Professional Documents
Culture Documents
Financial Accounting 2 Chapter 3 Solman
Financial Accounting 2 Chapter 3 Solman
Financial Accounting 2 Chapter 3 Solman
SHAREHOLDERS EQUITY
PROBLEMS
3-1.
(Budomo Company)
Cash (20,000 x 300)
Ordinary share
6,000,000
6,000,000
90,000
Land
Building
Ordinary share (12,500 x 300)
Share premium - Ordinary
1,000,000
2,950,000
2,470,000
2,000,000
75,000
15,000
3,750,000
200,000
1,950,000
520,000
3-2.
a.
Share premium-Ordinary
Cash
b.
c.
d.
e.
1,500,000
500,000
60,000
60,000
1,960,000
700,000
1,260,000
18,000,000
2,500,000
10,000,000
2,000,000
3,500,000
450,000
150,000
500,000
100,000
5,000,000
40,000
4,960,000
3-3.
P1,200,000
300,000
45,000
(43,200)
275,000
77,000
P1,853,800
350,000
( 15,000)
P2,188,800
1,475,000
72,000
(43,200)
(15,000)
350,000
P
2,188,800
(Millennium Company)
(a)
(1)
Treasury share
Cash
(2)
(3)
(4)
(b)
140,000
140,000
Cash
Treasury share
Paid in capital from treasury chare
60,000
Cash
Paid in capital from treasury share
Retained earnings
Treasury share
65,000
4,000
1,000
Ordinary share
Share premium
Retained earnings
Treasury share
Total shareholders equity, December 31,
2011
(1) Purchase of treasury share (10,000 x
14)
10,000
3,000
1,000
56,000
4,000
70,000
14,000
P2,200,000
(140,000)
60,000
65,000
280,000
26
Dividends declared
(200,000)
Total shareholders equity, December 31,
2012
P2,265,000
The total shareholders equity may also be obtained by determining the
balance of
the shareholders equity accounts, as follows:
Ordinary Share, P10 par (99,000 shares issued and outstanding) P
990,000
Share Premium
297,000
Retained Earnings
978,000
P2,265,00
Total shareholders equity
0
3-5.
80,000
6,400
1,600
88,000
80,000
6,400
17,600
104,000
80,000
6,400
82,000
4,400
3-7.
60,000
4,800
25,200
90,000
60,000
4,800
45,000
19,800
200,000
100,000
100,000
100,000
100,000
300,000
300,000
Share Dividends
Distributable
Ordinary Share
Capital
300,000
300,000
27
(3)
3-8.
(1)
Ordinary
250,000
P2,500,000
2011
Current preference dividends (9% x 2,000,000 =
180,000; dividends declared were P150,000 only.
Dividend per share
Preference
2012
Current preference dividends (9% x 2,000,000)
Excess (240,000 180,000)
Dividend per share
Preference
P 180,000
2013
Current preference dividends (9% x 2,000,000)
Excess (540,000 180,000)
Dividend per share
Preference
P 180,000
(2)
P0
P 150,000
P7,50
P9.00
P9.00
P0
Ordinary
P60,000
P0.24
Ordinary
P360,000
P1.44
2011
Current on preference is P180,000
Arrears, end (P180,000 150,000 = 30,000)
Dividend per share
2012
Arrears, beginning
Current year
Total
Excess to ordinary = 240,000 210,000
Preferen
Ordinar
ce
y
P150,000
Preference
P 30,000
180,000
P210,000
2013
Current year
Excess to ordinary = 540,000 180,000
Dividend per share
P0
P0
P7.50
Ordinary
P210,000
P30,000
(3)
Ordinary
P10.50
Preference
P180,000
P9.00
P0.12
Ordinary
P360,000
P1.44
2011
Current dividends:
9% x 2,000,000 = P180,000
Arrears, end = 180,000 150,000 = 30,000
Dividend per share
Preference
Ordinary
P 150,000
P0
P 7.50
P0
28
3-9.
2012
Arrears, beginning
P30,000
Current on preference
180,000
To ordinary: initial limit 9% x P2,500,000
= P225,000, but remaining is only
Total dividends
Dividend per share
Preference
2013
Current dividends:
9% x 2,000,000
9% x 2,500,000
Excess: P135,000 x 2.0/4.5
135,000 x 2.5/4.5
Total
Dividend per share
Preference
Ordinary
P 210,000
P210,000
P10.50
P30,000
P30,000
P 0.12
Ordinary
P 180,000
P 225,000
60,000
P240,000
P12.00
75,000
P300,000
P1.20
Capital structure:
Number of shares outstanding
Total par value
(a) Preference is participating up to 14%.
2013
Current dividends:
9% x P2,000,000
9% x P2,500,000
Excess divided by total par
155,000/4,500,000 = 3.44%, which is
less than the limit of additional 5%;
therefore full excess is prorated.
P155,000 x 2M/4.5M
P155,000 x 2.5M/4.5M
Total
Dividend per share
(b) Preference is participating up to 12%.
2013
Current dividends:
9% x P2,000,000
9% x P2,500,000
Excess divided by total par
155,000/4,500,000 = 3.44%, which
exceeds the additional limit of 3%;
therefore, additional to preference is
limited to 3%; remainder goes to ordinary
3% x P2,000,000
P155,000 60,000
Total
Dividend per share
Preference
20,000
P2,000,000
Ordinary
250,000
P2,500,000
Preference
Ordinary
P180,000
P225,000
68,889
P248,889
P12.44
Preference
86,111
P311,111
P1.24
Ordinary
P180,000
P225,000
60,000
P240,000
P12.44
95,000
P320,000
P1.24
29
3-11
500,000
500,000
500,000
100,000
400,000
100,000
80,000
20,000
10,000
10,000
150,000
150,000
20,000
20,000
20,000
20,000
30,000
30,000
200,000
170,000
30,000
33,750
33,750
Retained Earnings
Property Dividends
Payable
190,000
180,000
270,000
190,000
450,000
Cost
P450,000
Acc. Deprn 450,000/10 x
6
270,000
Carrying value
P180,000
30
20,000
20,000
Property Dividends
Payable
30,000
Retained
Earnings
190,000 160,000 = 30,000 decrease
1/31/13
Retained Earnings
Property Dividends
Payable
175,000 160,000 = 15,000
increase
(a)
(b)
Total
shareh
olders
equity
Numbe
r of
15,000
15,000
175,000
160,000
15,000
Preference
Shares
Issued
P16,500,000
30,000
(1,120,000)
(600,000)
(4,000)
Ordinary
Shares
Issued
270,000
96,000
2,000,000
26,000
Treasury Share
Shares
Cost
100,000
100,000
P7,146,000
30,000
200,000
8,000
8,000
(6,000)
4,000
(2,000)
P600,000
(225,000)*
12,000
P375,000
P17,146,000
26,000
(c)
prefere
nce
shares
issued
and
outstan
ding
Numbe
r of
ordinar
y
shares
issued
Numbe
r of
ordinar
y
shares
outsta
nding(
200,00
0
12,000)
Cost of
remaini
ng
treasur
y
shares
(d)
3-14.
(Red
Heart
Corporati
on)
0
6/
1
5/
1
1 Cash
200,000
188,000
375,000
6,000,000
Ordin
ary
share
Shar
e
prem
ium
Ordin
ary
0
9/
3
0/
1
1
R
e
t
ai
n
e
d
5,000,000
1,000,000
440,000
e
a
r
ni
n
g
s
(
8
0,
0
0
0
x
5
%
x
1
1
0
)
1
1/
1
0/
1
1
Share
divide
nds
distrib
utable
(4,000
x 100)
400,000
Shar
e
prem
ium
Ordin
ary
40,000
Share
dividen
ds
distribu
table
1
2/
3
1/ Income
1 summar
1 y
400,000
Ordin
ary
share
Retai
ned
earni
ngs
400,000
1,175,000
1,175,000
31
03/01/12
05/01/12
285,000
285,000
180,000
142,500
37,500
08/10/12
Issued
09/15/12
3,750,000
10,000,000
10/31/12
12/10/12
12/20/12
Retained earnings
Dividends payable (192,500 x 5)
Ordinary share (1,000 x 100)
Share premium Ordinary (1,000 x
10)*
Paid in Capital from Treasury Shares
Treasury share
*Share premium per share
300,000/30,000 = 10
12/31/12
Income summary
Retained earnings
3,000,000
750,000
8,000,000
2,000,000
962,500
962,500
100,000
10,000
15,000
95,000
1,200,000
1,200,000
(b)
Market value
90
10
Allocation
147,000 x 90/100
147,000 x 10/100
Cash
Preference share (1,500 x 30)
Share premium Preference
Share warrants outstanding
Cash (600 x 40)
Share warrants outstanding
Ordinary
share
Share premium Ordinary
Allocated Price
132,300
14,700
147,000
45,000
87,300
14,700
24,000
11,760
6,000
29,760
32
P8
x 30,000
P240,000
3years
P 80,000
(b)
1/1/12
12/31/12
12/31/13
12/31/14
12/31/15
80,000
80,000
Compensation Expense
Share Options
Outstanding
80,000
Compensation Expense
Share Options
Outstanding
80,000
80,000
80,000
240,000
1,500,000
600,000
1,140,000
12/31/13
2014
12/31/14
Compensation expense
Share options
outstanding
(40,000 x 80) 4 years
800,000
Compensation expense
Share options
outstanding
(40,000 x 80) 4 years
Memo: 8,000 share options were
cancelled.
800,000
800,000
Compensation expense
440,000
Share options outstanding
Total accrued compensation
expense
(34,000 x 80) x 3/4
2,040,000
Less: previously accrued
1,600,000
440,000
Compensation expense-2008
800,000
440,000
12/31/15
Compensation expense
Share options outstanding
(34,000 x 80) / 4
680,000
680,000
33
2014
(b)
01/01/12
12/31/12
12/31/13
12/31/14
2015
2016
186,667
182,400
174,933
186,667
Compensation expense
Share options outstanding
182,400
Compensation expense
Share options outstanding
174,933
186,667
182,400
174,933
3,080,000
448,000
2,800,000
728,000
220,000
32,000
200,000
52,000
64,000
64,000
66,667
66,667
133,333
133,333
34
2014
1,200,000
200,000
1,000,000
400,000
(b)
01/01/12
12/31/12
12/31/13
12/31/14
2015
(3)
66,667
Compensation Expense
Share Options Outstanding
66,667
Compensation Expense
Share Options Outstanding
66,666
66,667
66,667
66,666
960,000
160,000
800,000
320,000
40,000
40,000
If the stock price reached P200 by June 2015, the same entries will be
made for year 2012 through 2014, as given in (b) The recorded share
options, however, will be cancelled at the end of 2015, as the options
already expire.
200,000
200,000
12/31/13
Compensation Expense
Share Options Outstanding
400 x 80 x 22 = 704,000
704,000/2 = 352,000
352,000
Compensation Expense
Share Options Outstanding
352,000
352,000
352,000
2014
4,480,000
35
(2)
704,000
3,200
1,984
Memo: Issued to its CEO share options for the purchase of ordinary
shares at a strike price of P50. The options are exercisable beginning
January 1, 2015 and expire on December 31, 2016. The number of
share options will be based on the level of sales for 2014.
150,000
150,000
15,000 sh x 30 x 2/3
Less: previously
accrued
Compensation expense
12/31/14 Compensation Expense
Share Options Outstanding
18,000 sh x 30 x 3/3
Less: previously
accrued
Compensation expense
150,000
150,000
300,000
150,000
150,000
240,000
240,000
540,000
300,000
240,000
66,667
66,667
133,333
133,333
250,000
250,000
(2) (1) Assuming that the rights were exercised on January 1, 2015, when
the market price is P165.
01/01/15 Share Appreciation Rights Payable
Cash
450,000
450,000
(2) (2) Assuming that the rights were exercised on December 31, 2015,
when the market price is P172.
36
450,000
70,000
520,000
12/31/13
Compensation Expense
Share Appreciation Rights Payable
10,000 x 26.80 x 1/3
89,333
Compensation Expense
Share Appreciation Rights Payable
118,667
89,333
118,667
12/31/14
Compensation Expense
Share Appreciation Rights Payable
186,000
186,000
2015
394,000
56,000
450,000
600,000
568,800
31,200
192,000
10,400
202,400
204,000
10,400
214,400
208,800
10,400
219,200
10,800
37
01/01/12
12/31/12
Compensation Expense
Share Options Outstanding
Share Appreciation Rights
Payable
202,400
Compensation Expense
Share Options Outstanding
Share Appreciation Rights
Payable
214,400
Compensation Expense
Share Options Outstanding
Share Appreciation Rights
Payable
Share Options Outstanding x 31 ,
200
Share Appreciation Rights Payable
Cash
PIC from Unexercised Share
Options
31,200 / 4 = 7,800
604,800 / 4 =151,200
219,200
12/31/13
12/31/14
12/31/14
12/31/15
12/31/13
3-25
Compensation Expense
Share Appreciation Rights
Payable
900 x 3 x (172 168)
Share Options Outstanding
Share Appreciation Rights Payable
Ordinary Share (3,000 x 100)
Share Premium Ordinary
31,200 x
10,400
192,000
10,400
204,000
10,400
208,800
7,800
151,200
151,200
7,800
10,800
10,800
23,400
464,400
300,000
187,800
Appropriated
P 4,000,000
Unappropriate
d
P9,000,000
(140,000)
(4,000,000)
(1,600,000)
(1,500,000)
(200,000)
4,000,000
2,000,000
(6,750,000)
(2,000,000)
P2,000,000
3,000,000
P3,810,000
P5,810,000
38
P 3,060,000
P17,060,000
(a)
Preference
Ordinary
Par value of preference share
P6,000,000
Dividends in arrears (6,000,000 x 9% x 3 yrs.)
1,620,000
Excess to ordinary (17,060,000 7,620,000)
P9,440,000
Total equity
P7,620,000 P9,440,000
Divide by the number of shares outstanding
60,000
800,000
Book value per share
P 127
P 11.80
(b)
Liquidation value (60,000 shares x P105)
Dividends in arrears (P6,000,000 x 9% x 3
yrs.)
Excess to ordinary (17,060,000 7,920,000)
Total equity
Divide by the number of shares outstanding
Book value per share
3-27. (Red, Inc.)
Retained Earnings
Inventory
Preference
P6,300,000
Ordinary
1,620,000
P9,140,000
P7,920,000 P9,140,000
60,000
800,000
P132
P11.425
300,000
300,000
Land
Buildings
Machinery and Equipment
Accum. Depreciation Buildings
Accum. Depreciation Machinery &
Equipment
Revaluation Surplus
1,500,000
1,875,000
350,000
Revaluation Surplus
Retained Earnings
2,300,000
875,000
150,000
3,700,000
2,300,000
400,000
75,000
100,000
375,000
Ordinary Share
Ordinary Share
Share Premium
6,000,000
Share Premium
Retained Earnings
1,400,000
4,000,000
2,000,000
1,400,000
39
P 400,000
1,500,000
4,625,000
( 925,000)
P5,600,000
Liabilities
Ordinary Share
Share Premium
P1,000,000
4,000,000
600,000
Total
P5,600,000
C
D
B
B
B
C
C
C
A
C
C
MC12
MC13
MC14
MC15
MC16
MC17
MC18
MC19
MC20
MC21
MC22
A
C
C
A
D
B
D
C
D
C
C
Problems
MC23
MC24
MC25
MC26
MC27
MC28
MC29
MC30
MC31
MC32
MC33
MC34
MC35
MC36
MC37
MC38
MC39
MC40
MC41
C
B
D
D
B
A
A
C
B
A
B
C
B
B
D
C
B
D
D
MC42
MC43
B
A
MC44
MC45
A
A
40
MC46
MC47
MC48
MC49
MC50
MC51
C
A
D
C
MC52
MC53
MC54
MC55
MC56
MC57
B
B
D
B
B
B
MC58
MC59
MC60
41