Income Statement To The Net
Income Statement To The Net
Income Statement
TO THE NET
1. a. $0
b. $152,750,000
c. $77,540,000
2. a. Net sales
$19,166,000,000 (2008); $14,835,000,000 (2007); $10,711,000,000 (2006)
b. Gross profit
$4,270,000,000 (2008); $3,353,000,000 (2007); $2,456,000,000 (2006)
d. Interest expense
$71,000,000 (2008); $77,000,000 (2007); $78,000,000 (2006)
e. Material improvement in net sales, gross profit, income from operations, and
interest expense. There may be some future benefit from the expenditure for
technology and content.
b. Yes
Income from continuing operations was $96,000,000. Income from
discontinued operations, net of income taxes was $36,000,000.
d. Ocean transportation
73
4. a. Goodwill arises from the acquisition of a business for a sum greater than the
physical asset value, usually because the business has unusual earnings.
b. No.
c. The amount for goodwill is reduced on the balance sheet and taken to the
income statement. No cash is involved in this entry.
5. a. Occidental Petroleum
A separate statement of comprehensive income
d. Presentation at the bottom of the income statement should be best for the
user. This should help the reader understand the difference between net
income and comprehensive income.
74
QUESTIONS
4- 2. d, f
4- 5. It would appear that this is the disposal of a product line that is specifically
separate from the dairy products line. The disposal of the vitamin line should
be identified as discontinued operations and be presented net-of-tax after
income from continuing operations on the income statement.
4- 9. First, a stock split is usually for a larger number of shares. Secondly, a stock
dividend reduces retained earnings and increases paid-in capital. A stock split
merely increases the shares and reduces the par value, leaving the capital
stock account intact. Both require restatement of any per share items.
75
4-10. If a firm consolidates subsidiaries that are not wholly owned, the total
revenues and expenses of the subsidiaries are included with those of the
parent. To determine the income that would accrue to the parent, however, it
is necessary to deduct the portion of income that would belong to the net
income – noncontrolling interest.
4-13. The balance sheet shows the account balances as of a particular point in time.
The income statement shows the revenues and expenses resulting from
transactions for the period of time.
4-15. The two traditional formats for presenting the income statement are the
multiple-step and single-step. The multiple-step is preferable for analysis
because it provides intermediate profit figures that are useful in analysis.
4-17. Accountants have not accepted the role of disclosing the firm’s capacity to
make distributions to stockholders. Therefore, the firm’s capacity to make
distributions to stockholders cannot be determined using published financial
statements.
4-18. Management does not usually like to tie comprehensive income closely with
the income statement because the items within accumulated other
comprehensive income have the potential to be volatile.
4.19.This represents a finer line item discloser than under U.S. GAAP. Many of the
items are similar but with an IAS describing what goes in each function. For
example, U.S. GAAP has other gains and losses but the content may be
different than under IFRS.
76
4.20.This represents a finer line item disclosure than under U.S. GAAP. Many of the
items are similar but with an IAS describing what goes by each nature. U.S.
GAAP would have some similar items such as (1) revenue, (2) other gains and
losses, and (3) share of profits of associates.
77
PROBLEMS
PROBLEM 4-1
a.
Decher Automotives
Income Statement
For the Year Ended December 31, 2010
Sales $1,000,000
Cost of sales
Beginning inventory $ 650,000
Purchases 460,000
Merchandise available for sale $1,110,000
Less: Ending inventory (440,000)
Cost of sales 670,000
Gross profit 330,000
Operating expense:
Selling expenses $ 43,000
Administrative expenses 62,000 105,000
Operating income 225,000
Other income:
Dividend income 10,000
235,000
Other expense:
Interest expense (20,000)
Income before taxes and extraordinary items 215,000
Income taxes (100,000)
Income before extraordinary items 115,000
Extraordinary items: flood loss, net of tax (30,000)
Net income $ 85,000
b.
Earnings per share:
Before extraordinary items $ 1.15
Extraordinary items (loss) (0.30)
Net income $ 0.85
78
c.
Decher Automotives
Income Statement
For the Year Ended December 31, 2010
Revenue:
Sales $1,000,000
Other income 10,000
Total revenue $1,010,000
Expenses:
Cost of sales $ 670,000
Operating expense 105,000
Interest expense 20,000 (795,000)
Income before taxes and extraordinary items $ 215,000
Income taxes (100,000)
Income before extraordinary items $ 115,000
Extraordinary items: flood loss, net of tax (30,000)
Net income $ 85,000
PROBLEM 4-2
Lesky Corporation
Income Statement
For the Year Ended December 31, 2010
Revenue from sales $ 362,000
Cost of products sold (242,000)
Gross profit $ 120,000
Operating expenses:
Selling expenses $ 47,000
Administrative and general expenses 11,400 (58,400)
Operating income $ 61,600
Other items: 3,400
Other income:
Rental income $ 1,000
Interest income 2,400
Other expense:
Interest expense (2,200)
Income before tax $ 62,800
Federal and state income taxes (20,300)
Net income $ 42,500
79
PROBLEM 4-3
Consolidated Can
Income Statement
For the Year Ended December 31, 2010
Sales $ 480,000
Cost of products sold (410,000)
Gross profit 70,000
Selling and administrative expenses ( 42,000)
Operating income 28,000
Other income 1,600
Income before tax and extraordinary items 29,600
Interest expense (8,700)
Income before tax and extraordinary items 20,900
Income tax (9,300)
Income before extraordinary items 11,600
Extraordinary gain, net of tax 1,000
Net income plus retained earnings 1/1 12,600
Retained earnings 1/1 270,000
Net income plus retained earnings on 1/1 282,600
Less: dividends (3,000)
Retained earnings $ 279,600
80
PROBLEM 4-4
a.
Taperline Corporation
Income Statement
For the Year Ended December 31, 2010
Revenues:
Sales $ 670,000
Rental income 3,600
Gain on the sale of fixed assets 3,000
Total revenues $ 676,600
Expenses:
Cost of sales $ 300,000
Selling expenses 97,000
General and administrative expenses 110,000
Depreciation expense 10,000
Interest expense 1,900 (518,900)
81
b.
Taperline Corporation
Income Statement
For the Year Ended December 31, 2010
Sales $ 670,000
Cost of sales (300,000)
Gross profit 370,000
Operating expenses
Selling expenses $ 97,000
General and administrative expenses 110,000
Depreciation expense 10,000 217,000
Operating income $ 153,000
Other revenue:
Rental income $ 3,600
Gain on the sale of fixed assets 3,000
Total other revenue $ 6,600
Other expenses:
Interest expense (1,900)
Income before extraordinary items and taxes on income $ 157,700
Income tax (63,080)
Income before extraordinary item $ 94,620
Casualty loss $ 30,000
Less: Tax saving (12,000) (18,000)
82
PROBLEM 4-5
Taxes $20,000
Tax Rate = Income Before = $40,000 = 50%
Taxes
PROBLEM 4-6
Sales $ 4,000,0001
Cost of sales (2,000,000)
Gross profit $ 2,000,000
Operating expenses:
Administrative expenses $ 400,0001
Selling expenses 600,0002 (1,000,000)
Operating income $ 1,000,000
Interest expense (110,000)3
Earnings before tax $ 890,000
Income tax (48%) (427,200)
Net income $ 462,800
Earnings per share $9.26
1
Administrative expenses are 20% of $2,000,000. This is 10% of sales. Therefore,
sales are $4,000,000.
2
150% times $400,000
3
$1,000,000 x 11% = $110,000
PROBLEM 4-7
83
Earnings per share:
Before extraordinary items $56,000/10,000 = $5.60
Extraordinary gain $30,000/10,000 = $3.00
Net income $86,000/10,000 = $8.60
PROBLEM 4-8
Victor, Inc.
Partial Income Statement
For the Year Ended December 31, 2010
Discontinued operations:
Loss on operations of consumer products division $ 60,000
Loss from disposal of assets 90,000
$ 150,000
Tax effect (30%) (45,000)
Loss from discontinued operations (105,000)
Income before extraordinary item $ 189,000
Extraordinary item:
Loss from hailstorm $ 20,000
Tax effect (30%) (6,000) (14,000)
Income before cumulative change in accounting principle $ 175,000
Cumulative change in accounting principle from average
cost to FIFO $ 30,000
Tax effect (30%) (9,000)
Increase in income from change in accounting principle 21,000
Net income $ 196,000
84
PROBLEM 4-9
a. A h. B p. A
b. A i. C q. A
c. A j. B r. A
d. B k. B s. A
e. B l. B t. B
f. A m. A u. B
g. A n. B v. A
o. B
PROBLEM 4-10
a. C h. B o. A
b. B i. B p. B
c. A j. A q. A
d. B k. B r. B
e. A l. A
f. B m. B
g. C n. B
PROBLEM 4-11
c. $60,000
d. $40,000
PROBLEM 4-12
b. $20,000 Loss
c. $94,000
–30,000
–50,000
+25,000
$39,000
85
86
PROBLEM 4-13
a. 1. Receipt of cash:
Sales, 210,000 ounces x $300 = $ 63,000,000
Cost of goods sold (1),
210,000 ounces x $250 = (52,500,000)
Gross profit $ 10,500,000
(1) $50,000,000
= $250 ounce
200,000
2. Point of sale:
Sales, 230,000 ounces x $300 = $ 69,000,000
Cost of goods sold,
230,000 ounces x $250 = 57,500,000
Gross profit $ 11,500,000
3. End of production:
Sales, 200,000 ounces x $300 = $ 60,000,000
Cost of goods sold,
200,000 ounces x $250 = (50,000,000)
Gross profit $ 10,000,000
87
4. Based on delivery:
Sales, 190,000 ounces x $300 = $ 57,000,000
Cost of goods sold,
190,000 ounces x $250 = (47,500,000)
Gross profit $ 9,500,000
b. 1. Receipt of cash
This method should only be used when the prospects of collection are
especially doubtful at the time of sale.
2. Point of sale
In practice, the point of realization usually is the point of sale. At this point, the
earnings process is virtually complete and the exchange value can be
determined.
3. End of production
This method should receive strong consideration in this case. The question
that needs to be resolved is how fixed is the price of uranium. Since the price
has gone from $150 per ounce in 1981 to $300 per ounce in 2006, the price
does not appear to be fixed.
4. Based on delivery
88
PROBLEM 4-14
a. No. This loss does not relate to the cost of goods sold. It is likely an
extraordinary loss meeting the criteria of being of unusual in nature and
infrequent in occurrence.
c. Yes. The cost of machinery and equipment should be charged to a fixed asset
account.
f. No. This car should not be recorded on the company’s books, unless it is to be
used for company business.
PROBLEM 4-15
a. Comprehensive income will tend to be more volatile than net income because the
items within other comprehensive income tend to be more volatile than net
income.
b. The standard directs that earnings per share be computed based on net income.
c. $30,000
5,000
3,000
$38,000
d. No. These items could net out as an addition to net income or a deduction from
net income.
89
PROBLEM 4-16
90
PROBLEM 4-17
h. 2 200,000 x 2 = 400,000
91
CASES
b. No. Minority interest expense, net appears on the statement. This indicates that
there is a minority ownership in some of the subsidiaries.
c. No. Equity income would be presented. This would represent the same amount
of income.
d. Equity earnings (losses) are the investor’s proportionate share of the investee’s
earnings (losses). If the firm gained control, then there would be consolidation.
e. No, but these costs did decline materially in 2008. The decline is a positive sign.
f. Their opinion was that these goodwill costs could not be recovered. Disclosure
was improved by separating these goodwill impairments.
92
CASE 4-2 MOBILE EXPERIENCES
b. Yes.
c. No. Equity income would be presented. This would represent the same amount
of income.
2. The investment impairments imply that Motorola has investments that have
declined in market value below Motorola’s costs.
3. 2008
Goodwill impairment $ 1,619,000,000
Investment impairment 365,000,000
Total impairments (A) $ 1,984,000,000
Earnings (loss) from continuing operations before
income taxes (B) $ 2,637,000,000
(A) ÷ (B) 75.24%
Very material
e. 1. (In millions)
2008 2007 2006
Selling, general and
administrative expenses (A) $ 4,330 $ 5,092 $ 4,504
Gross margin (B) $ 8,395 $ 9,952 $ 12,727
(A) ÷ (B) 51.58% 51.17% 35.39%
Very significant with a material increase in 2007 that went slightly higher in 2008.
2. (In millions)
2008 2007 2006
Research and development
expenditures (A) $ 4,109 $ 4,429 $ 4,106
Gross margin (B) $ 8,395 $ 9,952 $ 12,727
(A) ÷ (B) 48.95% 44.50% 32.26%
93
3. 2008 2007 2006
Dividends paid per share $ .20 $ .20 $ .18
Net earnings (loss) per diluted share $ (1.87) $ (.02) $ 1.46
Dividends exceeded loss per share on 2007 and 2008. Dividends were only 12.33% of
net earnings in 2006.
4. a. Reduce dividends
a. 1. When a parent company has control over the subsidiary, then the parent
company will consolidate the subsidiary.
b. Management makes estimates and assumptions that affect the amounts in the
consolidated financial statements and the accompanying footnotes.
a. United Airlines should record the purchase of these planes when a plane is
delivered.
“Sales under commercial programs and U.S. Government and foreign military
fixed-price type contracts are generally recorded as deliveries are made.”
94
c. The case indicates that the order was equally split between firm orders and
options. This would lead us to believe that the firm orders were “firm” and that
United Airlines would be committed to accept delivery of these planes.
In reality, the orders may not be firm in the sense that Boeing may be willing to
negotiate a reduction if United Airlines were in financial trouble or if the need for
the planes had substantially declined.
“In evaluating the Company’s firm backlog for commercial customers, certain risk
factors should be considered. Approximately 55% of the firm backlog for
commercial airplanes is scheduled to be delivered beyond 1992. An extended
economic downturn could result in less than currently anticipated airline
equipment requirements resulting in requests to negotiate the rescheduling, or
possible cancellation, of firm orders.”
2. Disclosure would likely be found in the president’s letter and the section
Management’s Discussion and Analysis. In fact, extensive disclosure was
located in these sections.
2. Disclosure would likely be found in the president’s letter and the section
Management’s Discussion and Analysis. In fact, extensive disclosure
relating to orders was found. Some of this disclosure specifically
commented on the United Airlines order, while some was general on orders.
(This case provides the opportunity to review the statements of income of the Boston
Celtics.)
b. No. Since these operations were discontinued they would not be included in
projecting the future.
95
c. Possibly there was a new contract with players that called for substantial
increases.
d. Revenues from ticket sales and television and radio broadcast rights fee
increased substantially between 1997 and 1998.
e. Much of the income in 1996 came from discontinued operations. The board
would typically not want to consider the income from discontinued operations
when setting the distribution.
b. 1. This implies that D. R. Horton invested in a subsidiary in the past for a sum
greater than the physical asset value. It now estimates that
it will not recover some or all of the cost that were
greater than the physical asset value.
c. 1. The company holds cash that is restricted as to its use. This cash cannot
be used in operations.
2. “Each quarter, all components of inventory are reviewed for the purpose of
determining whether recorded costs and costs required to complete each
home or project are recoverable. If the review indicates that an impairment
loss is required under the guidelines of SFAS No. 144, Accounting for the
Impairment of Disposal of Long-Lived Assets,’ an estimate of the loss is
made and recorded to cost of sales in that quarter.”
96
CASE 4-7 CANADIAN GAAP vs. U.S. GAAP
(This case provides the opportunity to compare Canadian GAAP and U.S. GAAP.)
a. (In thousands)
2008 2007 2006
$ $ $
Net income using Canadian GAAP 671,562 388,479 458,250
Net income using U.S. GAAP 654,839 385,934 464,622
Comprehensive income using U.S. GAAP 651,704 437,674 449,496
Those differences can be material and they vary between U.S. GAAP and
comprehensive income U.S. GAAP.
b. There could be a significant difference. The relative value of the Canadian dollar
and the U.S. dollar changes daily.
(This case provides an opportunity to review a Hong Kong company presentation to the
SEC).
2. Nature
The U.S. GAAP presentation would have the minority interest as part of the
net income presentation.
2007
as 2008 2008
4. restated RMB U.S. $
Earnings per share for income
attributable to the equity holders of
the company during the year
Basic earnings per share .93 1.43 .21
Diluted earnings per share .92 1.42 .21
5. With U.S. GAAP, dividend paid during the year would be presented in the
cash flow statement.
97
THOMSON ONE
This Thomson One exercise provides for a review of key income statement data for
Merck & Company. The trend will change as Thomson One is updated.
98