Focus Financial Partners Inc Transaction Details Merger Acquisition
.rtf
keyboard_arrow_up
School
New York University *
*We aren’t endorsed by this school
Course
MISC
Subject
Finance
Date
Jan 9, 2024
Type
rtf
Pages
13
Uploaded by CaptainHyenaPerson1037
Focus Financial Partners Inc. > Transaction Details > Merger/Acquisition
Merger/Acquisition
Currency: Reported Currency
Deal Summary
Status
Closed
Primary Transaction Feature
Acquisition of Equity Stake
Announced Date
Nov-03-2022
Bid Made Date
Nov-01-2022
Letter of Intent Date
-
Effective Date
-
Definitive Agreement Date
Feb-27-2023
Closed Date
Aug-31-2023
CIQ Transaction ID
IQTR1824482328
Cancelled Date
-
Sell-side Participants Company Name:
Focus Financial Partners Inc.
Primary Industry:
Asset Management and Custody Banks
Headquarters:
United States
Buy-side Participants
Buyer Company:
Clayton, Dubilier & Rice, LLC; Stone Point Capital LLC
Deal Values
Total Consideration to Shareholders ($ mm)
4,135.29
Total Transaction Size ($ mm)
4,164.58
Implied Equity Value ($ mm)
4,135.29
Implied Enterprise Value ($ mm)
-
Implied Enterprise Value/LTM Revenue
-
Implied Enterprise Value/NTM Revenue
-
Implied Enterprise Value/LTM EBITDA
-
Implied Enterprise Value/NTM EBITDA
-
Implied Enterprise Value/LTM EBIT
-
Implied Enterprise Value/NTM EBIT
-
Implied Equity Value/LTM Net Income
41.8x
Offer Price/NTM Earnings
-
Implied Equity Value/Book Value
3.9x
Offer Price/Forward Book Value
-
Synopsis
Comments
Clayton, Dubilier & Rice, LLC (CD&R) and a fund managed by Stone Point Capital LLC made a non-binding offer to acquire Focus Financial Partners Inc. (NasdaqGS:FOCS) from a group of shareholders for $4.1 billion on November 1, 2022. Clayton, Dubilier & Rice, LLC and a fund managed by Stone Point Capital LLC entered into a definitive agreement to acquire Focus Financial Partners Inc. from a group of shareholders on February 27, 2023. CD&R made an offer to acquire Focus Financial Partners Inc. for $53 per share in cash. Funds managed by Stone Point Capital LLC are considering retaining a portion of their investment in Focus and providing new equity financing as part of the proposed transaction, subject to negotiation with CD&R of definitive agreements on mutually agreeable terms. Focus will cease to be a publicly traded company if such a transaction is
consummated. CD&R has also proposed that the transaction would be subject to a non-waivable approval of a majority of the voting power of disinterested shareholders. CD&R and Stone Point intend to finance the transaction with fully committed equity financing that is not subject to any financing condition. In case of termination, FOCS must pay to buyers a termination fee of $150.35 million.
The transaction is subject to the completion of due diligence, the negotiation of definitive agreements, Board and Focus’ stockholder approval, customary client and regulatory approvals, the HSR Act shall have expired or been terminated and other customary conditions. A Special Committee of the Board of Directors of Focus to evaluate a non-binding offer received from CD&R and to explore alternative transactions. As of February 2, 2023,
after a series of negotiations with CD&R and outreach and meetings with other potential bidders, the Special Committee has approved the exclusivity agreement based on CD&R meeting the Special Committee’s requirement of $53 per share. As of February 27, 2023, the special committee of the Board of Directors of Focus has unanimously approved the transaction. The Board of Directors of the buyer have also unanimously approved the transaction. The 40-day go-shop period expired on April 8, 2023. Focus did not receive any alternative acquisition proposals from any third party during the go-shop period. As of June 15, 2023, the transaction has been approved by European Commission. As on July 14, 2023, shareholders of Focus Financial Partners Inc. have approved the transaction. The transaction is expected to close in the third quarter of 2023.
Jefferies LLC and Goldman Sachs & Co. LLC acted as financial advisors and Potter Anderson & Corroon LLP acted as legal counsel to the Special Committee of Focus. Stancell Haigwood, David Peck, Lina Dimachkieh, Allyson Seger, David D’Alessandro, Patricia Adams and Regina Ibarra of Vinson & Elkins LLP acted as legal counsel to Focus. Moelis & Company LLC, RBC Capital Markets, Truist Securities, Inc., BofA Securities, BMO Capital Markets, Citizens Capital Markets, Inc., Fifth Third Securities, and MUFG acted as financial advisors to CD&R and Stone Point. Richard J. Campbell, P.C., David M. Klein, P.C., Rachael G. Coffey, P.C., Kyle P. Elder, Kevin W. Mausert, P.C., Justin L. Joffe and Jimin He of Kirkland & Ellis LLP acted as legal counsel to CD&R on the transaction. Elizabeth Cooper, Mark Viera, Benjamin Rippeon, William Smolinski, David Rubinsky, Jamin Koslowe, Kenneth Wallach, Adam Shapiro, Catherine Burns, David Blass, Meredith Abrams, Steve DeLott, Spencer Sloan and Jessica Cohen of Simpson Thacher & Bartlett LLP acted as legal counsel to Stone Point. Ryan Rafferty, Jeffrey Ross, Steven Slutzky, Jason Auerbach of Debevoise & Date Created: Dec-14-2023
Page 1 of 13
Focus Financial Partners Inc. > Transaction Details > Merger/Acquisition
Deal Resolution
Clayton, Dubilier & Rice, LLC (CD&R) and a fund managed by Stone Point Capital LLC completed the acquisition of Focus Financial Partners Inc. (NasdaqGS:FOCS) from a group of shareholders on August 31, 2023. With the completion of the transaction, Focus's common stock has ceased trading and is no longer listed on NASDAQ. The Mergers were funded in part with proceeds from a senior secured incremental B-6 term loan facility in
an aggregate principal amount of $500.0 million.
Advisors
Advisor Name
Client Name
Role
Fee($)
Fee Percentage (%)
BMO Capital Markets Corp.
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
BofA Securities, Inc.
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
Citizens Capital Markets, Inc.
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
Fifth Third Securities Inc.
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
Moelis & Company LLC
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
MUFG Securities Americas Inc.
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
RBC Capital Markets, LLC
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
Truist Securities, Inc.
Clayton, Dubilier & Rice, LLC
Financial Advisor
-
-
Bär & Karrer Ltd.
Clayton, Dubilier & Rice, LLC
Legal Advisor
-
-
Debevoise & Plimpton LLP
Clayton, Dubilier & Rice, LLC
Legal Advisor
-
-
Kirkland & Ellis LLP
Clayton, Dubilier & Rice, LLC
Legal Advisor
-
-
Goldman Sachs & Co. LLC
Focus Financial Partners Inc.
Fairness Opinion Provider
-
-
Jefferies LLC
Focus Financial Partners Inc.
Fairness Opinion Provider
-
-
Goldman Sachs & Co. LLC
Focus Financial Partners Inc.
Financial Advisor
-
-
Jefferies LLC
Focus Financial Partners Inc.
Financial Advisor
-
-
MacKenzie Partners, Inc.
Focus Financial Partners Inc.
Information Agent
17,500.00
-
K&L Gates LLP
Focus Financial Partners Inc.
Legal Advisor
-
-
Potter Anderson & Corroon LLP
Focus Financial Partners Inc.
Legal Advisor
-
-
Vinson & Elkins LLP
Focus Financial Partners Inc.
Legal Advisor
-
-
Equiniti Trust Company, LLC
Focus Financial Partners Inc.
Transfer Agent/Registrar
-
-
BMO Capital Markets Corp.
Stone Point Capital LLC
Financial Advisor
-
-
BofA Securities, Inc.
Stone Point Capital LLC
Financial Advisor
-
-
Citizens Capital Markets, Inc.
Stone Point Capital LLC
Financial Advisor
-
-
Date Created: Dec-
14-2023
Copyright © 2023 S&P Global Market Intelligence,
a division of S&P Global Inc. All Rights reserved.
Page 2 of 13
Focus Financial Partners Inc. > Transaction Details > Merger/Acquisition
Fifth Third Securities Inc.
Stone Point Capital LLC
Financial Advisor
-
-
Moelis & Company LLC
Stone Point Capital LLC
Financial Advisor
-
-
MUFG Securities Americas Inc.
Stone Point Capital LLC
Financial Advisor
-
-
RBC Capital Markets, LLC
Stone Point Capital LLC
Financial Advisor
-
-
Truist Securities, Inc.
Stone Point Capital LLC
Financial Advisor
-
-
Simpson Thacher & Bartlett
LLP
Stone Point Capital LLC
Legal Advisor
-
-
Transaction Details
Features
Going Private Transaction, Leveraged Buy Out (LBO), Cash Merger, Equity Reinvestment, Go Shop Provision
Deal Conditions
Approval by Regulatory Board / Committee;Approval of Merger Agreement by Target Board;Approval of Offer by Acquirer Board;Approval of Offer by
Target Shareholders;Consummation of Due Diligence Investigation;Definitive Agreement;Subject to Antitrust Regulations
Response to Conditions
Approval by Target's Shareholders
Change of Control
Yes
Deal Approach
Unsolicited
Minority/Majority Stake
Majority
Deal Attitude
Friendly
Accounting Method
Acquisition
Special Committee
Yes
Sell-side Termination Fee ($ mm)
150.35
Sell-side Termination Fee (%)
-
Buy-side Termination Fee ($ mm)
-
Buy-side Termination Fee (%)
-
Consideration Summary
Consideration Type
Cash
Offered
Date
Nov-03-2022
Current/Final
Date
Aug-31-2023
Exchange Rate
1.000
Exchange Rate
1.000
Consideration to Shareholders ($ mm)
4,135.29
Consideration to Shareholders ($ mm)
4,135.29
Offer Per Share ($ )
53.00
Offer Per Share ($ )
53.00
Total Cash ($ mm)
4,135.29
Total Cash ($ mm)
4,135.29
Total Stock ($ mm)
-
Total Stock ($ mm)
-
Total Preferred ($ mm)
-
Total Preferred ($ mm)
-
Total Debt ($ mm)
-
Total Debt ($ mm)
-
Total Hybrid ($ mm)
-
Total Hybrid ($ mm)
-
Total Rights/Warrants/Options ($
mm)
-
Total Rights/Warrants/Options ($
mm)
-
Transaction Financing
Equity Investment ($ mm)
3,664.58
SubDebt/Mezzanine ($ mm)
-
Senior Debt ($ mm)
500.00
Transaction Values
Offered
Current/Final
Date Created: Dec-
14-2023
Copyright © 2023 S&P Global Market Intelligence,
a division of S&P Global Inc. All Rights reserved.
Page 3 of 13
Focus Financial Partners Inc. > Transaction Details > Merger/Acquisition
Exchange Rate
1.000
Consideration to Shareholders ($ mm)
4,135.29
Other Consideration ($ mm)
-
Total Earnouts ($ mm)
-
Total Rights/Warrants/Options ($
mm)
29.30
Net Assumed Liabilities ($ mm)
-
Adjustment Size ($ mm)
-
Total Net Transaction Value ($ mm)
4,164.58
Total Cash & Short Term Investments ($ mm)
-
Total Gross Transaction Value ($ mm)
4,164.58
% Sought
100.0%
Implied Enterprise Value ($ mm)
-
Implied Equity Value ($ mm)
4,135.29
Exchange Rate
1.000
Consideration to Shareholders ($ mm)
4,135.29
Other Consideration ($ mm)
-
Total Earnouts ($ mm)
-
Total Rights/Warrants/Options ($
mm)
29.30
Net Assumed Liabilities ($ mm)
-
Adjustment Size ($ mm)
-
Total Net Transaction Value ($ mm)
4,164.58
Total Cash & Short Term Investments ($ mm)
-
Total Gross Transaction Value ($ mm)
4,164.58
% Sought/Acquired
100.0%
Implied Enterprise Value ($ mm)
-
Implied Equity Value ($ mm)
4,135.29
Equity Value Multiples, Offered
Implied Equity Value/LTM Net Income
41.8x
Implied Equity Value/Book Value
3.9x
Equity Value Multiples, Current/Final
Implied Equity Value/LTM Net Income
67.6x
Implied Equity Value/Book Value
3.8x
Target Stock Information 1 Day Before Announcement
Date
Nov-02-2022
Share Price ($ )
33.98
Market Capitalization ($ mm)
2,224.13
LTM Total Stock Return (%)
(48.30)%
52 Week High ($ )
69.13
52 Week High (%)
49.15%
52 Week Low ($ )
30.27
52 Week Low (%)
112.26%
Premium Analysis
Target Premiums
Price per share ($ )
Premium
One Day Prior
33.98
56.0%
One Week Prior
34.14
55.2%
One Month Prior
34.66
52.9%
Target Company Details
Focus Financial Partners Inc.
Company Name:
Focus Financial Partners Inc.
Primary Industry:
Asset Management and Custody Banks
Website:
focusfinancialpartners.com
Headquarters:
New York, United States
Business Description
Focus Financial Partners Inc. provides wealth management services to primarily ultra-high and high net worth individuals, families, and business entities. Its wealth management services include investment advice, financial and tax planning, consulting, tax return preparation, family office services, and other services. The company also offers recordkeeping and administration, and outsourced services; recommends financial products; and sells investment or insurance products. The company was founded in 2006 and is based in New York, New York. As of August 31, 2023, Focus Date Created: Dec-
14-2023
Copyright © 2023 S&P Global Market Intelligence,
a division of S&P Global Inc. All Rights reserved.
Page 4 of 13
Focus Financial Partners Inc. > Transaction Details > Merger/Acquisition
Financial Partners Inc. was taken private. Focus Financial Partners Inc. operates as a subsidiary of Ferdinand FFP Acquisition, LLC.
Target LTM Financial Information and Balance Sheet as of: Nov-03-2022 Period Ending: Sep-30-2022 Exchange Rate = 1.000
Total Revenue ($ mm)
2,119.53
Total Debt ($ mm)
2,714.14
EBITDA (Incl. Equity Inc. from Affiliates) ($ mm)
593.07
Total Preferred ($ mm)
-
EBIT (Incl. Equity Inc. from Affiliates) ($ mm)
238.26
Minority Interest ($ mm)
228.24
Net Income ($ mm)
98.96
Total Cash & ST Investments ($ mm)
150.92
Earnings from Cont. Ops. ($ mm)
141.62
Net Debt ($ mm)
2,563.22
Diluted EPS before extra ($ )
1.53
Total Assets ($ mm)
4,784.68
Total Common Equity ($ mm)
1,058.62
Seller Company Details
BlackRock, Inc. (NYSE:BLK)
Seller Name:
BlackRock, Inc. (NYSE:BLK)
Primary Industry:
Asset Management and Custody Banks
Website:
www.blackrock.com
Headquarters:
New York, United States
Business Description
BlackRock, Inc. is a publicly owned investment manager. The firm primarily provides its services to institutional, intermediary, and individual investors including corporate, public, union, and industry pension plans, insurance companies, third-party mutual funds, endowments, public institutions, governments, foundations, charities, sovereign wealth funds, corporations, official institutions, and banks. It also provides global risk management and advisory services. The firm manages separate client-focused equity, fixed income, and balanced portfolios. It also launches and manages open-end and closed-end mutual funds, offshore funds, unit trusts, and alternative investment vehicles including structured funds. The firm
launches equity, fixed income, balanced, and real estate mutual funds. It also launches equity, fixed income, balanced, currency, commodity, and multi-asset exchange traded funds. The firm also launches and manages hedge funds. It invests in the public equity, fixed income, real estate, currency, commodity, and alternative markets across the globe. The firm primarily invests in growth and value stocks of small-cap, mid-cap, SMID-
cap, large-cap, and multi-cap companies. It also invests in dividend-paying equity securities. The firm invests in investment grade municipal securities, government securities including securities issued or guaranteed by a government or a government agency or instrumentality, corporate bonds, and asset-backed and mortgage-backed securities. It employs fundamental and quantitative analysis with a focus on bottom-up and top-
down approach to make its investments. The firm employs liquidity, asset allocation, balanced, real estate, and alternative strategies to make its investments. In real estate sector, it seeks to invest in Poland and Germany. The firm benchmarks the performance of its portfolios against various S&P, Russell, Barclays, MSCI, Citigroup, and Merrill Lynch indices. BlackRock, Inc. was founded in 1988 and is based in New York City with additional offices in Boston, Massachusetts; London, United Kingdom; Gurgaon, India; Hong Kong; Greenwich, Connecticut; Princeton, New Jersey;
Edinburgh, United Kingdom; Sydney, Australia; Taipei, Taiwan; Singapore; Sao Paulo, Brazil; Philadelphia, Pennsylvania; Washington, District of Columbia; Toronto, Canada; Wilmington, Delaware; and San Francisco, California.
Company Relationship Information
Relationship Type:
Prior Investment
Percent Sold (%):
5.70000
Percent Currently Held (%):
-
Proprietary Relationship Details
Percent of Funds Invested (%):
(Proprietary Data Only)
-
Return On Investment (%):
(Proprietary Data Only)
-
Investor Notes:
(Proprietary Data Only)
J.P. Morgan Investment Management Inc.
Date Created: Dec-
14-2023
Copyright © 2023 S&P Global Market Intelligence,
a division of S&P Global Inc. All Rights reserved.
Page 5 of 13
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Questions
Do not use Ai
arrow_forward
Review of pre-consolidation equity method (controlling investment in affiliate, fair value differs from book value)
Assume an investee has the following financial statement information for the three years ending December 31, 2019:
(At December 31)
2019
2018
2017
Current assets
$285,000
$277,500
$207,000
Tangible fixed assets
662,500
575,000
563,000
Intangible assets
40,000
45,000
50,000
Total assets
$987,500
$897,500
$820,000
Current liabilities
$120,000
$110,000
$100,000
Noncurrent liabilities
266,250
242,500
220,000
Common stock
100,000
100,000
100,000
Additional paid-in capital
100,000
100,000
100,000
Retained earnings
400,000
345,000
300,000
Stockholders' equity
600,000
545,000
500,000
Total liabilities and equity
$986,250
$897,500
$820,000
(For the years ended December 31)
2019
2018
2017
Revenues
$970,000
$920,000
$850,000
Expenses
875,000
840,000
775,000
Net income
$95,000
$80,000
$75,000
Dividends
$40,000
$35,000
$25,000…
arrow_forward
Problem 15-5 (IAA)
Prepare journal entry to record the sale`of ABC ordinary
statement of financial position on January 1, 2020:
Aborigine Company reported the following accounts in the
share on July 1, 2021.
Market adjustment for unrealized loss
the change in fair value.
3. Prepare journal entry on December 31, 2021 to recognize
A tement of hnancial position on January 1, 2020:
Noncurrent assets
Financial asset –FVOCI
Market adjustment for unrealized loss
4,000,000
( 500,000)
Market value
3,500,000
Other comprehensive income
Unrealized loss
( 500,000)
An analysis of the investment portfolio revealed the
following on December 31, 2020.
Cost
Market
XYZ ordinary share
ABC ordinary share
RST preference share
1,000,000
2,500,000
500,000
1,200,000
2,000,000
200,000
4,000,000
3,400,000
On July 1, 2021, the ABC ordinary share was sold for
P2,100,000.
On December 31, 2021, the remaining investments have the
following market value:
XYZ ordinary share
RST preference share
1,000,000
150,000…
arrow_forward
A-6
arrow_forward
Gg.162.
arrow_forward
Acquisition Entries, Acquisition Costs, Bargain Gain
Plastic Corporation is contemplating a business combination with Steel Corporation at December 31, 2021. Steel's condensed balance sheet on that date appears below:
Assets
Cash and receivables
Inventory
Equity method investments
Land
Buildings and equipment
Patents
Total assets
Liabilities and Stockholders' Equity
Liabilities
Common stock
Retained earnings
Total liabilities and equity
Cash and receivables
Inventory
Equity method investments
Land
Description
Buildings and equipment
Patents
Goodwill
Liabilities
Required
Prepare the journal entry to record the business combination of Plastic and Steel for each of the following acquisition costs and combination methods.
(a) Plastic acquires Steel as a merger for $250,000 cash. Other direct cash acquisition costs are $20,000.
General Journal
Description
Cash and receivables
Inventory
Equity method investments.
Land
Liabilities
Cash
Buildings and equipment
Patents
÷
Description
(b) Plastic…
arrow_forward
Solve all questions
Do not give answer in image
arrow_forward
PROBLEM 5 - 5 (PFRS for SMES)
Shadow Company acquired the net assets of Recruit Company on July 1, 2019, and made the
following entry to record the acquisition (both using PFRS for SME):
Current and Non-current assets
Goodwill
3,600,000
600,000
Liabilities
Ordinary share capital, P1 par
Share Premium
480,000
600,000
3,120,000
The agreement further provides that additional cash consideration would be paid on June 30,
2020, equal to twice the amount by which net eamings of Recruit Company exceed P300,000
with the first 12 months of acquisition. Net income was P260,000 in 2019 (earned evenly) and
P160,000 for the first six months of 2020. Included in the goodwill computation and liabilities
above is the fair value of the contingent consideration, which was estimated to be P80,000 as
of July 1, 2019, although assessed as not probable at this date.
What should be the amount of Goodwill on December 31, 2020?
arrow_forward
Please answer requirement 1 - 9
arrow_forward
Help please get the ans accounting question
arrow_forward
Computing the amount of equity income and preparing [I] consolidation journal entries
Assume that a wholly owned subsidiary sells inventory to the parent company. The parent company, ultimately, sells the inventory to customers
outside of the consolidated group. You have compiled the following data for the years ending 2012 and 2013:
Subsidiary Intercompany
Net
Inventory
Sales
Income
2013 $500,000
2012 $400,000
$75,000
$50,000
Description
[cogs] Investment in subsidiary
Cost of goods sold
[sales] Sales
Gross
Profit %
Assume that inventory not remaining at the end of the year was sold outside of the consolidated group during the year. Assume the parent company
uses the full equity method to account for its subsidiary.
Cost of goods sold
[lcogs] Cost of goods sold
Inventory
[pay] Accounts payable
30%
a. How much Equity Income should the parent report in its pre-consolidation income statement the year ending 2013 assuming that it uses the equity
method of accounting for its Equity…
arrow_forward
Please Solve with Explanation and Do not give image format
arrow_forward
Prepare journal entries on December 31, 2020 and December
Problem 15-4 (IAA)
Transitory Company acquired the following equity securities
Cost
Market
December 31, 2020
Moon Company
Star Company
Sun Company
200,000
400,000
600,000
120,000
280,000
650,000
December 31, 2021
Moon Company
Star Company
Sun Company
200,000
400,000
600,000
220,000
300,000
580,000
The equity securities do not qualify as held for trading.
The entity has elected irrevocably to present changes in fair
value in other comprehensive income.
Required:
31, 2021.
426
arrow_forward
Question 1
Explain the purpose of the pre-acquisition entries in the
preparation of consolidated financial statements.
Question 2
When there is a dividend payable by the subsidiary at
acquisition date, under what conditions should the existence
of this dividend be taken into consideration in preparing the
pre-acquisition entries?
Question 3: Prepare acquisition analysis and
Consolidation worksheet entries
Syd Ltd acquired all the issued shares (Cum-div.) of Mel Ltd
on 1 July 2020. At this date the financial position of Matt Ltd
was as follows:
Carrying Fair Value
Amount
$300 000
(60 000)
25 200
Plant
270 000
Accumulated Depreciation
Account Receivables
25 200
Cash
15 000
15 000
15 600
295 800
Inventories
19 600
Share Capital
220 000
General Reserve
23 400
Retained Earnings
24 200
Provisions of Employee benefits
Dividend Payable
19 200
19 200
9 000
295 800
9 000
Additional information:
The assets of Mel Ltd did not include a patent that was valued
by Syd Ltd at $12 000. Its useful life…
arrow_forward
Preparing the consolidation entries for sale of land
Assume that during 2015 a wholly owned subsidiary sells land that originally cost $450,000 to its parent for a sale price of $500,000. The parent holds
the land until it sells the land to an unaffiliated company on December 31, 2019. The parent uses the equity method of pre-consolidation
bookkeeping
a. Prepare the required [] consolidation entry in 2015.
Description
gain Gain on a
Cash
b. Prepare the required [] consolidation entry required at the end of each year 2016 through 2018
Description
Debit
Credit
gain Retained earnings
Land
gain Equityment
Gain on sa
Debit
x
50,000
✓
L
c. Assume that the parent re-sells the land outside of the consolidated group for $525,000 on December 31, 2019. Prepare the journal entry made by
the parent to record the sale and the required 3 consolidation entry for 2019.
Description
Credit
50,000
Debi
525,000
0✔
0✔
Credit
25,000
0✔
50,000
Dx
DU
25,000x
d. What will be the amount of gain reported in the…
arrow_forward
Under PFRS 3, when is a gain recognized in consolidating financial information?
Group of answer choices
a.When the amount of a bargain purchase exceeds the value of the applicable liability held by the acquired company.
b.In an acquisition when the value of all assets and liabilities cannot be determined.
c.When any bargain purchased is created
d.In a combination created in the middle of the fiscal year
arrow_forward
The following are selected accounts and balances for Jonah Company and Hill, Incorporated, as of December 31, 2024.
Several of Jonah's accounts have been omitted. Credit balances are indicated by parentheses. Dividends were declared
and paid in the same period.
Accounts
Revenues
Cost of goods sold
Depreciation expense
Investment income
Retained earnings, 1/1/24
Dividends declared
Current assets
Land
Buildings (net)
Equipment (net)
Liabilities
Common stock
Additional paid-in capital
Jonah
$ (580,000)
276,000
104,000
Not given
Hill
$ (244,000)
98,000
52,000
0
(888,000)
(604,000)
136,000
46,000
208,000
686,000
316,000
92,000
482,000
122,000
218,000
250,000
(384,000)
(302,000)
(284,000)
(40,000)
(50,000)
(908,000)
Assume that Jonah acquired Hill on January 1, 2020, by issuing 7,000 shares of common stock having a par value of $10 per
share but a fair value of $100 each. On January 1, 2020, Hill's land was undervalued by $19,800, its buildings were
overvalued by $30,800, and equipment was…
arrow_forward
E5.4 Consolidation at date control, fair value adjustment in subsidiary financial
statements, NCI allocation using memorandum account with proportionate
interest goodwill method (Sections 5.3 and 5.4.3)
On 1 July 20X9 Pear Ltd gained control of Pea Ltd by purchasing 75% of that entity's issued
voting shares for a consideration of $1.2million. This consideration comprised cash of $400 000
and 400 000 fully paid ordinary shares at an agreed market value of $2 each. The directors of
Pear Ltd determined that at the date control was obtained, a parcel of land included in the
Accounting for Corporate Combinations and Associations
right Pearson Australia (a division of Pearson Australia Group Pty Ltd) 2017-9781488611520 – Arthur/Accounting for Corporate Combinations and Associat
non-current assets of Pea Ltd was recorded at $200000 below its fair value. The directors of
Pear Ltd have decided that the revaluation of this parcel of land should be recognised in the
accounting records of Pea Ltd.…
arrow_forward
Please do not give solution in image format thanku
arrow_forward
Accounting
Company A acquires Company B on May 1, 2016. Please prepare the journal
entry to record Consideration Transferred.
Total assets acquired
28,783
Total liabilities assumed
9,978
Net assets acquired
18,805
Non-controlling interest
(155)
Total net consideration transferred
18,650
Common Stock
Other capital
Shares issued for
merger
104
19,696
arrow_forward
Cost method consolidation entries (controlling investment in affiliate, fair value differs from book value)
Assume an investee has the following financial statement information for the three years ending December 31, 2019:
(At December 31) 2019 2018 2017
Current assets $285,000 $277,500 $207,000
Tangible fixed assets 662,500 575,000 563,000
Intangible assets 40,000 45,000 50,000
Total assets $987,500 $897,500 $820,000
Current liabilities $120,000 $110,000 $850,000
Noncurrent liabilities 266,250 242,500 220,000
Common stock 100,000 100,000 100,000
Additional paid-in capital 100,000 100,000 100,000
Retained earnings 400,000 345,000 300,000
Stockholders' equity 600,000 545,000 500,000
Total liabilities and equity $986,250 $897,500 $820,000
(For the years ended December 31) 2019 2018 2017
Revenues $970,000 $920,000 $850,000
Expenses 875,000 840,000 775,000
Net income $95,000 $80,000 $75,000
Dividends $40,000 $35,000 $25,000
Assume on January 1, 2017, an investor company purchased 100%…
arrow_forward
Review of pre-consolidation cost method (controlling investment in affiliate, fair value equals book value)
Assume an investee has the following financial statement information for the three years ending December 31, 2019:
(At December 31)
2019
2018
2017
Current assets
$285,000
$277,500
$207,000
Tangible fixed assets
662,500
575,000
563,000
Intangible assets
40,000
45,000
50,000
Total assets
$987,500
$897,500
$820,000
Current liabilities
$120,000
$110,000
$100,000
Noncurrent liabilities
266,250
242,500
220,000
Common stock
100,000
100,000
100,000
Additional paid-in capital
100,000
100,000
100,000
Retained earnings
400,000
345,000
300,000
Stockholders' equity
600,000
545,000
500,000
Total liabilities and equity
$986,250
$897,500
$820,000
(For the years ended December 31)
2019
2018
2017
Revenues
$970,000
$920,000
$850,000
Expenses
875,000
840,000
775,000
Net income
$95,000
$80,000
$75,000
Dividends
$40,000
$35,000
$25,000
Assume that…
arrow_forward
Consolidated Worksheet Preparation
You will be creating and entering formulas to complete four worksheets. The first objective is to demonstrate the effect of different methods of accounting for the investments (equity, initial value, and partial equity) on the parent company’s trial balance and on the consolidated worksheet subsequent to acquisition. The second objective is to show the effect on consolidated balances and key financial ratios of recognizing a goodwill impairment loss.
Project Scenario
Pecos Company acquired 100 percent of Suaro’s outstanding stock for $1,450,000 cash on January 1, 2017, when Suaro had the following balance sheet:(THIS IS IN THE PICTURE)
Following is the consolidated information worksheet.
December 31, 2018, trial balances
Pecos
Suaro
revenues
$ (1,052,000)
$ (427,000)
operating expenses
$ 821,000
$ 262,000
goodwill impairment loss
?
income of Suaro
?
net income
?
$…
arrow_forward
P1-2 Prepare balance sheet after an acquisition
On January 2, 2016, Pop Corporation enters into a business combination with Son Corporation in
which Son is dissolved. Pop pays $1,650,000 for Son, the consideration consisting of 66,000
shares of Pop $10 par common stock with a market value of $25 per share. In addition, Pop pays the
following expenses in cash at the time of the merger:
Finder's fee
Accounting and legal fees
Registration and issuance costs of securities
Balance sheet and fair value information for the two companies on December 31, 2015, immediately before
the merger, is as follows (in thousands):
Cash
Accounts receivable-net
Inventories
Land
Buildings-net
Equipment-net
Total assets
Accounts payable
Note payable
Capital stock, $10 par
Other paid-in capital
Retained earnings
Total liabilities and owners' equity
Pop Book Value
$300
460
1,040
800
2,000
1,000
$5,600
$ 600
1,200
1,600
1,200
1,000
$5,600
$70,000
130,000
80,000
$280,000
Son Book Value Son Fair Value
$ 60
$60
100…
arrow_forward
Prepare consolidation worksheet entries for December 31, 2021
-Prepare entry S to eliminate stockholders' equity accounts of subsidiary for 2021.
Prepare entry A to recognize allocations attributed to specific accounts at acquisition date for 2021.
Prepare entry I to eliminate the income accrual for 2021 less the amortization recorded by the parent using the equity method.
Prepare entry D to eliminate intra-entity dividend transfers.
Prepare entry E to recognize current year amortization expense.
arrow_forward
Question 6: Intra-group transaction Question (worksheet adjustment entries for the following independent transactions)
Sydney Ltd owns all of the shares of Mel Ltd. In relation to the following intragroup transactions, all parts of which are independent unless specified, prepare the consolidation worksheet adjusting entries for preparation of the consolidated financial statements as at 30 June 2019. Assume an income tax rate of 30%.
(a) SYD Ltd sold inventory to MEL Ltd on 1 September 2018 for $30 000. This inventory had cost SYD Ltd $18 000. One-third of the inventory was sold by Mel Ltd to QLD Ltd for $14 000 and one-third to ADL Ltd for $14 200.
(b) SYD Ltd manufactures certain items which it then markets through MEL Ltd. During the current period, SYD Ltd sold items for $20 000 to MEL Ltd at cost plus 20%. MEL Ltd has sold 75% of these transferred items at 30 June 2019.
(c) During June 2019, MEL Ltd declared a $3000 dividend. The dividend was paid in August 2020.
(d)…
arrow_forward
CONSOLIDATION - INTERCOMAPANY PROFIT
Answer it with solution:
arrow_forward
Intra-group transaction Question (worksheet adjustment entries for the following independent transactions)
Sydney Ltd owns all of the shares of Mel Ltd. In relation to the following intragroup transactions, all parts of which are independent unless specified, prepare the consolidation worksheet adjusting entries for preparation of the consolidated financial statements as at 30 June 2019. Assume an income tax rate of 30%.
(b) SYD Ltd manufactures certain items which it then markets through MEL Ltd. During the current period, SYD Ltd sold items for $20 000 to MEL Ltd at cost plus 20%. MEL Ltd has sold 75% of these transferred items at 30 June 2019.
arrow_forward
An entity acquired an investment in equity instrument for P800,000 on 31 March 2020. The direct acquisition costs incurred were P140,000.
On 31 December 2020 the fair value of the instrument was P1,100,000 and the transaction costs that would be incurred on sale were estimated at P120,000.
If the investment is designated as FA@FVTOCI, what gain would be recognized in the financial statements for the year ended 31 December 2020?
Group of answer choices
P40,000
Nil
P420,000
P160,000
arrow_forward
An entity acquired an investment in equity instrument for P800,000 on 31 March 2020. The direct acquisition costs incurred were P140,000.
On 31 December 2020 the fair value of the instrument was P1,100,000 and the transaction costs that would be incurred on sale were estimated at P120,000.
If the investment is designated as FA@FVTOCI, what gain would be recognized in the financial statements for the year ended 31 December 2020?
Group of answer choices
A) P420,000
B) P160,000
C) Nil
D) P40,000
arrow_forward
Sey
PROBLEM 2-3
Condensed Statements of Financial Position of Love Corp. and You Corp.
as of December 31, 2021 are as follows:
Current assets
Noncurrent assets
Liabilities
Ordinary shares, P20 par
Share premium
Retained earnings
Love
P175,000
725,000
65,000
550,000
35,000
250,000
You
P65,000
425,000
35,000
300,000
25,000
130,000
On January 1, 2022, Love Corp. issued 35,000 shares with a market value
of P25/share for the assets and liabilities of You Corp.
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
Related Questions
- Do not use Aiarrow_forwardReview of pre-consolidation equity method (controlling investment in affiliate, fair value differs from book value) Assume an investee has the following financial statement information for the three years ending December 31, 2019: (At December 31) 2019 2018 2017 Current assets $285,000 $277,500 $207,000 Tangible fixed assets 662,500 575,000 563,000 Intangible assets 40,000 45,000 50,000 Total assets $987,500 $897,500 $820,000 Current liabilities $120,000 $110,000 $100,000 Noncurrent liabilities 266,250 242,500 220,000 Common stock 100,000 100,000 100,000 Additional paid-in capital 100,000 100,000 100,000 Retained earnings 400,000 345,000 300,000 Stockholders' equity 600,000 545,000 500,000 Total liabilities and equity $986,250 $897,500 $820,000 (For the years ended December 31) 2019 2018 2017 Revenues $970,000 $920,000 $850,000 Expenses 875,000 840,000 775,000 Net income $95,000 $80,000 $75,000 Dividends $40,000 $35,000 $25,000…arrow_forwardProblem 15-5 (IAA) Prepare journal entry to record the sale`of ABC ordinary statement of financial position on January 1, 2020: Aborigine Company reported the following accounts in the share on July 1, 2021. Market adjustment for unrealized loss the change in fair value. 3. Prepare journal entry on December 31, 2021 to recognize A tement of hnancial position on January 1, 2020: Noncurrent assets Financial asset –FVOCI Market adjustment for unrealized loss 4,000,000 ( 500,000) Market value 3,500,000 Other comprehensive income Unrealized loss ( 500,000) An analysis of the investment portfolio revealed the following on December 31, 2020. Cost Market XYZ ordinary share ABC ordinary share RST preference share 1,000,000 2,500,000 500,000 1,200,000 2,000,000 200,000 4,000,000 3,400,000 On July 1, 2021, the ABC ordinary share was sold for P2,100,000. On December 31, 2021, the remaining investments have the following market value: XYZ ordinary share RST preference share 1,000,000 150,000…arrow_forward
- A-6arrow_forwardGg.162.arrow_forwardAcquisition Entries, Acquisition Costs, Bargain Gain Plastic Corporation is contemplating a business combination with Steel Corporation at December 31, 2021. Steel's condensed balance sheet on that date appears below: Assets Cash and receivables Inventory Equity method investments Land Buildings and equipment Patents Total assets Liabilities and Stockholders' Equity Liabilities Common stock Retained earnings Total liabilities and equity Cash and receivables Inventory Equity method investments Land Description Buildings and equipment Patents Goodwill Liabilities Required Prepare the journal entry to record the business combination of Plastic and Steel for each of the following acquisition costs and combination methods. (a) Plastic acquires Steel as a merger for $250,000 cash. Other direct cash acquisition costs are $20,000. General Journal Description Cash and receivables Inventory Equity method investments. Land Liabilities Cash Buildings and equipment Patents ÷ Description (b) Plastic…arrow_forward
- Solve all questions Do not give answer in imagearrow_forwardPROBLEM 5 - 5 (PFRS for SMES) Shadow Company acquired the net assets of Recruit Company on July 1, 2019, and made the following entry to record the acquisition (both using PFRS for SME): Current and Non-current assets Goodwill 3,600,000 600,000 Liabilities Ordinary share capital, P1 par Share Premium 480,000 600,000 3,120,000 The agreement further provides that additional cash consideration would be paid on June 30, 2020, equal to twice the amount by which net eamings of Recruit Company exceed P300,000 with the first 12 months of acquisition. Net income was P260,000 in 2019 (earned evenly) and P160,000 for the first six months of 2020. Included in the goodwill computation and liabilities above is the fair value of the contingent consideration, which was estimated to be P80,000 as of July 1, 2019, although assessed as not probable at this date. What should be the amount of Goodwill on December 31, 2020?arrow_forwardPlease answer requirement 1 - 9arrow_forward
- Help please get the ans accounting questionarrow_forwardComputing the amount of equity income and preparing [I] consolidation journal entries Assume that a wholly owned subsidiary sells inventory to the parent company. The parent company, ultimately, sells the inventory to customers outside of the consolidated group. You have compiled the following data for the years ending 2012 and 2013: Subsidiary Intercompany Net Inventory Sales Income 2013 $500,000 2012 $400,000 $75,000 $50,000 Description [cogs] Investment in subsidiary Cost of goods sold [sales] Sales Gross Profit % Assume that inventory not remaining at the end of the year was sold outside of the consolidated group during the year. Assume the parent company uses the full equity method to account for its subsidiary. Cost of goods sold [lcogs] Cost of goods sold Inventory [pay] Accounts payable 30% a. How much Equity Income should the parent report in its pre-consolidation income statement the year ending 2013 assuming that it uses the equity method of accounting for its Equity…arrow_forwardPlease Solve with Explanation and Do not give image formatarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning