Concept explainers
Equity method:
The equity method basically keeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to the parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.
Cost method:
The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.
To calculate:
The preparation of consolidation worksheet with the notes of determination and distribution of excess schedule with the help of information provided.
Answer to Problem 3A.1.2AP
P Company’s subsidiary S company has fair value of
Explanation of Solution
The P Company purchased
Through all the information given in the question, prepare determination and distribution of excess schedule.
Step
Value Analysis Schedule | Company Implied Fair Value | Parent Price | Non-Controlling Interest |
Fair value of subsidiary | |||
Fair value of net assets excluding Goodwill | |||
Goodwill |
Step
Particulars | Company implied fair value | Parent price | Non-Controlling Interest | |
Fair value of subsidiary (a) | ||||
Book value of interest acquired: | ||||
Common stock | ||||
Paid in capital in excess of par | ||||
Retained Earning | ||||
Total Equity | ||||
Interest Acquired | ||||
Book Value(b) | ||||
Excess of fair value over book value | ||||
Adjustment of identifiable accounts | Adjustment | Life | Amortization per year | |
Inventory | - | - | A | |
Building | A | |||
Goodwill (refer to equation (2)) | - | - | A | |
Total |
This represent non-controlling interest portion of excess of fair value over book.
Step
S Company income distribution:
Particulars | Amount | Particular | Amount |
Amortization | Internally generated net income | ||
Adjusted income before tax | |||
Non-Controlling interest profit share in subsidiary | |||
Controlling interest share |
P Company income distribution.
Particular | Amount |
Internally generated net income | |
Non Controlling interest profit share in subsidiary | |
Controlling interest share |
Step
Particulars | Financial Statement | Elimination & Adjustments | Non- Controlling Interest | Consolidated | ||
Fast Cool | Fast Air | Debit | Credit | |||
Income Statement | ||||||
Net Sales | - | - | - | |||
Cost of Goods Sold | - | - | - | |||
Other Expenses | - | - | ||||
Subsidiary Income | - | - | - | - | ||
Net Income | - | - | - | - | ||
Consolidated Income | - | - | - | - | - | |
NCI (see income distribution schedule) | - | - | - | - | - | |
Controlling Interest (see income distribution schedule) | - | - | - | - | - | |
Retained Earnings Statements: | - | - | - | - | - | - |
Balance, January 1,2016- P | - | - | - | |||
Balance, January 1,2016- S | - | - | - | |||
Net Income (from Above) | ||||||
Dividend Declared | ||||||
Balance, December 31, 2016 | - | - | ||||
Consolidated Balance Sheet: | ||||||
Inventory, December 2016 | - | - | - | |||
Other current assets | - | - | - | |||
Investment in S | - | - | - | |||
- | - | - | - | - | ||
- | - | - | - | - | ||
Land | - | - | - | |||
Buildings and Equipment | - | - | ||||
Goodwill | - | - | - | - | ||
Other Intangible | - | - | - | - | ||
Patent | - | (4) | - | |||
Current Liabilities | - | - | - | |||
Bond Payable | - | - | - | - | ||
Other Long Term liabilities | - | - | - | - | ||
Common Stock-P | - | - | - | - | ||
Paid in capital in excess of Par- P | - | - | - | - | ||
Common Stock- S | - | - | - | |||
Paid in capital in excess of Par- Solar | - | - | - | |||
Retained Earnings-December 31,2016- | - | - | - | - | ||
Retained EarningsNon Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Retained Earning Controlling Interest, December 31, 2016 | - | - | - | - | - | |
Total NCI | - | - | - | - | ||
Totals |
Conclusion:
P Company’s subsidiary S Company has fair value of
Want to see more full solutions like this?
Chapter 3 Solutions
Advanced Accounting
- Ponce Towers, Inc., had 50,000 shares of common stock and 10,000 shares of 100 par value, 8% preferred stock outstanding on January 1, 2011. Each share of preferred stock is convertible into four shares of common stock. The stock has not been converted. During the year, Ponce Towers issued additional shares of common stock as follows: For 2011, Ponce Towers, Inc., had income from continuing operations of 545,000 and a 72,000 loss from discontinued operations (net of tax). As vice president of finance for the firm, you have been asked to calculate earnings per share for 2011. The worksheet EPS has been provided to assist you.arrow_forwardPonce Towers, Inc., had 50,000 shares of common stock and 10,000 shares of 100 par value, 8% preferred stock outstanding on January 1, 2011. Each share of preferred stock is convertible into four shares of common stock. The stock has not been converted. During the year, Ponce Towers issued additional shares of common stock as follows: For 2011, Ponce Towers, Inc., had income from continuing operations of 545,000 and a 72,000 loss from discontinued operations (net of tax). Open the file EPS from the website for this book at cengagebrain.com. Enter all input items (AF) in the appropriate cells in the Data Section. Enter all formulas in the appropriate cells in the Answer Section. Enter your name in cell A1. Save the completed file as EPS2. Print the worksheet when done. Also print your formulas. Check figure: Basic earnings per share from continuing operations (cell D29), 5.94.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningExcel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage Learning
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning