Introduction:
Consolidation of statements:
The result of parent as well as all of its subsidiaries financial position is reflected in consolidated statements. It is beneficial for creditors and owners of the parent company to know the outcome of the operations of parent and its subsidiaries.
To calculate: Consolidated worksheet for paulcraft corporation and its subsidiary Switzer corporation as of Dec 31 2017. Also preparing supporting amortization and income distribution schedules.
Answer to Problem 3.12.2P
The Fair value of subsidiary is $500000 parent price of $400000 and non-controlling interest value comes to $100000. The fair value of net assets excluding
Explanation of Solution
1. Worksheet Paulcraft Corporation and Subsidiary Switzer Company.
Particular | Eliminations & Adjustments | Con Inc.stmt | NCI | Controlling interest RE | Con BS | |||
Company P | Company S | Debit | Credit | |||||
Cash | $178000 | $81000 | $259000 | |||||
$80000 | $35000 | $115000 | ||||||
Inventory | $90000 | $52000 | $142000 | |||||
Land | $100000 | $60000 | $90000 (4) | $250000 | ||||
Investment in S | $400000 | ) | $8000(1) | |||||
$8000(2) | ||||||||
$169600(3) | ||||||||
$230400(4) | ||||||||
Buildings | $800000 | $200000 | $130000(4) | $1130000 | ||||
Acc depre | ($220000) | ($60000) | $6500(5) | ($266500) | ||||
Equipment | $150000 | $100000 | $30000 (4) | $280000 | ||||
Acc depre | ($75000) | ($44000) | $6000 (5) | ($125000) | ||||
Goodwill | $36000(4) | $36000 | ||||||
Current liabilities | ($50000) | ($88000) | ($138000) | |||||
Bond payable | ($100000) | ($100000) | ||||||
Discount (premium) | $4000 (4) | |||||||
$800 (5) | $3200 | |||||||
Common stock- S | ($10000) | $8000 (3) | ($2000) | |||||
Paid in cap in excess of Par − S | ($90000) | $72000 (3) | ($18000) | |||||
RE- S | ($112000) | $89600 (3) | ($80000) | |||||
$57600(4) | ||||||||
Common stock − P | ($100000) | ($100000) | ||||||
Paid in cap in excess of Par − P | ($900000) | ($900000) | ||||||
RE- P | ($300000) | |||||||
($300000) | ||||||||
Sales | ($750000) | ($300000) | ($10500000) | |||||
COGS | $400000 | $180000 | $2000 | $578000 | ||||
Depe exp- Bldg | $30000 | $10000 | $6500 (5) | $46500 | ||||
Depre exp- equipment | $15000 | $14000 | $6000 (5) | $35000 | ||||
Other expenses | $120000 | $54000 | $174000 | |||||
Interest exp | $8000 | $800 (5) | $8800 | |||||
Sub (dividend) Income | ($8000) | $8000 (1) | ||||||
Div declared − S | $10000 | $8000 (2) | $2000 | |||||
Div declared- P | $20000 | $20000 | ||||||
Total | $488900 | $488900 | ||||||
Cons Net income | ($207700) | |||||||
To NCI (#6) | $4540 | ($4540) | ||||||
To CI | $203160 | ($203160) | ||||||
Total NCI | ($102540) | ($102540) | ||||||
RE CI | ($483160) | ($483160) |
Where( 1) − Current year subsidiary income (2) current year dividend (3) Eliminate controlling interest in subsidiary equity.
(4) per D&D schedule distribute excess.
(5) per Amortization schedule amortized excess.
2. Determination of Value analysis schedule:-
Particulars | Company Implied Value | Parent (80%) | NCI (20%) |
Fair Value of Company | $500000 ( working #1) | $400000 | $100000 |
Fair value of net assets excluding goodwill | $464000 (Working #2) | $371200 | $92800 |
Goodwill | $36000 | $28800 | $7200 |
3. Determination and Distribution of Excess schedule
Particulars | Company Implied Fair value | Parent (80%) | NCI (20%) | |
Fair value of subsidiary (A) | $500000 | $400000 | $100000 | |
Book Value of Interest acquired | ||||
Common stock | $10000 | |||
Paid in capital in excess of par | $90000 | |||
$112000 | ||||
Total Equity | $212000 | $212000 | $212000 | |
Interest acquired | 80% | 20% | ||
Book Value (b) | $212000 | $169600 | $42400 | |
Excess of Fair value over Book Value (a − 212000) | $288000 ($500000-$212000) | $230400 | $57600 | |
Adjustment of Identifiable accounts | Adjustment | Life | Amortization per year | |
Inventory (Working #4) | ($2000) | 1 | Credit D1 | |
Land(Working #4) | $90000 | Debit D2 | ||
Bonds Payable(Working #4) | $4000 | 5 years | $800 | Debit D3 |
Buildings(Working #4) | $130000 | 20 | $6500 | Debit D4 |
Equipment(Working #4) | $30000 | 5 | $6000 | Debit D5 |
Goodwill ( per Value analysis table ) | $36000 | Debit D6 | ||
Total | $288000 |
Where Debit D records non-controlling interest portion of excess of fair value over the book value, excess in investment account is distributed and patent is adjusted to fair value.
Working :-
1. Company fair value of subsidiary
P Company purchase outstanding stock of S company for $400000
2. Fair value of net assets excluding goodwill
= Total Equity +Inventory +land+ Bonds payable+ Buildings+ Equipment
3. Goodwill
4. Assets
Assets | Adjustment (a-b) | Cost (a) | Market Value (b) |
Inventory | ($2000) | 40000 | 38000 |
Land | $90000 | 60000 | 150000 |
Bonds Payable | $4000 | 100000 | 96000 |
Buildings | $130000 | 150000 ( $200000-$50000) | 280000 |
Equipment | $30000 | 70000 ($10000-$30000) | 100000 |
5. Total amortization table
Account adjustments | Life | Annual amount | Current year | Prior year | Total | Key |
Inventory | 1 | ($2000) | ($2000) | ($2000) | D1 | |
Subject to amortization | ||||||
Bonds payable | 5 | $800 | $800 | $800 | A3 | |
Buildings | 20 | $6500 | $6500 | $6500 | A4 | |
Equipment | 5 | $6000 | $6000 | $6000 | A5 | |
Total amortizations | $13300 | $13300 | $13300 |
6. Internally generated income - S company Internally generated income = S company sales −[COGS+
S company income distribution
Particular | Amount | Particular | Amount |
Current year amortizations | $13300 | Internally generated income (Working #6) | $34000 |
Inventory adjustment | $2000 | ||
Adjusted income before tax | $22700 | ||
Non Controlling interest share ( ) | $4540 | ||
Controlling interest share | $18160 |
7. Internally generated income - P Company Internally generated income = S company sales −[COGS+Depreciation (bldg.)+Depreciation(equipment)+Other expense]
P company income distribution
Particular | Amount | Particular | Amount |
Internally generated income (Working #7) | $18500 | ||
Controlling share of subsidiary | $18160 | ||
Controlling interest share | $203160 |
Want to see more full solutions like this?
Chapter 3 Solutions
Advanced Accounting
- On August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. How will Celgene account for the in-process research and development product rights acquired in the Receptos combination?arrow_forwardOn July 1, 2016, Gupta Corporation bought 25% of the outstanding common stock of VB Company for $100 million cash. At the date of acquisition of the stock, VB’s net assets had a total fair value of $350 million and a book value of $220 million. Of the $130 million difference, $20 million was attributable to the appreciated value of inventory that was sold during the last half of 2016, $80 million was attributable to buildings that had a remaining depreciable life of 10 years, and $30 million related to equipment that had a remaining depreciable life of 5 years. Between July 1, 2016, and December 31, 2016, VB earned net income of $32 million and declared and paid cash dividends of $24 million. Required: 1. Prepare all appropriate journal entries related to the investment during 2016, assuming Gupta accounts for this investment by the equity method. 2. Determine the amounts to be reported by Gupta: a. As an investment in Gupta’s December 31, 2016, balance sheet. b. As investment revenue…arrow_forwardOn January 1, 2016, Cameron Inc. bought 20% of the outstanding common stock of Lake Construction Company for $300 million cash. At the date of acquisition of the stock, Lake’s net assets had a fair value of $900 million. Their book value was $800 million. The difference was attributable to the fair value of Lake’s buildings and its land exceeding book value, each accounting for one-half of the difference. Lake’s net income for the year ended December 31, 2016, was $150 million. During 2016, Lake declared and paid cash dividends of $30 million. The buildings have a remaining life of 10 years. Required: 1. Prepare all appropriate journal entries related to the investment during 2016, assuming Cameron accounts for this investment by the equity method. 2. Determine the amounts to be reported by Cameron: a. As an investment in Cameron’s 2016 balance sheet. b. As investment revenue in the income statement. c. Among investing activities in the statement of cash flows.arrow_forward
- Northwest Paperboard Company, a paper and allied products manufacturer, was seeking to gain a foothold inCanada. Toward that end, the company bought 40% of the outstanding common shares of Vancouver Timber andMilling, Inc., on January 2, 2018, for $400 million.At the date of purchase, the book value of Vancouver’s net assets was $775 million. The book values and fairvalues for all balance sheet items were the same except for inventory and plant facilities. The fair value exceededbook value by $5 million for the inventory and by $20 million for the plant facilities.The estimated useful life of the plant facilities is 16 years. All inventory acquired was sold during 2018.Vancouver reported net income of $140 million for the year ended December 31, 2018. Vancouver paid acash dividend of $30 million.Required:1. Prepare all appropriate journal entries related to the investment during 2018.2. What amount should Northwest report as its income from its investment in Vancouver for the year…arrow_forwardOn August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. What amount did Celgene include in pre-combination service compensation in the total consideration transferred? What support is provided for this treatment in the Accounting Standards Codification (see ASC 805-30-30, paragraphs 9-l3)?arrow_forwardAnton Company acquired the net assets of Hair Company on January 1, 2015, for $600,000. Using a business valuation model, the estimated value of Anton Company was $650,000 immediately after the acquisition. The fair value of Anton’s net assets was $400,000. 1. What amount of goodwill was recorded by Anton Company when it acquired Hair Company?2. Using the information, answer the questions posed in the following two independent situations: a. On December 31, 2016, there were indications that goodwill might have been impaired. At that time, the existing recorded book value of Anton Company’s net assets, including goodwill, was $500,000. The fair value of the net assets, exclusive of goodwill, was estimated to be $340,000. The value of the business was estimated to be $520,000. Is goodwill impaired? If so, what adjustment is needed? b. On December 31, 2018, there were indications that goodwill might have been impaired. At that time, the existing recorded book value of Anton Company’s net…arrow_forward
- ABC Co. is contemplating on acquiring XYZ Inc. The following information was gathered through a diligence audit: The actual earnings of SXYZ, Inc. for the past 5 years are shown below: Year Earnings 2015 2,400,000 2016 2,600,000 2017 2,700,000 2018 2,500,000 2019 3,600,000 Total 13,800,000 Earnings in 2019 included an expropriation gain of ₱800,000. The fair value of XYZ net assets as of the end of 2019 is ₱20,000,000. The industry average rate of return is 12%. Probable duration of “excess earnings” is 5 years. How much is the estimated goodwill under the multiples of average excess earnings method? How much is the estimated goodwill under the capitalization of average excess earnings method? Use a capitalization rate of 25%.arrow_forwardIn January 1, 2015, Fun company purchased Company A for $40,000 in cash and paid immediately. Fun company assumed all of Company A's assets and assumed Company A's liabilities. company A has assets valued at $60,000 and liabilities valued at $50,000. Question 2: in 2016, fun company must test for the impairment of goodwill. Assume the only goodwill on fun company's books is from the acquisition of company A. Fun company determined that the goodwill has an estimated future cash flow of $25,000 and a fair market value of $20,000. Does fun company have to recognize an impairment? Why or why not? If an impairment must be recognized, compute the impairment loss and record the journal entry. ACTUAL QUESTION: suppose that the estimated future cash flow of goodwill in question #2 is $32,000, while the fair market value continues to be $20,000. Does fun company have to recognize an impairment? Why or why not? If an impairment must be recognized, compute the impairment loss and record the…arrow_forwardOn September 1, 2017, Winans Corporation acquired Aumont Enterprises for a cash payment of $700,000. At the time of purchase, Aumont’s balance sheet showed assets of $620,000, liabilities of $200,000, and owners’ equity of $420,000. The fair value of Aumont’s assets is estimated to be $800,000. Compute the amount of goodwill acquired by Winans.arrow_forward
- On January 1, 2016, PAR Inc. purchased 65% of the shares of SUB Co. for $8,000 when retained earnings of SUB was $9,500. The investment is recorded at cost by PAR and the FVE method was used to value goodwill. At the date of the acquisition, trademarks with a fair value of $500 were identified that were not recorded on the books of SUB. Also, the building was valued at $200 higher than book value. The trademarks had a remaining useful life of 8 years, and the building had a remaining useful life of 40 years, at that time. PAR booked a goodwill impairment loss on goodwill resulting from the SUB acquisition of $136 in 2019. During 2020, PAR Inc. reported income of $800 and Sub Co. $570. Dividends of $100 were paid by Sub to PAR. At December 31, 2020, the entity retained earnings of PAR Inc. is $16,500 and SUB Co. is $10,700. At the end of 2019, PAR had $190 of inventory still on its books that was purchased from SUB (cost $145). At the end of 2020, PAR had $115 of inventory still on…arrow_forwardThe following information concerns the intangible assets of Epstein Corporation: a. On June 30, 2016, Epstein completed the acquisition of the Johnstone Corporation for $2,000,000 in cash. The fair value of the net identifiable assets of Johnstone was $1,700,000. b. Included in the assets purchased from Johnstone was a patent that was valued at $80,000. The remaining legal life of the patent was 13 years, but Epstein believes that the patent will only be useful for another eight years. c. Epstein acquired a franchise on October 1, 2016, by paying an initial franchise fee of $200,000. The contractual life of the franchise is 10 years. Required: 1. Prepare year-end adjusting journal entries to record amortization expense on the intangibles at December 31, 2016. 2. Prepare the intangible asset section of the December 31, 2016, balance sheet.arrow_forwardParker Company acquires an 80% interest in Sargent Company for $300,000 in cash on January 1, 2015, when Sargent Company has the following balance sheet: (attached)The excess of the price paid over book value is attributable to the fixed assets, which have a fair value of $250,000, and to goodwill. The fixed assets have a 10-year remaining life. Parker Company uses the simple equity method to record its investment in Sargent Company. The following trial balances of the two companies are prepared on December 31, 2015: Parker Sargent Current Assets . . . . . . . . . . . . . . . . . . . . . . . . 10,000 130,000 Depreciable Fixed A . . . . . . . . . . . . . . . . . . 400,000 200,000 Accumulated Depreciation . . . .. . . . . . . (106,000) (20,000) Investment in Sargent . .. .. . . . . . . . . . . . . 316,000 Current Liabilities. . . . . . . . . . . . . . . . . . . . . (60,000)…arrow_forward
- Auditing: A Risk Based-Approach to Conducting a Q...AccountingISBN:9781305080577Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:South-Western College PubPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College