Concept explainers
Business combination:
A business combination refers tothe combining of one or more business organizations in a single entity. Business combinations lead to the formation of combined financial statements. After business combination, the entities having separate control merge into one having control over all the assets and liabilities. Merging and acquisition are two types of business combinations.
Consolidated financial statements:
Consolidated financial statements refer to the combined financial statements of entities which are prepared at year-end. Prepared when one organization is either acquired by the other entity or two organizations merged to form a new entity, consolidated financial statements serve the purpose of both the entities about financial information.
Value analysis:
Value analysis in a business combination is an essential part of determining the worth of the acquired entity. This type of analysis helps compute
:
Prepare the consolidated worksheet for the year ended December 31, 2016.
Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2016:
Company J and Company C | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2015 | ||||||||
Adjustments | ||||||||
Balance Sheet | Company J | Company C | Debit | Credit | Income | NCI | Consolidated Balances | |
Inventory | $100,000 | $50,000 | $3,000 | $147,000 | ||||
Other Current assets | $126,000 | $180,000 | $306,000 | |||||
Investment in Company C | $413,000 | $75,000 | ||||||
$27,000 | ||||||||
$312,000 | ||||||||
$53,000 | ||||||||
Land | $50,000 | $50,000 | $100,000 | |||||
Building and Equipment | $350,000 | $320,000 | $20,000 | $690,000 | ||||
($100,000) | ($60,000) | $10,000 | ($170,000) | |||||
Goodwill | $30,000 | $30,000 | ||||||
Other Intangible assets | $20,000 | $20,000 | ||||||
Current liabilities | ($120,000) | ($40,000) | ($160,000) | |||||
Bonds payable | ($100,000) | ($100,000) | ||||||
Other long-term liabilities | ($200,000) | ($200,000) | ||||||
Common stock (Company J) | ($200,000) | ($200,000) | ||||||
Paid-in capital in excess of par (Company J) | ($100,000) | ($100,000) | ||||||
Retained earnings (Company J) | ($214,000) | $3,500 | $0 | |||||
$15,333 | ($195,167) | |||||||
Common stock (Company C) | ($50,000) | $45,000 | ($5,000) | |||||
Paid-in capital in excess of par (Company C) | ($100,000) | $90,000 | ($10,000) | |||||
Retained earnings (Company C) | ($190,000) | $171,000 | ($29,833) | |||||
$15,000 | ||||||||
$1,500 | ||||||||
$2,667 | ||||||||
Sales | ($520,000) | ($450,000) | $50,000 | ($920,000) | ||||
Cost of goods sold | $300,000 | $260,000 | $3,000 | $50,000 | $513,000 | |||
Operating expenses | $120,000 | $100,000 | $5,000 | $225,000 | ||||
Income of subsidiary | ($75,000) | $75,000 | ||||||
Dividend income for Company C | $50,000 | $30,000 | $6,000 | $27,000 | $3,000 | $50,000 | ||
Purchased income | $6,000 | $6,000 | ||||||
$0 | $0 | $545,000 | $545,000 | |||||
Consolidated net income | ($176,000) | $0 | ||||||
NCI | $8,200 | ($8,200) | ||||||
Controlling interest | ($167,800) | ($167,800) | ||||||
Total NCI | ($50,033) | ($50,033) | ||||||
Retained earnings of Controlling Interest | ($312,967) | $312,967 |
Table: (1)
Working note 1:
Prepare the determination and distribution of excess schedule:
Value analysis schedule | Company-Implied fair value | Parent price (70%) | Non-controlling interest value (30%) |
Fair value of subsidiary | $350,000 | $245,000 | $105,000 |
Fair value of net assets excluding goodwill | $300,000 | $210,000 | $90,000 |
Goodwill | $50,000 | $35,000 | $15,000 |
Determination and distribution of excess schedule | |||
Particulars | Company Implied fair value | Parent price (70%) | Non-controlling interest value (30%) |
Fair value of subsidiary (a) | $350,000 | $245,000 | 105000 |
Book value of interest acquired: | |||
Common stock | $50,000 | ||
Paid-in capital in excess of par | $100,000 | ||
Retained earnings | $150,000 | ||
Total equity | $300,000 | ||
Interest acquired | 70% | 30% | |
Book value (b) | $300,000 | $210,000 | $90,000 |
Excess of fair value over book value [c] = (a) - (b) | $50,000 | $35,000 | $15,000 |
Table: (2)
The analysis would be performed by first calculating the amount of debit to retained earnings of the parent company.
Particulars | Amount | Amount |
Consideration paid | $ 92,000 | |
Less: Interest acquired | ||
Common stock | $ 50,000 | |
Paid-in-capital in excess of par | $ 100,000 | |
Retained earnings | $ 190,000 | |
Net income (4 months) | $ 30,000 | |
Total | $ 370,000 | |
Interest acquired | 20% | $ 74,000 |
Excess amount | $ 18,000 | |
Adjustments: | ||
Equipment | $ 2,667 | |
Debit to retained earnings of parent company | $ 15,333 |
Table: (3)
Working note 3:
Compute the balance which will be appearing in the Investment in Company C in the subsidiary income as on December 31, 2016:
Particulars | Amount | Amount |
Cost of the investment in Company C | $ 245,000 | |
Add: Income of Company C in 2015 | $ 42,000 | $ 287,000 |
Investment Purchased as on May 1, 2016 | $ 92,000 | |
Add: Income of Company C in 2016 | $ 75,000 | $ 167,000 |
Less: Dividend for 2015 | $ (14,000) | |
Dividend for 2016 | $ (27,000) | $ (41,000) |
Investment as on December 31, 2016 | $ 413,000 |
Table: (4)
Want to see more full solutions like this?
Chapter 7 Solutions
Advanced Accounting
- Problem 43. The following assets are acquired on January 1, 2015, when the general price index is 200:Inventory P1,000,000Property, plant and equipment 2,000,000Investment in Bonds Receivable 3,000,000The company is reporting in a hyperinflationary economy. On December 31, 2015, the general priceindex is 300. How shall the assets above be presented in the 12/31/2015 Statement of FinancialPosition? Problem 44. The statement of financial position of ART Inc. before translation to hyperinflationaryeconomy is presented as follows:Cash 1,000,000 Accounts payable 1,000,000Accounts receivable 2,000,000 Unearned revenue (1/1/2015) 1,500,000Inventory (1/1/2015) 3,000,000 Ordinary share (1/1/2015) 2,000,000PPE (7/1/2015) 4,000,000 Retained earnings 500,000The general price index are provided for the following dates:1/1/2015 – 100 7/1/2015 – 200 12/31/2015 – 300How much retained earnings shall be presented in the translated statement of financialposition of ART Inc. in a hyperinflationary…arrow_forward1. Winston Corporation purchases all of Harley Company's stock on June 1 for P1,200,000. At that date, Harley had the following book and market values: Book Value Market Value Cash and Receivables P80,000 P80.000 Inventory 230,000 270,000 Plant Assets (net) 900,000 1.230,000 Cost of Goods Sold 750,000 Operating Expenses 170,000 Dividends 20,000 Liabilities 600,000 600,000 Common Stock 25,000 Retained Earnings 525,000 Sales 1,000,000 What amount of retained earnings is eliminated in the acquisition date worksheet elimination?arrow_forwardOn April 1 2018, Honda Co., purchased 75% of outstanding common stock of GMC Co., @ OMR 250,000 cash. The Co., common stock OMR 40,000 @12 per share. The fair value of common stock 15 per share. Calculate the investment in GMC Company. Select one: a. OMR 3,750,000 b. OMR 250,000 c. OMR 480,000 d. OMR 600,000arrow_forward
- In Problem 5-5 if the numbers where changed to this. Top Company holds 90 percent of Bottom Company’s common stock. In the current year, Top reports sales of $820,000 and cost of goods sold of $615,000. For this same period, Bottom has sales of $320,000 and cost of goods sold of $192,000. During the current year, Top sold merchandise to Bottom for $120,000. The subsidiary still possesses 40 percent of this inventory at the current year-end. Top had established the transfer price based on its normal gross profit rate. What are the consolidated sales and cost of goods sold?arrow_forwardEXERCISE 4-7 On January 1, 2020, Levesque Co. purchased 500,000 ordinary shares of Rowland Co. at P14 per share, representing a 25% ownership in Rowland. This allowed Levesque to exercise significant control over Rowland. Rowland declared and paid dividends of P1 and P2 in 2020 and 2021, respectively. At the end of 2020 and 2021, Rowland's shares were trading at P15 and P17 per share. Rowland's net income in 2020 and 2021 was P2,400,000 and P3,200,000, respectively. 1. Determine the investment income recognized by Levesque in 2020 and 2021. 2. Determine the carrying amount of Levesque's investment on December 31, 2020, and December 31, 2021.arrow_forward7 P Corporation owns 90% of the common stock of S Company. During 2013, S Company made intercompany sales of $500,000, P corporation will eliminate this transaction in 2013 by making one of the following eliminating entries: Select one: a. DR. sales 500000 CR. Cost of goods sold (purchases) 500000 b. DR. sales 450000 CR. Cost of goods sold (purchases) 450000 c. DR. RE 1/1 500000 CR. Cost of goods sold (beginning inventory) 500000 d. DR. RE 1/1 450000 CR. Cost of goods sold (beginning inventory) 450000arrow_forward
- Brooks Company purchases debt investments as trading securities at a cost of $56,000 on December 27. This is its first and only purchase of such securities. At December 31, these securities had a fair value of $63,000. Exercise 15-3 (Algo) Financial statement impact of trading securities LO P1 Brooks sells a portion of its trading securities (costing $28,000) for $29,750 cash. Analyze each transaction above by showing its effects on the accounting equation-specifically, identify the accounts and amounts (including + or −) for each transaction. 1. 1. 2. 3. 3. Debt Investments - Trading Cash Assets (+) increase (-) decrease (+) increase 56,000 56,000 = = = = = X Answer is not complete. Liabilities + + + + + Retained earnings Equity X (+) increase × 1,750 Xarrow_forward8 WAG PAPALOKO Inc. has the following balance sheet on January 1, 2018, which is the date of acquisition: Assets Liabilities and Equity Accounts Receivable 79,000 Current Liabilities 145,000 Inventory 112,000 Long-term notes 100,000 Other current assets 55,000 Ordinary share, P1 par 50,000 Equipment (net) 294,000 Share premium 200,000 Goodwill 30,000 Retained earnings 75,000 Total assets 570,000 Total liabilities and equity 570,000 On January 1, 2018, WAG PAPATINAG Corp. acquired the net assets of WAG PAPALOKO Inc. by issuing 7,000 shares of its P25 par value common stock. Subsequently, WAG PAPALOKO Inc. was liquidated and its assets and liabilities merged into WAG PAPATINAG Corp. WAG PAPATINAG Corp. and WAG PAPALOKO Inc. stocks were selling for P40 per share and P6 per share, respectively on January 1, 2018. The book values of WAG PAPALOKO Inc.’s identifiable assets and liabilities equaled their…arrow_forward1 16 On January 1, 2024, Clor-Proell Enterprises bought 20% of the outstanding common stock of Chen Construction Company for $600 million cash. Chen's net income for the year ended December 31, 2024, was $300 million. During 2024, Chen declared and paid cash dividends of $60 million. Clor-Proell recorded the investment as follows: points PURCHASE General Journal ($ in millions) Debit Credit Investment in Chen Construction shares Cash 600 600 eBook NET INCOME Investment in Chen Construction shares (20% x $300 million) 60 Investment revenue 60 DIVIDENDS Hint Cash (20% x $60 million) 12 Investment in Chen Construction shares 12 Required: Print References What would be the pretax amounts related to the investment that Clor-Proell would report in its statement of cash flows for the year ended December 31, 2024? Note: Enter your answers in millions (i.e., 10,000,000 should be entered as 10). Cash outflows should be indicated with a minus sign. Operating activities $ 600 Investing activities…arrow_forward
- P15-25 Accounting for debt and equity investments This problem continues the Canyon Canoe Company situation from Chapter 14. Amber Wilson is pleased with the growth of the business and has decided to invest its temporary excess cash in a brokerage account. The company had the following securi-ties transactions in 2019. Jul. 1 Purchased 8,000 shares in Adobe Outdoor Adventure Company for $3 per share. Canyon Canoe does not have significant influence over Adobe. Jul 7 Purchased 35% of the stock of Bison Backpacks consisting of 43,750 shares of stock (out of a total of 125,000 shares) for $5 per share. Canyon Canoe does have significant influence over Bison. Jul 10 Purchased a bond from Camelot Canoes with a face value of $80,000. Canyon Canoe intends to hold the bond to maturity. The bond pays interest semiannually on June 30 and December 31. Sep. 30 Received dividends of $0.15 per share from Adobe. Nov. 1 Received dividends of $0.30 per share from Bison. Dec. 31 Received…arrow_forward5 WAG PAPALOKO Inc. has the following balance sheet on January 1, 2018, which is the date of acquisition: Assets Liabilities and Equity Accounts Receivable 79,000 Current Liabilities 145,000 Inventory 112,000 Long-term notes 100,000 Other current assets 55,000 Ordinary share, P1 par 50,000 Equipment (net) 294,000 Share premium 200,000 Goodwill 30,000 Retained earnings 75,000 Total assets 570,000 Total liabilities and equity 570,000 On January 1, 2018, WAG PAPATINAG Corp. acquired the net assets of WAG PAPALOKO Inc. by issuing 7,000 shares of its P25 par value common stock. Subsequently, WAG PAPALOKO Inc. was liquidated and its assets and liabilities merged into WAG PAPATINAG Corp. WAG PAPATINAG Corp. and WAG PAPALOKO Inc. stocks were selling for P40 per share and P6 per share, respectively on January 1, 2018. The book values of WAG PAPALOKO Inc.’s identifiable assets and liabilities equaled…arrow_forward14 - On 04.05.2020, our enterprise sold 1,000 shares of Kardemir A.Ş., which it had purchased for a temporary investment of 12 TL, for 10 TL each, after paying a commission of 250 TL to the relevant bank, the remaining amount was deposited into the bank account of the enterprise. Which of the following calculations is incorrect? a) 110 Stocks Hs. 12.000 TL Creditor B) 655 Securities Sales Losses Hs. 2.000 TL Debt NS) 653 Commission Expenses Hs. 250 TL Borrowed D) 102 Banks Hs. 9.750 TL Borrowed TO) 655 Securities Sales Losses Hs. 2.000 TL Creditorarrow_forward
- Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning