a.
Consolidation following acquisition:when a company purchases another company’s common stock, the subsidiary is viewed as being part of the consolidated entity only from the time stock is acquired. When a subsidiary is acquired during a fiscal period rather than at the beginning or at the end, the results of the subsidiary’s operations are included in the consolidated statements only for the portion of the year that the parent owned the stock. The subsidiary’s revenues, expenses, gains and losses for the portion of the fiscal period prior to acquisition is excluded from the consolidated financial statements.
Requirement 1
the
a.
Answer to Problem 10.27P
Debit $ | Credit $ | |
1. Record purchase of S company stock | ||
Investment in S company stock | 247,500 | |
Common stock | 80,000 | |
Additional Paid-in capital | 167,500 | |
2. Record dividends received from S | ||
Cash | 9,000 | |
Investment in S company stock | 9,000 | |
3. Record equity method income | ||
Investment in S company stock | 13,500 | |
Income from Subsidiary | 13,500 |
Explanation of Solution
- Investment in S’s common stock is recorded by debiting to investment account and credit common stock $80,000 = $10 x 8,000 shares, additional paid in capital $247,500 - $80,000 = $167,500
- Dividends from S company recorded $10,000 x .90 = $9,000
- Equity method income is recognized $15,000 x .90 = $13,500
b.
Consolidation following acquisition: when a company purchases another company’s common stock, the subsidiary is viewed as being part of the consolidated entity only from the time stock is acquired. When a subsidiary is acquired during a fiscal period rather than at the beginning or at the end, the results of the subsidiary’s operations are included in the consolidated statements only for the portion of the year that the parent owned the stock. The subsidiary’s revenues, expenses, gains and losses for the portion of the fiscal period prior to acquisition is excluded from the consolidated financial statements.
Requirement 2
The consolidation entries for December 31, 20X2
b.
Answer to Problem 10.27P
Debit | Credit | |
1. Eliminate income from subsidiary | ||
Income from Subsidiary | 13,500 | |
Dividends declared | 9,000 | |
Investment in S company common stock | 4,500 | |
2. Assignment of income to non-controlling interest: | ||
Income to non-controlling interest | 1,500 | |
Dividends declared | 1,000 | |
Non-controlling interest | 500 | |
3. Eliminate beginning investment: | ||
Common stock − S company | 150,000 | |
100,000 | ||
Sales | 205,000 | |
Cost of goods sold | 126,000 | |
| 16,000 | |
Dividends declared | 18,000 | |
Investment in S company common stock | 247,000 | |
Non-controlling interest | 27,500 |
Explanation of Solution
- Income from subsidiary is eliminated by debiting and credit investment and dividends
- Income assigned to non-controlling interest
$1,500 = $15,000 x .10
$1,000 = $10,000 x .10
- Beginning investment eliminated by reversal entry.
c.
Consolidation following acquisition: when a company purchases another company’s common stock, the subsidiary is viewed as being part of the consolidated entity only from the time stock is acquired. When a subsidiary is acquired during a fiscal period rather than at the beginning or at the end, the results of the subsidiary’s operations are included in the consolidated statements only for the portion of the year that the parent owned the stock. The subsidiary’s revenues, expenses, gains and losses for the portion of the fiscal period prior to acquisition is excluded from the consolidated financial statements.
Requirement 3
The consolidation entries for December 31, 20X2
c.
Answer to Problem 10.27P
Consolidated work sheet total for 20X2 $1,285,000
Explanation of Solution
Eliminations | |||||
F | S | Debit | Credit | Consolidation | |
Sales | 390,000 | 250,000 | 205,000 | 435,000 | |
Income from subsidiary | 13,500 | 13,500 | |||
403,500 | 250,000 | 435,000 | |||
Less: Cost of goods sold | (305,000) | (145,000) | 126,000 | (324,000) | |
Less: Depreciation expense | (25,000) | (20,000) | 16,000 | (29,000) | |
Less: Other expenses | (14,000) | (25,000) | 18,000 | (21,000) | |
Consolidated net income | 59,500 | 60,000 | 61,000 | ||
Income from NCI | 1,500 | (1,500) | |||
Controlling interest in net income | 59,500 | 60,000 | 220,000 | 160,000 | 59,500 |
Statement of Retained earnings: | |||||
Retained earnings January 1 | 135,000 | 100,000 | 100,000 | 135,000 | |
Net income | 59,500 | 60,000 | 220,000 | 160,000 | 59,500 |
Less: dividends declared | (40,000) | (30,000) | 9,000 | ||
1,000 | |||||
20,000 | (40,000) | ||||
Retained earnings Dec 31 | 154,500 | 130,000 | 320,000 | 190,000 | 154,500 |
Balance sheet | |||||
Cash | 85,000 | 50,000 | 135,000 | ||
Accounts receivable | 100,000 | 60,000 | 160,000 | ||
Inventory | 150,000 | 100,000 | 250,000 | ||
Buildings and equipment | 400,000 | 340,000 | 740,000 | ||
Investment in S stock | 252,000 | 4,500 | |||
247,500 | |||||
Total assets | 987,000 | 550,000 | 1,285,000 | ||
Accumulated depreciation | 105,000 | 65,000 | 170,000 | ||
Accounts payable | 40,000 | 50,000 | 90,000 | ||
Taxes payable | 70,000 | 55,000 | 125,000 | ||
Bonds payable | 250,000 | 100,000 | 350,000 | ||
Common stock | 200,000 | 150,000 | 150,000 | 200,000 | |
Additional paid-in capital | 167,500 | 167,500 | |||
Retained earnings | 154,500 | 130,000 | 320,000 | 190,000 | 154,500 |
Non-controlling interest | 500 | ||||
27,500 | 28,000 | ||||
Liabilities and Equity | 987,000 | 550,000 | 470,000 | 470,000 | 1,285,000 |
Want to see more full solutions like this?
Chapter 10 Solutions
ADVANCED FINANCIAL ACCT.-W/ACCESS
- Penny Manufacturing Company acquired 75 percent of Saul Corporation stock at underlying book value. At the date of acquisition, the fair value of the noncontrolling interest was equal to 25 percent of Saul’s book value. The balance sheets of the two companies for January 1, 20X1, are as follows: On January 2, 20X1, Penny purchased an additional 2,500 shares of common stock directly from Saul for $150,000. Required:a. Prepare the consolidation entry needed to complete a consolidated balance sheet worksheet immediately following the issuance of additional shares to Penny. b. Prepare a consolidated balance sheet worksheet immediately following the issuance of additional shares to Penny.arrow_forwardFirst Boston Corporation acquired 80 percent of Gulfside Corporation common stock on January 1, 20X5. Gulfside holds 60 percent of the voting shares of Paddock Company, and Paddock owns 10 percent of the stock of First Boston. All acquisitions were made at underlying book value. The fair value of the noncontrolling interest in Gulfside was equal to 20 percent of the book value of Gulfside when acquired by First Boston, and the fair value of the noncontrolling interest in Paddock was equal to 40 percent of its book value when control was acquired by Gulfside. During 20X7, income from the separate operations of First Boston, Gulfside, and Paddock was $46,000, $36,000, and $52,000, respectively, and dividends of $32,000, $22,000, and $12,000, respectively, were paid. The companies use the cost method of accounting for intercorporate investments and, accordingly, record dividends received as other (nonoperating) income. Required: Compute the amount of consolidated net income and the…arrow_forwardPurse Corporation acquired 70 percent of Scarf Corporation’s ownership on January 1, 20X8, for $140,000. At that date, Scarf reported capital stock outstanding of $120,000 and retained earnings of $80,000, and the fair value of the noncontrolling interest was equal to 30 percent of the book value of Scarf. During 20X8, Scarf reported net income of $30,000 and comprehensive income of $36,000 and paid dividends of $25,000. Required: Present all consolidation entries needed at December 31, 20X8, to prepare a complete set of consolidated financial statements for Purse Corporation and its subsidiary.arrow_forward
- Pretzel Corporation acquired 100 percent of Stick Company’s outstanding shares on January 1, 20X7. Balance sheet data for the two companies immediately after the purchase follow: As indicated in the parent company balance sheet, Pretzel purchased $59,000 of Stick’s bonds from the subsidiary at par value immediately after it acquired the stock. An analysis of intercompany receivables and payables also indicates that the subsidiary owes the parent $8,000. On the date of combination, the book values and fair values of Stick’s assets and liabilities were the same. Record the basic consolidation entryarrow_forwardStep Acquisition: Press Company acquires 15 percent of Secretary Company's common stock for P600,000 cash and carries the investment using the cost model. A few months later, Press purchases another 60 percent of Secretary Company's stock for P2,592,000. At that date, Secretary Company reports identifiable assets with a book value of P4,680,000 and a fair value of P6,120,000, and it has liabilities with a book value and fair value of P2,280,000. The fair value of the 25% non-controlling interest in Secretary Company is P1,080,000.Determine the following (at full fair value)GoodwillNon-Controlling Interest (NCI)arrow_forwardPorter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 65,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $239,000 while Street reports $191,000. Annual amortization of $14,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $51,000 for Porter and $43,000 for Street. Porter’s bonds can be converted into 8,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement? (Round your answers to 2 decimal places.) Basic and dilutedarrow_forward
- Porter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 60,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $150,000 while Street reports $130,000. Annual amortization of $10,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $32,000 for Porter and $24,000 for Street. Porter’s bonds can be converted into 8,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement?arrow_forwardPorter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 60,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $177,000 while Street reports $157,000. Annual amortization of $10,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $41,000 for Porter and $33,000 for Street. Porter’s bonds can be converted into 7,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement? (Round your answers to 2 decimal places.) Porter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forward
- Phone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPaste Corporation acquired 70 percent of Stick Company's stock on January 1, 20X9, for $105,000. At that date, the fair value of the noncontrolling interest was equal to 30 percent of the book value of Stick Company. The companies reported the following stockholders’ equity balances immediately after the acquisition: Paste Corporation Stick Company Common Stock $ 120,000 $ 30,000 Additional Paid-in Capital 230,000 80,000 Retained Earnings 290,000 40,000 Total $ 640,000 $ 150,000 Paste and Stick reported 20X9 operating incomes of $90,000 and $35,000 and dividend payments of $30,000 and $10,000, respectively. Required: Compute the amount reported as net income by each company for 20X9, assuming Paste uses equity-method accounting for its investment in Stick. Compute consolidated net income for 20X9.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning