued component from Jan 1 - Jun 30, 20x2, was $120,000. (This $120,000 is NOT included in the $1,500,000 Income Before Taxes listed below.) Use this information and the Additional Data presented below to prepare a partial Income Statement for the year ended December 31, 20x1 beginning with Income from Continuing Operations. Include Earnings Per Share disclosures.
b. Determine the Total Gain/Loss from Discontinued Operations (net) $_____________________
c. Determine Net Income $_____________________
d. Determine EPS – Continuing Operations $_____________________
e. Determine EPS – Discontinued Operations $_____________________
f. Determine EPS – Net Income $_____________________
b.
Discontinuing operations | |
Operating income - Jan'11 to Dec'11 | 438000 |
Less: Tax @21% | -91980 |
Net income - Jan'11 to Dec'11 | 346020 |
Operating income - Jan'x1 to Jun 20x2 | 120000 |
Less: Estimated Disposal costs | -100000 |
Net income - Jan'x1 to Jun 20x2 | 20000 |
Sale consideration for operations | 2600000 |
Less: Net Book value | -2750000 |
-150000 | |
Add: Retained Earnings | |
Net income - Jan'x1 to Jun 20x2 | 20000 |
Net (Loss) on Discontinuing operations | -130000 |
c.
Income from continuing operations | 1500000 |
Less: Tax @ 21% | -315000 |
Net Income from continuing operations | 1185000 |
Total Net Income = Continuing + Discontinuing operations = 1185000-130000 = 1,055,000
d.
Net Income from continuing operations | 1185000 |
Less: Preferred dividend (10000*100*5%) | -50000 |
Net income available for common stakeholders..(i) | 1135000 |
Common stock outstanding…(ii) | 400000 |
EPS from continuing operations…..(i)/(ii) | 2.84 |
e.
Net (Loss) on Discontinuing operations | -130000 | |
Less: Preferred dividend (10000*100*5%) | 0 | Since loss is incurred, no preference dividend shall be provided for |
Net income available for common stakeholders..(i) | -130000 | |
Common stock outstanding…(ii) | 400000 | |
EPS from continuing operations…..(i)/(ii) | -0.33 |
f.
Net Income from continuing operations | 1185000 |
Net (Loss) on Discontinuing operations | -130000 |
Net Income | 1055000 |
Less: Preferred dividend (10000*100*5%) | -50000 |
Net income available for common stakeholders..(i) | 1005000 |
Common stock outstanding…(ii) | 400000 |
EPS …..(i)/(ii) | 2.51 |