[Company Name] Equity Reconciliation [Date]
Gray cells are calculated for you. You do not need to enter anything in them.
Equity Analysis
Consolidated Statement of Shareholder Equity Common stock A Par value & capital Number of shares in excess of par 2,100,000 $4,500,000 500,000 1,500,000 (50,000) (90,000) 2,550,000 5,910,000 $3.00 $1.80 $2,000,000 (400,000) 800,000 $2,400,000 Common stock B Par value & capital Number of shares in excess of par 0 $0.00 0 0 0 0 0 0 NA NA Preferred stock Par value & capital Number of shares in excess of par 200,000 $500,000 0 0 0 0 200,000 500,000 NA NA Total stock $7,000,000 1,500,000 (90,000) 8,410,000
Stock balance: Beginning of period Shares issued Shares repurchased Balance: End of period Average price of shares issued Average price of shares repurchased Retained earnings balance: Beginning of period Dividends paid Net earnings (loss) Balance: End of period
Stock Retained earnings Total equity
Beginning of period $7,000,000 2,000,000 $9,000,000
End of period $8,410,000 2,400,000 $10,810,000
Change $1,410,000 400,000 $1,810,000
Total Equity
$12,000,000
$10,000,000
$8,000,000
Retained earnings Stock
$6,000,000
$4,000,000
$2,000,000
$0 Beginning of period End of period