Exercise 1 (LO 1, 2) Gross profit: separate firms versus consolidated. Sorel is an 80%-owned subsidiary of Pattern Company. The two affiliates had the following separate income statements for 2015 and 2016.
| Sorel Company | Pattern Company | |||
| 2015 | 2016 | 2015 | 2016 | |
| Sales Revenue | 250,000 | 350,000 | 500,000 | 540,000 |
| Cost of Good Sold | 150,000 | 210,000 | 310,000 | 360,000 |
| Gross Profit | 100,000 | 140,000 | 190,000 | 180,000 |
| Expenses | 45,000 | 66,000 | 120,000 | 125,000 |
| Net Income | 55,000 | 74,000 | 70,000 | 55,000 |
Sorel sells at the same gross profit percentage to all customers. During 2015, Sorel sold goods Pattern for the first time in the amount of $120,000. $30,000 of these sales remained in Pattern's ending inventory. During 2016, sales to Pattern by Sorel were $150,000, of which $25,000 sales were still in Pattern's December 31, 2016, inventory.
Prepare consolidated income statements including the distribution of income to the controlling and noncontrolling interest for 2015 and 2016.
In: Accounting
ABC has spend 1.8 million in developing a new software for its payment system for the period of 1 Jan 2015-31 Dec 2016. The company is able to demonstrate that from 1 July 2016 the production process met the criteria for recognition as an intangible asset. The financial year end is 31 Dec. During 2016, the total training cost to improve the employees skill were 300,000£. A focus group of other retail banking providers was invied to a conference of the introduction of the new software in 2016. Cost of the conference was 100,000£. In 2016, ABC acquired another rival company XYZ for a total sum of 200 million. At this date a brand valuation expert valued XYZ brand at 40 million on the basis of useful life of 20 years. Other net assets were deemed to have a fairu value of 125£ million. Explain, how the costs given above should be treated in the financial statement of ABC for the year ending 31 Dec 2016 in relation to intangible assets per IAS38.
In: Accounting
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
In: Accounting
On January 4, 2016, Newcrest Gold Co. Ltd. paid $66 million for 3 million shares of Austin Mining Company common stock. The investment represents a 30% interest in the net assets of Austin and gave Newcrest the ability to exercise significant influence over Austin’s operations. Newcrest uses the equity method to record the investment.
Newcrest received dividends of $1.60 per share on December 6, 2016, and Austin reported net income of $32 million for the year ended December 31, 2016. The market value of Austin’s common stock at December 31, 2016, was $23 per share. The book value of Austin’s net assets was $160 million and:
A. The fair market value of Austin’s depreciable assets, with an average remaining useful life of 8 years, exceeded their book value by $16 million.
B. The remainder of the excess of the cost of the investment over the book value of net assets purchased was attributable to goodwill.
Required:
1. Prepare all appropriate journal entries related to the investment during 2016.
2. What is the carrying amount of this investment on Newcrest's balance sheet as of December 31, 2016?
3. What's the effect of this investment on Newcrest's 2016 income before taxes?
In: Accounting
The Huff Company presents the following partial list of account balances taken from its December 31, 2016 adjusted trial balance:
| Sales (net) | $125000 | Operating expenses | $26100 | ||
| Interest expense | 4600 | Common stock, $5 par | 11000 | ||
| Cost of goods sold | 59000 | Retained earnings, 1/1/2016 | 43000 |
The following information is also available for 2016 and is not reflected in the preceding accounts:
The common stock has been outstanding all year. A cash dividend of $1.16 per share was declared and paid.
Land was sold at a pretax gain of $6700.
Division X (a major component of the company) was sold at a pretax gain of $4620. It had incurred a $9460 pretax operating loss during 2016.
A tornado, which is an unusual event in the area, caused a $5330 pretax loss.
The income tax rate on all items of income is 30%.
The average shareholders’ equity is $90000.
Required:
1. Prepare a 2016 multiple-step income statement for Huff. Round earnings per share computations to two decimal places.
2. Prepare a 2016 retained earnings statement.
3. Compute the 2016 return on common equity. Round to one decimal place.
In: Accounting
A weekly time ticket for Joyce Caldwell
follows:
| Direct Labor Time Ticket | Dates: Monday 8/12 − Friday 8/16, 2016 | ||||
| Ticket Number: TT338 | |||||
| Employee: Joyce Caidwell | |||||
| Date | Time Started |
Time Ended |
Total Hours |
Job Number |
|
| 8/12/2016 | 7:00 AM | 3:00 PM | 8 hours | Job 271 | |
| 8/13/2016 | 7:00 AM | 3:00 PM | 8 hours | Job 271 | |
| 8/14/2016 | 7:00 AM | 3:00 PM | 8 hours | Job 272 | |
| 8/15/2016 | 7:00 AM | 11:00 AM | 4 hours | Job 272 | |
| 8/15/2016 | 12:00 PM | 4:00 PM | 4 hours | Maintenance | |
| 8/16/2016 | 7:00 AM | 3:00 PM | 8 hours | Job 273 | |
| Weekly Total | 40 hours | ||||
| Hourly Labor Rate | × $17 | ||||
| Total Wages Earned | $680 | ||||
Required:
Prepare a journal entry to record Joyce’s wages. (If no
entry is required for a transaction/event, select "No Journal Entry
Required" in the first account field.)
In: Math
| The BooksteinCompany began business on 1/1/2016 when they sold 5000 shares of stock for $46,000 | ||||||||
| During 2016 Bookstein: | ||||||||
| a) on 1/13/2016 Bookstein purchased 100 books for $14 each | ||||||||
| b) on 7/1/2016 Bookstein purchased 400 books for $15 each | ||||||||
| c) On 10/1/2016 Bookstein purchased 300 books for $16 each | ||||||||
| On December 31, 2016 a count of the warehouse showed 270 books | ||||||||
| On average Bookstein sold books for $23 each | ||||||||
| At the end of the year Booksteinhad no receivables or payables. | ||||||||
| Booksteinis in the 40% tax rate | ||||||||
| PART 1: FOR 2016 DETERMINE | ||||||||
| A) COST OF GOODS SOLD FOR BooksteinIF SHE USES FIFO | ||||||||
| B) ENDING INVENTORY FOR BooksteinIF SHE USES FIFO | ||||||||
| C) NET INCOME IF Bookstein USES FIFO (DON'T FORGET ABOUT TAXES) | ||||||||
| D) ENDING CASH IF Bookstein USES FIFO | ||||||||
| E) COST OF GOODS SOLD FOR BooksteinIF SHE USES LIFO | ||||||||
| F) ENDING INVENTORY FOR BooksteinIF SHE USES LIFO | ||||||||
| G) NET INCOME IF BooksteinUSES LIFO (DON'T FORGET ABOUT TAXES) | ||||||||
| H) ENDING CASH IF MARY POPPINTS USES LIFO | ||||||||
| I) HOW MUCH DID BooksteinSAVE BY USING LIFO INSTEAD OF FIFO FOR HER UMBRELLAS | ||||||||
In: Accounting
Problem 3-7 Financial Statements (LO1)
Here are the 2015 and 2016 (incomplete) balance sheets for Newble Oil Corp.
| BALANCE SHEET AT END OF YEAR | ||||||||||||||
| (Figures in $ millions) | ||||||||||||||
| Assets | 2015 | 2016 | Liabilities and Shareholders' Equity | 2015 | 2016 | |||||||||
| Current assets | $ | 326 | $ | 500 | Current liabilities | $ | 290 | $ | 256 | |||||
| Net fixed assets | 1,360 | 1,500 | Long-term debt | 910 | 1,080 | |||||||||
a&b. What was owners’ equity at the end of 2015 and 2016? (Enter your answers in millions.)
c. If Newble paid dividends of $180 million in 2016 and made no stock issues, what must have been net income during the year? (Enter your answer in millions.)
d. If Newble purchased $380 million in fixed assets during 2016, what must have been the depreciation charge on the income statement? (Enter your answer in millions.)
e. What was the change in net working capital between 2015 and 2016? (Enter your answer in millions.)
f. If Newble issued $232 million of new long-term debt, how much debt must have been paid off during the year? (Enter your answer in millions.)
In: Finance
Pearl Company began operations on January 2, 2016. It
employs 12 individuals who work 8-hour days and are paid hourly.
Each employee earns 13 paid vacation days and 8 paid sick days
annually. Vacation days may be taken after January 15 of the year
following the year in which they are earned. Sick days may be taken
as soon as they are earned; unused sick days accumulate. Additional
information is as follows.
|
Actual Hourly |
Vacation Days Used |
Sick Days Used |
||||||||||
|
2016 |
2017 |
2016 |
2017 |
2016 |
2017 |
|||||||
|
$13 |
$15 |
0 |
12 |
5 |
7 |
|||||||
Pearl Company has chosen not to accrue paid sick leave
until used, and has chosen to accrue vacation time at expected
future rates of pay without discounting. The company used the
following projected rates to accrue vacation
time.
|
Year in Which Vacation |
Projected Future Pay Rates |
|
|
2016 |
$14.19 |
|
|
2017 |
15.31 |
Prepare journal entries to record transactions related to compensated absences during 2016 and 2017.
2016: 1. To accrue expense and liability for vacations
2. To record sick leave paid
|
Date |
Accounts |
DR |
CR |
|
1. |
|||
|
2. |
|||
2017: 1. To accrue expense and liability for vacations
2. To record sick leave paid
3. To record vacation time paid
|
Date |
Accounts |
DR |
CR |
|
1. |
|||
|
2. |
|||
|
3. |
|||
Compute the amounts of any liability for compensated absences that should be reported on the balance sheet at December 31, 2016 and 2017.
|
2016 |
2017 |
|||
|
Accrued liability |
$ |
$ |
In: Accounting
|
Williams Company is a manufacturer of auto parts having the following financial statements for 2016. |
| Balance Sheet | ||
| December 31, 2016 | ||
| 2016 | ||
| Cash | $ | 280,000 |
| Accounts receivable | 170,000 | |
| Inventory | 405,000 | |
| Total current assets | $ | 855,000 |
| Long-lived assets | 1,840,000 | |
| Total assets | $ | 2,695,000 |
| Current liabilities | 420,000 | |
| Long-term debt | 920,000 | |
| Shareholder equity | 1,355,000 | |
| Total debt and equity | $ | 2,695,000 |
| Income Statement | ||
| For the years ended December 31, 2016 | ||
| 2016 | ||
| Sales | $ | 3,700,000 |
| Cost of sales | 2,900,000 | |
| Gross margin | 800,000 | |
| Operating expenses* | 520,000 | |
| Operating income | 280,000 | |
| Taxes | 98,000 | |
| Net income | $ | 182,000 |
| Cash Flow from Operations | |||||
| 2016 | |||||
| Net income | $ | 182,000 | |||
| Plus depreciation expense | 160,000 | ||||
| +Decrease (-inc) in Accounts receivable and Inventory | (155,000 | ) | |||
| +Increase (-dec) in Current liabilities | 125,000 | ||||
| Cash flow from operations | $ | 312,000 | |||
| *Operating expenses include depreciation expense. |
| Additional financial information, including industry averages for 2016, where appropriate includes: |
| 2016 | Industry 2016 | |||||||
| Capital expenditures | $ | 165,000 | ||||||
| Income tax rate | 35 | % | 35.0 | % | ||||
| Depreciation expense | $ | 160,000 | ||||||
| Dividends | $ | 30,000 | ||||||
| Year-end stock price | $ | 4.25 | 25.00 | |||||
| Number of outstanding shares | 2,000,000 | |||||||
| Sales multiplier | 1.50 | |||||||
| Free cash flow multiplier | 18.00 | |||||||
| Earnings multiplier | 9.00 | |||||||
| Cost of capital | 5 | % | ||||||
| Accounts receivable turnover | 11.10 | |||||||
| Inventory turnover | 10.50 | |||||||
| Current ratio | 2.30 | |||||||
| Quick ratio | 1.90 | |||||||
| Cash flow from operations ratio | 1.20 | |||||||
| Free cash flow ratio | 1.10 | |||||||
| Gross margin percentage | 30.0 | % | ||||||
| Return on assets (net book value) | 20.0 | % | ||||||
| Return on equity | 30.0 | % | ||||||
| Required: |
|
Develop a business valuation for Williams Company for 2016 using the following methods: (1) book value of equity, (2) market value of equity, (3) discounted cash flow (DCF), (4) enterprise value, and (5) all the multiples-based valuations for which there is an industry average multiplier. For the calculation of the DCF valuation, you may use the simplifying assumption that free cash flows will continue indefinitely at the amount in 2016. |
In: Accounting