Copy Treasury Stocks
Copy Treasury Stocks
The excess of the cost over the reissue price is Cash 200,000
charged to the following in the order of priority; Retained Earnings 100,000
1. Share premium from treasury shares of the Treasury shares 300,000
same class
2. Retained earnings
Illustration 2
Ordinary Share capital, 10,000 shares, P100 par 1,000,000
Share premium – original issuance 200,000
Share premium – treasury shares 20,000
Retained earnings 500,000
Treasury shares, 2,000 at cost 300,000
Entry:
Cash 200,000
Share premium 20,000
Retained earnings 80,000
Treasury shares 300,000
Retirement of treasury shares
Retirement - Share capital is debited at par
- Treasury shares is credited at cost
Loss on retirement
= Cost of Treasury Shares > Par Value
Loss should be debited in order of priority;
1. Share premium from original issuance
2. Share premium from treasury shares
3. Retained earnings
Illustration
Gain on Retirement Loss on retirement
Example: if 1,000 ordinary shares with par of Ordinary share capital, 50,000 shares
P100 are held as treasury at a cost of P80,000, 100 par 5,000,000
and subsequently retired, Share premium – original issuance 500,000
Share premium – treasury shares 100,000
Retained earnings 1,000,000
Treasury shares, 5,000 shares at cost 750,000
Entry: Entry:
What would be the balance of the retained earnings account after the sale?
Problem 3
The analysis of shareholder’s equity of P Company at January 1, 2014 showed the following:
Ordinary share, par value P20, authorized 200,000
Shares, issued and outstanding, 120,000 shares 2,400,000
Share premium 480,000
Retained earnings 1,540,000
The company uses the cost method of accounting for treasury share and the following transaction
took place:
What is the amount of the share premium at the end of the accounting period?
How much the shareholders equity at the end of the accounting period?
Donated Shares
- Refers to the shares received by the entity from the
shareholders by way of donation
The 10,000 shares are subsequently sold for P150 per share
Entry
Receipt of donated shares Memorandum entry
With Restrictions:
Initially: Credited to Liability
Credit: Donated Capital
Meet the conditions:
Debit: Liability
Credit: Income
Recapitalization
- Occurs when there is a change in the capital structure of the
entity.
All the 50,000 shares are called in for cancellation. Instead, 50,000 no
par-par shares with stated value of P50 are issued.
Entry:
Ordinary share capital 5,000,000
Share premium 500,000
Ordinary share capital 2,500,000
Share premium 3,000,000
Case 2
Ordinary share capital, P100 par, 50,000 shares 5,000,000
Share premium 500,000
Retained earnings 2,500,000
All the 50,000 shares are called in for cancellation. Instead 50,000
no-par shares with stated value of P150 per share are issued.
Entry:
Ordinary share capital 5,000,000
Share premium 500,000
Retained Earnings 2,000,000
Ordinary share capital 7,500,000
Change from no-par to par value share
Ordinary share capital, no-par P100 value
50,000 shares 5,000,000
Retained Earnings 2,500,000
All the 50,000 shares are called in for cancellation. Instead, 50,000
shares of P50 par value are issued.
Entry:
Entry:
Ordinary share capital 5,000,000
Retained earnings 2,500,000
Ordinary share capital 7,500,000
Reduction of par value
Ordinary share capital, 50,000 shares, P100 par 5,000,000
Share premium 500,000
Retained earnings 2,000,000
Entry:
Ordinary share capital 1,000,000
Share premium- recapitalization 1,000,000
Reduction of stated value
Ordinary share capital, 50,000 shares, P100
stated value 5,000,000
Retained earnings 2,000,000
Entry:
Example:
An entity has 10,000 shares issued and outstanding, with P100 par value. If
the shares are split up 5 to 1.
- Example:
Cash 3,250,000
Preference share capital 2,000,000
Share premium – P/S 400,000
Share warrants outstanding 850,000
Illustration 3
Preference shares, 20,000, with par value of P100, are issued for P3,250,000, together
with 20,000 warrants to acquire 20,000, P50 par value ordinary shares at P60 per share.
The preference share ex-warrant and the warrant have no market value but the ordinary
share has a market value of P100.
Computations:
Market value of ordinary share 100
Less: Option price or exercise price 60
Intrinsic value of warrant 40
Multiply by number of share warrants 20,000
Total value of warrants outstanding P800,000
Entry:
Cash 3,250,000
Preference share capital 2,000,000
Share premium – P/S 400,000
Share warrants outstanding 850,000
Classifications of Retained Earnings
a. Unappropriated retained earnings – represent that
portion which is free and can be declared as dividends to
shareholders
b. Appropriated retained earnings – represent that
portion which has been restricted and therefore is not
available for any dividend declaration
c. Deficit –when the balance has a debit balance
- known as accumulated losses
- deduction from shareholders
Cash dividends – two classes of shares
Classifications of preference shares:
1. Cumulative and Non-Participating
2. Non-cumulative and Non-participating
3. Cumulative and fully participating
4. Non-cumulative and fully participating
Illustration:
The following data were taken from the record of Banahaw Corp.
10% Preference Share, P100 par, 1,000 shares were
issued and outstanding P100,000
Ordinary Shares, P50 par, 3,000 shares were issued
and outstanding 150,000
Accumulated Profits (losses):
Appropriated fro Plant Expansion P 80,000
Unappropriated or Free 120,000 200,000
Of the unappropriated or free Accumulated Profit (losses) of P120,000, P90,000 was declared as cash
dividends in 2015. No cash dividends were declared and paid in the past two (2) years.
Preference Shares are cumulative & non-participating
Ordinary Dividends:
Balance P60,000 P60,000
As distributed P30,000 P60,000 P90,000
Ordinary Dividends:
Balance P80,000 P80,000
As distributed P10,000 P80,000 P90,000
Declaration: Entry
Accumulated Profits (losses) xxx
Share dividends distributable xxx
Distribution: Entry
Share dividends distributable xxx
Share capital xxx
Illustration:
Magara Corporation, a corporation with listed shares, declares a 10% share dividend. It
has 10,000 shares issued and outstanding with a par value of P100. On the date of declaration, the
market value per share is P105.
Entry: Declaration:
Accu. Profit (Losses) 105,000
Share Dividends Distributable 100,000
Share Premium from Share Dividends 5,000
Distribution:
Share Dividends Distributable 100,000
Ordinary Share Capital 100,000
Large Share Dividends
Declaration of share dividends of more than 20%
Valuation of dividends: Par value at the time of declaration
Illustration:
Magara Corporation, a corporation with listed shares, declares a 25% share dividend. It has
10,000 shares issued and outstanding with a par value of P100. On the date of declaration, the market
value per share is P105.
Entry: Declaration:
Accu. Profit (Losses) 250,000
Share Dividends Distributable 250,000
Distribution:
Share Dividends Distributable 250,000
Ordinary Share Capital 250,000
The following data were taken from the record of Debento Inc.
In addition, the income of Debento for the year ended December 31, 2018
amounted to P800,000. In the same date the company declared dividend of 80%
of Accumulated Profit (Losses). The Ordinary shares will receive P10 / share.
There are 3 years unpaid dividends.
Required: Compute the dividends for both Preference and Ordinary Shares
Year end and payment date – adjust the carrying amount of the
dividend payable with any change recognized in equity as
adjustment to the amount of distribution.
- any adjustment is charged either debit or credit to retained
earnings.
Date of settlement –
Profit or Loss = Dividend Payable – Carrying Amount of
Asset
Measurement of noncash asset distributed
- shall measure a noncurrent asset classified for distribution to
owners at the lower of carrying amount and fair value less cost
to distribute.
March 1 – payment
D/P 2,000,000 Dividends payable 2,000,000
C/A 2,200,000 Loss on distribution of P/D 200,000
Loss on distribution (200,000) Equipment 2,000,000
Choice of either non-cash or cash
- Estimate the dividend payable by considering both the fair
value of each alternative and the associated probabilities of
owners selecting the alternatives.
The entity decided to give the shareholders a choice between a total cash dividend of
P2,000,000 or a property dividend in the form of noncash asset from the inventory with
carrying amount of P2,500,000 and fair value less cost to distribute of P3,000,000.
The entity estimated that 70% of the shareholders will take the option of the cash
dividend and 30% will elect the noncash asset.
Entry
December 31, 2017 – Declaration
Cash alternative (70% x 2,000,000) 1,400,000 Retained earnings 2,300,000
Noncash (30% x 3,000,000) 900,000 Dividends payable 2,300,000
Dividends payable 2,300,000
- Example:
- Scrip dividends are declared in the amount of P200,000 payable in six (6) months at
12% interest.
Declaration:
Retained Earnings 200,000
Scrip dividends payable 200,000
Redemption:
Scrip dividends payable 200,000
Interest expense 12,000
Cash 212,000
Bonds Payable
Dividends declared in the amount of P1,000,000 payable in entity’s own
bonds, 12%, P1,000,000 face value. The bonds mature in five years.
Declaration
Retained earnings 1,000,000
Bonds dividends payable 1,000,000
Issuance of bonds in
payment of dividends Bonds dividends payable 1,000,000
Bonds payable 1,000,000
Payment of semi-annual
interest Interest expense 60,000
Cash 60,000
Redemption of bonds
Bonds payable 1,000,000
Cash 1,000,000
Share dividends/Stock dividends
IFRS term - Bonus issue
-Are distributions of the earnings of the entity in the form of the
entity’s own shares
Effects in asset - Remain the same before and after the declaration
Ordinary share dividends - Are dividends in terms of ordinary share given to ordinary
shareholders or preference shares to preference shares
Special share dividends - Are dividends in terms of ordinary share given to preference
shareholders or preference share given to ordinary shareholders
How much of the retained earnings should be
capitalized?
Small Share Dividends Large Share Dividends
- Less than 20% - 20% or more
- Valuation: Fair Market Value on the date of - Valuation: PAR value or Stated value
declaration (debit: R/E)
Case 1: If a 10% share dividends is declared and the market value of the share is P150.
Entry:
Declaration
Retained earnings 150,000
Share dividends payable 100,000
Share premiums 50,000
Example:
- Fractional shares can be created in a situation where a company has a 3-for-2 stock
split. Suppose you have three shares of XYZ Corp. and XYZ has a 3-for-2 stock split.
In this case, you should get an extra 1 1/2 shares, which would be 4 1/2 shares total.
Normally, you can't buy half a share in the stock market, but in this case, you could
end up with a fractional share. Most companies tend to round up to the nearest
whole number of shares when fractional shares occur. In the above example, XYZ
Corp. could opt to round up the 1/2 share to leave you with five shares.
Fractional shares options:
The entity may issue warrants for the optional shares and
give the holders thereof enough time to accumulate sufficient
warrants for a full share.
6oo full shares are issued and Fractional warrants outstanding 100,000
remaining expired Share capital 60,000
Share premium 40,000
Treasury shares as share dividends
- may reissued as dividends in which case cost of the shares
shall be charged to retained earnings.
Example:
1. Appropriated for plant expansion
2. Appropriation for increase in working capital
3. Appropriation for contingencies
Statement of Retained Earnings
- Shows the changes affecting the retained earnings of an entity
and relates the income statement to the statement of financial
position.
Dividends to shareholders
Dividends paid
Not Held for Trading – as a Fair value to profits or loss Held for collection of contractual
rule cash flows – at amortized costs
Not Held for Trading – Fair value to profits or loss Collection of contractual cash
irrevocable through OCI flows (irrevocable designation) –
fair value through profit and loss
Quoted Equity Instruments Fair value to profits or loss Collection of contractual cash
flows and for sale of the financial
assets – fair value through OCI
Shareholder’s Company
Preference Share
(1,000 x P100) 100,000 1/16 50,000
Total 1,600,000 800,000
Entry:
Investment in Preference Shares 50,000
Investment in Ordinary Shares 50,000
Shares received in Lieu of Cash
Dividends
- Treated as income
- Valuation – Fair market value of the shares received (treated
as if property dividends)
- Fair market value is unknown – equal to cash dividends that
would been received.
- Illustration:
- A shareholder owns 10,000 shares costing P 1,000,000.
Subsequently the shareholder receives 1,000 shares in lieu of
cash dividends of P10 per share. The market value of share is
P150.
Entry
Fair Market Value is Known Fair Market Value is Un-known
Illustration:
If the shareholder acquires 10,000 preference shares for P100
per share. And subsequently, the preference are called in by the
issuing entity at P110 per share.
Entry
Transactions Shareholders Corporation
- Acceptable Methods
- Share rights are accounted for separately
- Share rights are not-accounted for separately
Accounted for Separately
Accounting Treatment Investment in Equity
Exercise/Issuance of Shares -two share is being issued the original shares and the
related rights
Share right as embedded derivatives -Is not accounted separately therefore treated as one
Different dates for share rights
Dates Explanations
Declaration - The issuance of share was approved by the BOD.
Record - The stock and transfer book of the entity will be closed for
registration and only those shareholders registered as of the
record date are entitled to receive share rights.
- Methods
- Accounted Separately
- Not-Accounted Separately
Illustration – Accounted Separately
A shareholder acquired 10,000 shares costing P 1,800,000.
Subsequently, the shareholders received 10,000 shares rights to
subscribe for new shares at P100 per share for every five rights
held.
The market value of the share is P150 and the market value of
the right is P10.
Entry
Date Particulars
Acquisition Investment in Shares 1,800,000
Cash 1,800,000
Receipts of rights
Memo Entry – Received 10,000 shares to subscribe for new
shares at P100 per share for every five rights held, or a total of
2,000 new shares.
Exercise of Rights
10,000 / 5 = 2,000 x P100 Investment in Shares 300,000
Cash 200,000
The SEC approved the quasi-reorganization on the basis of the unrealistic valuation of PPE.
1. The property, plant and equipment are determined to have replacement cost of P9,000,000
2. The inventory is to be written down by P400,000
3. The goodwill is to be written off.
4. Unrecorded accounts payable amounted to P200,000
5. Any resulting deficit is charged against the revaluation surplus.
Entry
Revaluation of PPE Property plant and equipment 4,000,000
Accumulated depreciation 1,200,000
Revaluation surplus 2,800,000
The options are exercisable immediately. The employees exercised all their share
options on December 31, 2017.
Entry
Jan. 1 – Grant date Salaries – share options 2,000,000
(exercisable immediately) Share options outstanding 2,000,000
The share options vest at the end of a three-year period. On grant date, each share option has a
fair value of P30.
By December 31, 2017, 30 employees have left and it is expected that on the basis of a weighted
average probability, a further 30 employees will leave during the vesting period.
By December 31, 2018, 28 employees left and the entity expects that a further 25 employees
will leave during 2019.
By December 31, 2019, 22 employees left and therefore, 420 employees shall receive share
options at the end of 2019.
Computations
2017 2018 2019
Number of employees 500 500 500
Employees who left 2017 (30) (30) (30)
Employee expected to leave 2018 (30) (28) (28)
Employees expected to leave 2019 (25) (22)
Employees entitled to share options 440 417 420
Multiply by share options per employee 100 100 100
Total share options 44,00 41,700 42,000
Multiply by fair value P30 P30 P30
Total compensation 1,320,000 1,251,000 1,260,000
Entry:
Salaries expense – share options 12,500
Share option outstanding 12,500
Problem 4
Derby Company, a public limited company, has granted share options to its employees
with a fair market value of P12,000,000. The options vest in three years time. The
company uses the Monte-Carlo model to estimate the fair value of the options, the
number of employees that will vest and the revision of estimates such as the following:
Grant date – January 1, 2013, estimate of employees leaving the company
during the vesting period – 5%
Revision of estimate – January 1, 2014 – estimate of employees leaving the
company during the vesting period – 6%
Actual number of employees leaving the company – December 31, 2015 –
5%
What would be the amount of expense charged in the profit or loss for the year ended
December 31, 2015?
Monte – Carlo Model
Monte Carlo simulation, or probability simulation, is a
technique used to understand the impact of risk and
uncertainty in financial, project management, cost, and other
forecasting models.
Solutions
2013 2014 2015
Total Salaries P12,000,000 P12,000,000 P12,000,000
x with vested rights 95% 94% 95%
Vested benefits P 11,400,000 P11,280,000 P11,400,000
x ratio 1/3 2/3 3/3
Value of compensation P3,800,000 P7,520,000 P11,400,000
Less: prior years - 3,800,000 7,520,000
Salaries Expense P 3,800,000 P 3,720,000 P 3,880,000
Problem 5
On Jan. 2, 2014, X Company grants 50 shares each to 400 employees, conditional upon the
employees remaining in the company’s employ during the vesting period. The shares will vest at
the end of 2014 if the company’s earnings increased by more than 15%; or at the end of 2015 if
the earnings increased by an average of 12% over the two-year period; or at the end of 2016 if the
earnings increased by an average of 10% over the three-year period. The shares have a fair value of
P25 on January 2, 2014, which is equal to the share price on the grant date.
At the end of 2014, earnings had increased by 13% and the company expects the earnings will
continue to increase at a similar rate in 2015 and expects to vest in 2015. At the end of 2015,
earnings increased by only 9% and therefore shares do not vest at the end of 2015. The company
expects that earnings will continue to increase at similar rate. At the end of 2016, earnings
increased by 9%. What amount of remuneration expense should the company recognize in its
December 31, 2016 profit and loss?
Solutions
Year 2014 400 x 50 shares x P25 x ½ = P250,000
Year 2015 400 x 50 shares x P25 x 2/3 = P333,333
Year 2016 400 x 50 shares x P25 x 3/3 = P500,000
The options were granted on January 1, 2017 and were exercisable two years after date of
grant if the grantee was still an employee of the entity.
The options expired three years from date of grant. The option price was set at P30 and
the market price at the date of grant was also P30 per share.
The share market prices are P45 on December 31, 2017, P50 on December 31, 2018 and
P55 on December 31, 2019. All of the options were exercised on December 31, 2019.
Computations
2017 2018 2019
Market Value 45 50 55
Less: Option price 30 30 50
Intrinsic value of each option 15 20 5
Multiply by share options 30,000 30,000 30,000
Total compensation 450,000 600,000 150,000
Payments exceeds the fair value of the share option, the excess shall
be recognized as an expense.
Illustration
On January 1, 2017, an entity granted 50,000 share options to the employees. The
option price is P60 and the par value of each share is P50. The vesting period is 4 years.
The fair value of the share options or total compensation expense to the vesting date on
December 31, 2020 has been calculated at P4,000,000. The entity has decided to settle
the award early on December 31, 2019.
The compensation expense charged in the income statement since the date of grant is
as follows;
2017 1,000,000
2018 1,050,000
If the share options are cancelled or settled during the vesting period, it is as if the
vesting date had been brought forward and the balance of the fair value not yet
expensed is recognized immediately.
Entry
To record compensation for 2019
Salaries expense 1,950,000
Total compensation 4,000,000 Share options outstanding 1,950,000
Less: Recognized 2,050,000
Compensation expense 1,950,000
- Measure the services acquired and the liability incurred at the fair value of the
liability
- The entity shall re-measure the fair value of the liability at each reporting date and
at the date of settlement with any changes in fair value recognized in profit or loss
for the period
- Meaning, entitles the employee to a cash payment equal to the increase in the price
of a given number of shares over a given period.
2017
Share appreciation rights (500 x 100) 50,000 Salaries expense 250,000
Multiply by fair value 15
Total fair value 750,000
Accrued Salaries expense 250,000
2018
Shares option (66,000/3) 22,000
Salaries 22,000
Share appreciation Share options outstanding 22,000
Share basis 10,000
Multiply by fair value 60
Compensation 600,000
Final settlement
Cash Alternative Equity Alternative
If the fair value of the asset received can be measured directly and easily, as in this case,
the equity component is the fair value of the asset minus the fair value of the liability.
Fair value of equipment 5,000,000
Fair value of liability (40,000 x P110) 4,400,000
Equity component 600,000
Entry
January 1, 2017 - o record purchase of equipment Equipment 5,000,000
Accounts payable 4,400,000
Shares option outstanding 600,000
December 31, 2017 – Cash alternative and the market
price of share is P130.
Accounts payable 4,400,000
Cash payment (40,000 x 130) 5,200,000 Interest expense 800,000
Fair value of liability 4,400,000 Cash 5,200,000
Implied interest 800,000
To cancel share outstanding
Shares option outstanding 600,000
Share premium 600,000
Share alternative
Accounts payable 4,400,000
Shares option outstanding 600,000
Share capital 2,500,000
Share premium 2,500,000