Intermediate accounting solution of c19.docx

1、Intermediate accounting solution of c19Chapter 19 Share-Based Compensation and Earnings Per ShareExercises Exercise 19-1Requirement 1 $5 fair value per share x 16 million shares granted = $80 million fair value of awardRequirement 2 December 31, 2011 ($ in millions)Compensation expense ($80 million

2、2 years) 40 Paid-in capital restricted stock 40December 31, 2012Compensation expense ($80 million 2 years) 40 Paid-in capital restricted stock 40Paid-in capital restricted stock 80 Common stock (16 million shares x $1 par) 16 Paid-in capital excess of par (remainder) 64Exercise 19-2Requirement 1 $2.

3、50 fair value per share x 12 million shares granted = $30 million fair value of awardRequirement 2 no entryRequirement 3 ($ in millions)Compensation expense ($30 million 3 years) 10 Paid-in capital restricted stock 10Requirement 4 Compensation expense ($30 million 3 years) 10 Paid-in capital restric

4、ted stock 10Requirement 5 Compensation expense ($30 million 3 years) 10 Paid-in capital restricted stock 10Requirement 6 Paid-in capital restricted stock 30 Common stock (12 million shares x $1 par) 12 Paid-in capital excess of par (remainder) 18Exercise 19-3Requirement 1$3,000,000 111,540 shares =

5、$26.90Requirement 2 The $3,000,000 total compensation is expensed over the three-year vesting period, $1,000,000 each year. During the first year, the expense is the appropriate portion of $1,000,000, depending on the date the shares were issued. For instance, if the shares were issued three months

6、before the end of the year, the expense would be 3/12 x $1,000,000 = $250,000. The expense is the full $1,000,000 in the year following the year in which the stock was issued.Exercise 19-4Requirement 1 $22.50 fair value per share x 4 million shares granted = $90 million fair value of awardRequiremen

7、t 2 no entryRequirement 3 ($ in millions)Compensation expense ($90 million 3 years) 30 Paid-in capital restricted stock 30Requirement 4 $22.50 fair value per share x 4 million shares granted x 90% 100% 10% forfeiture rate = $81 million fair value of awardExercise 19-5Requirement 1 $3 fair value per

8、option x 4 million options granted = $12 million total compensationRequirement 2 no entryRequirement 3 ($ in millions)Compensation expense ($12 million 2 years) 6 Paid-in capital stock options 6Requirement 4 Compensation expense ($12 million 2 years) 6 Paid-in capital stock options 6Exercise 19-6Req

9、uirement 1 At January 1, 2011, the estimated value of the award is: $3 estimated fair value per option x 25 million options granted = $75 million total compensationRequirement 2 ($ in millions)Compensation expense ($75 million 3 years) 25.0 Paid-in capital stock options 25.0Requirement 3 Adams-Menek

10、e should adjust the cumulative amount of compensation expense recorded to date in the year the estimate changes.2012Compensation expense ($75 x 94% x 2/3 $25) 22 Paid-in capital stock options 222013Compensation expense ($75 x 94% x 3/3 $25 $22) 23.5 Paid-in capital stock options 23.5Note that this a

11、pproach is contrary to the usual way companies account for changes in estimates. For instance, assume a company acquires a 3-year depreciable asset having no estimated residual value. The $75 million depreciable cost would be depreciated straight-line at $25 million over the three-year useful life.

12、If the estimated residual value changes after one year to 6% of cost, the new estimated depreciable cost of $70.5 would be reduced by the $25 million depreciation recorded the first year, and the remaining $45.5 million would be depreciated equally, $22.75 million per year, over the remaining two ye

13、ars.Exercise 19-7Requirement 1 At January 1, 2011, the estimated value of the award is: $1 estimated fair value per option x 40 million options granted = $40 million fair value of awardRequirement 2 ($ in millions)Compensation expense ($40 million 2 years) 20 Paid-in capital stock options 20Requirem

14、ent 3 Compensation expense ($40 million 2 years) 20 Paid-in capital stock options 20Requirement 4 Cash ($8 exercise price x 30 million shares) 240Paid-in capital - stock options (3/4 account balance of $40 million) 30 Common stock (30 million shares at $1 par per share) 30 Paid-in capital excess of

15、par (remainder) 240Note: The market price at exercise is irrelevant. Requirement 5 Paid-in capital stock options ($40 -30 million) 10 Paid-in capital expiration of stock options 10Exercise 19-8Requirement 1 At January 1, 2011, the total compensation is measured as: $ 3 fair value per option x 12 mil

16、lion options granted= $36 million fair value of awardRequirement 2 December 31, 2011, 2012, 2013 ($ in millions)Compensation expense ($36 million 3 years) 12 Paid-in capital stock options 12Requirement 3 Cash ($11 exercise price x 12 million shares) 132 Paid-in capital - stock options ($12 million x

17、 3 years) 36 Common stock (12 million shares at $1 par per share) 12 Paid-in capital excess of par (to balance) 156Note: The market price at exercise is irrelevant. Exercise 19-9Cash ($12 x 50,000 x 85%) 510,000Compensation expense ($12 x 50,000 x 15%) 90,000 Common stock ($1 x 50,000) 50,000 Paid-i

18、n capital - in excess of par ($11 x 50,000) 550,000Exercise 19-10 (amounts in thousands, except per share amount) net Earnings income Per Share $655 $655 = = $.64 900 (1.05) + 60 (8/12) (1.05) + 72 (7/12) 1,029 shares new new at Jan. 1 shares shares _ stock dividend _ adjustmentExercise 19-111. EPS

19、in 2011 (amounts in thousands, except per share amount) net Earnings income Per Share $400 $400 = $2.00 202 - 6 (10/12) + 6 (2/12) + 24 (1/12) 200 shares treasury treasury shares new at Jan. 1 shares sold shares2. EPS in 2012(amounts in thousands, except per share amount) net Earnings income Per Sha

20、re $400 $400 = $.88 (202 - 6 + 6 + 24) x (2.00) 452 shares stock dividend at Jan. 1 adjustment3. 2011 EPS in the 2012 comparative financial statements (amounts in thousands, except per share amount) net Earnings income Per Share $400 $400 = $1.00 200 x (2.00) 400 weighted-average shares stock divide

21、nd as previously calculated adjustmentExercise 19-12(amounts in thousands, except per share amount) net preferred Earnings income dividends Per Share $2,000 $50 $1,950 = = $1.95 800 (1.25) 1,000 shares stock dividend at Jan. 1 adjustment Exercise 19-13(amounts in thousands, except per share amount)

22、net preferred Net Loss loss dividends Per Share $114 $761 $190 = = ($.50) 373 + 12 (7/12) 380 shares new at Jan. 1 shares19.5% x $800* = $76 *8,000 shares x $100 par = $800,000Exercise 19-14(amounts in millions, except per share amount) net preferred Earnings income dividends Per Share $150 $271 $12

23、3 = = $.65 200 (1.05) 24 (10/12) (1.05) + 4 (3/12) 190 shares treasury new at Jan. 1 shares shares _ stock dividend _ adjustment19% x $300 = $27Exercise 19-15(amounts in millions, except per share amount)Basic EPS net preferred income dividends $150 $27 $123 = = $.65 200 (1.05) 24 (10/12) (1.05) + 4

24、 (3/12) 190 shares treasury new at Jan. 1 shares shares _ stock dividend _ adjustmentDiluted EPS net preferred income dividends $150 $27 $123 = = $.63 200 (1.05) 24 (10/12) (1.05) + 4 (3/12) + (30 24*) 196 shares treasury new assumed exercise at Jan. 1 shares shares of options _ stock dividend _ adj

25、ustment *Purchase of treasury stock 30 million shares x $56 (exercise price) $1,680 million $70 (average market price) 24 million shares Exercise 19-16(amounts in millions, except per share amount)Basic EPS net preferred income dividends $150 $27 $123 = = $.62 200 (1.05) 24 (10/12) (1.05) + 4 (3/12)

26、 + 30(4/12) 200 shares treasury new actual exercise at Jan. 1 shares shares of options _ stock dividend _ adjustmentDiluted EPS net preferred income dividends $150 $27 $123 = = $.60 200 (1.05) 24(10/12) (1.05) + 4(3/12) + (30 24*)(8/12) + 30(4/12) 204 shares treasury new assumed exercise actual exer

27、cise at Jan. 1 shares shares of options of options _ stock dividend _ adjustment *Purchase of treasury stock 30 million shares x $56 (exercise price) $1,680 million $70 (average market price) 24 million shares Exercise 19-17(amounts in millions, except per share amount)Basic EPS net preferred income dividends $150 $27* $123 = = $.65 200 (1.05) 24 (10/12) (1.05) + 4 (3/12) 190 shares treasury new at Jan. 1 shares shares _ stock dividend _ adjustment *9% x $100 x 3 million shares = $27 million preferred dividendsDiluted EPS net preferred after-t