Concept explainers
a.
Compute the amount of
a.
Explanation of Solution
Computation of amount of goodwill recognized in Company H’s acquisition of Company Z and the allocation of goodwill to the controlling and non-controlling interest:
Particulars | Amount | |
Consideration transferred by Company H | $ 480,000 | |
Fair value of non-controlling interest | $ 260,000 | |
Total fair value of Company Z on January 1, 2017 | $ 740,000 | |
Book value of Company Z on January 1, 2017 | $ 260,000 | |
Excess fair value over book value | $ 480,000 | |
Allocation to equipment (5 years) | $ 55,000 | |
Allocation to patent (10 years) | $ 285,000 | $ 340,000 |
Goodwill | $ 140,000 |
Table: (1)
Allocation of goodwill | Controlling interest | Non-controlling interest |
Fair value on date of acquisition | $ 480,000 | $ 260,000 |
Share in net assets (60% and 40%) | $ 360,000 | $ 240,000 |
Goodwill allocation | $ 120,000 | $ 20,000 |
Table: (2)
Working note:
Identifiable net assets on acquisition date | $ 14,000 |
Current assets | $ 323,000 |
Property, plant and equipment | $ 475,000 |
Liabilities | $(212,000) |
Total fair value of net identifiable assets | $ 600,000 |
Table: (3)
b.
Show how Company H determined its December 31, 2018, Investment in Company Z account balance.
b.
Explanation of Solution
Investment in Company Z account balance on December 31, 2018:
Particulars | Amount |
Initial value | $ 480,000 |
Change in | $ 81,900 |
Excess amortization amount in 2017 | $ (23,700) |
Investment in Company Z on 12/31/2017 | $ 538,200 |
Equity income in 2018 | $ 42,300 |
Dividends in 2018 | $ (18,000) |
Investment in Company Z on 12/31/2018 | $ 562,500 |
Table: (4)
Working note:
Equity in Company Z earnings: | |
Net income of Company Z | $ 110,000 |
Excess amortization | $ (39,500) |
Adjusted net income | $ 70,500 |
Share of Company H | 60% |
Equity income in 2018 | $ 42,300 |
Table: (5)
c.
Prepare a worksheet to determine the amounts that should appear on Company H’s December 31, 2018, consolidated financial statements.
c.
Explanation of Solution
Worksheet to determine the amounts that should appear on Company H’s December 31, 2018, consolidated financial statements:
Income statement | Company H | Company Z | Debit | Credit | Non-controlling interest | Consolidated Balances |
Revenues | $ (640,500) | $ (428,500) | $ (1,069,000) | |||
Cost of goods sold | $ 325,000 | $ 200,000 | $ 525,000 | |||
| $ 80,000 | $ 34,000 | E11,000 | $ 125,000 | ||
Amortization expense | $ 14,000 | $ 21,000 | E 28,500 | $ 63,500 | ||
Other operating expenses | $ 52,000 | $ 63,500 | $ 115,500 | |||
Equity in income of Company Z | $ (42,300) | I 42,300 | $ - | |||
Net income | $ (211,800) | $ (110,000) | ||||
Consolidated net income | $ (240,000) | |||||
Share of non-controlling interest in net income | $(28,200) | $ 28,200 | ||||
Share of controlling interest in net income | $ (211,800) | |||||
Balance Sheet | ||||||
Current assets | $ 125,000 | $ 81,500 | $ 206,500 | |||
Investment in Company S | $ 562,500 | $ - | D 18,000 | $ 237,900 | ||
$ 180,300 | $ - | |||||
$ 120,000 | ||||||
$ 42,300 | ||||||
Property, plant and equipment | $ 837,000 | $ 259,000 | $ 44,000 | E11,000 | $ 1,129,000 | |
Patents | $ 149,000 | $ 147,500 | A 256,500 | E 28,500 | $ 524,500 | |
Goodwill | $ - | $ - | A 140,000 | $ 140,000 | ||
Total assets | $ 1,673,500 | $ 488,000 | $ 2,000,000 | |||
Liabilities | $ (371,500) | $ (11,500) | $ (383,000) | |||
Common stock | $ (320,000) | $ (100,000) | $ 100,000 | $ (320,000) | ||
Non-controlling interest opening | $ 158,600 | |||||
$ 120,200 | ||||||
Non-controlling interest closing | $ 20,000 | $(298,800) | $ (315,000) | |||
Retained earnings | $ (982,000) | $ (376,500) | $ (982,000) | |||
Total liabilities and equity | $ (1,673,500) | $ (488,000) | $ 936,800 | $ 936,800 | $ 2,000,000 |
Table: (6)
Working note:
Statement of retained earnings | Company H | Company Z | Debit | Credit | Non-controlling interest | Consolidated Balances |
Retained earnings on 01/01 | $ (820,200) | $ (296,500) | $ 296,500 | $ (820,200) | ||
Net Income | $ (211,800) | $ (110,000) | $ (211,800) | |||
Dividends declared | $ 50,000 | $ 30,000 | D 18,000 | D 12,000 | $ 50,000 | |
Retained earnings on 31/12 | $ (982,000) | $ (376,500) | $ (982,000) |
Table: (7)
Computation of consolidated net income allocated to non-controlling interest:
Particulars | Amount |
Net income of Company Z | $ 110,000 |
Excess depreciation | $ (11,000) |
Excess amortization | $ (28,500) |
Adjusted net income | $ 70,500 |
Percentage of non-controlling interest | 40% |
Net income allocated to non-controlling interest | $ 28,200 |
Table: (8)
Want to see more full solutions like this?
Chapter 4 Solutions
ADVANCED ACCOUNTING
- On January 1, 2020, Holland Corporation paid $8 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $6.50 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 14,000 Liabilities $ 212,000 Property and equipment (net) 268,000 Common stock 100,000 Patents 190,000 Retained earnings 160,000 $ 472,000 $ 472,000 On January 1, 2020, Holland assessed the carrying amount of Zeeland’s equipment (5-year remaining life) to be undervalued by $55,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $285,000. Zeeland’s acquisition-date fair values for its current assets and liabilities were equal to…arrow_forwardOn January 1, 2023, Holland Corporation paid $7 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $5.50 per share both before and after the acquisition by Holland. Zeeland's acquisition date balance sheet follows: Current assets $ 16,100 Liabilities Property and equipment (net) 230,100 Connon stock Patents 217,300 Retained earnings $ 463,500 On January 1, 2023, Holland assessed the carrying amount of Zeeland's equipment (5-year remaining life) to be undervalued by $46,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $275,200. Zeeland's acquisition-date fair values for its current assets and liabilities were equal to their carrying amounts. Any remaining excess of Zeeland's acquisition-date fair value over its book…arrow_forwardOn January 1, 2020, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $8.00 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 14,300 Liabilities $ 216,500 Property and equipment (net) 328,300 Common stock 100,000 Patents 193,900 Retained earnings 220,000 $ 536,500 $ 536,500 On January 1, 2020, Holland assessed the carrying amount of Zeeland’s equipment (5-year remaining life) to be undervalued by $58,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $300,600. Zeeland’s acquisition-date fair values for its current assets and liabilities were equal to…arrow_forward
- On January 1, 2023, Holland Corporation paid $8 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $6.50 per share both before and after the acquisition by Holland. Zeeland's acquisition date balance sheet follows: Current assets Property and equipment (net) Patents $ 14,000 Liabilities 268,000 Common stock. 190,000 Retained earnings $ 212,000 100,000 160,000 $ 472,000 $ 472,000 es On January 1, 2023, Holland assessed the carrying amount of Zeetand's equipment (5-year remaining life) to be undervalued by $55,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $285,000. Zeeland's acquisition-date fair values for its current assets and liabilities were equal to their carrying amounts. Any remaining excess of Zeeland's…arrow_forwardOn January 1, 2023, Holland Corporation paid $7 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $5.00 per share both before and after the acquisition by Holland. Zeeland's acquisition date balance sheet follows: Current assets Property and equipment (net) Patents On January 1, 2023, Holland assessed the carrying amount of Zeeland's equipment (5-year remaining life) to be undervalued by $43,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $246,400. Zeeland's acquisition-date fair values for its current assets and liabilities were equal to their carrying amounts. Any remaining excess of Zeeland's acquisition-date fair value over its book value was attributed to goodwill. The companies' financial statements for the…arrow_forwardOn January 1, 2020, Holland Corporation paid $7 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $5.50 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows: Current assets $ 15,100 Liabilities $ 228,500 Property and equipment (net) 229,100 Common stock 100,000 Patents 204,300 Retained earnings 120,000 $ 448,500 $ 448,500 On January 1, 2020, Holland assessed the carrying amount of Zeeland’s equipment (5-year remaining life) to be undervalued by $66,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $254,600. Zeeland’s acquisition-date fair values for its current assets and liabilities were equal to…arrow_forward
- On January 1, 2023, Holland Corporation paid $7 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland's outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $5.00 per share both before and after the acquisition by Holland. Zeeland's acquisition date balance sheet follows: Current assets Property and equipment (net) Patents $ 15,000 Liabilities 209,000 Common stock 203,808 Retained earnings $427,000 $ 227,000 100,000 100,000 $ 427,000 On January 1, 2023, Holland assessed the carrying amount of Zeeland's equipment (5-year remaining life) to be undervalued by $65,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $226,600. Zeeland's acquisition-date fair values for its current assets and liabilities were equal to their carrying amounts. Any remaining excess of Zeeland's…arrow_forwardAdams Corporation acquired 90 percent of the outstanding voting shares of Barstow, Inc., on December 31, 2016. Adams paid a total of $603,000 in cash for these shares. The 10 percent noncontrolling interest shares traded on a daily basis at fair value of $67,000 both before and after Adams’s acquisition. On December 31, 2016, Barstow had the following account balances: Book Value Fair Value Current assets $ 160,000 $ 160,000 Land 120,000 150,000 Buildings (10-year remaining life) 220,000 200,000 Equipment (5-year remaining life) 160,000 200,000 Patents (10-year remaining life) 0 50,000 Notes payable (due in 5 years) (200,000 ) (180,000 ) Common stock (180,000 ) Retained earnings, 12/31/16 (280,000 ) December 31, 2018, adjusted trial balances for the two companies follow: AdamsCorporation Barstow,Inc. Debits Current assets $ 610,000 $ 250,000 Land…arrow_forwardOn May 31, 2018, Armstrong Company paid $3,500,000 to acquire all of the common stock of Hall Corporation, which became a division of Armstrong. Hall reported the following balance sheet at the time of the acquisition: Current assets $ 900,000 Current liabilities $ 600,000 Noncurrent assets 2,700,000 Long-term liabilities 500,000 Stockholders’ equity 2,500,000 Total liabilities and Total assets $3,600,000 stockholders’ equity $3,600,000 It was determined at the date of the purchase that the fair value of the identifiable net assets of Hall was $3,100,000. At December 31, 2018, Hall reports the following…arrow_forward
- On May 31, 2018, Armstrong Company paid $3,500,000 to acquire all of the common stock of Hall Corporation, which became a division of Armstrong. Hall reported the following balance sheet at the time of the acquisition: Current assets $ 900,000 Current liabilities $ 600,000 Noncurrent assets 2,700,000 Long-term liabilities 500,000 Stockholders' equity 2,500,000 Total liabilities and Total assets $3,600,000 stockholders' equity $3,600,000 It was determined at the date of the purchase that the fair value of the identifiable net assets of Hall was $3,100,000. At December 31, 2018, Hall reports the following balance sheet information: Current assets $ 800,000 Noncurrent assets (including goodwill recognized in purchase) 2,600,000 Current liabilities (700,000) Long-term liabilities (500,000) Net assets $2,200,000 It is determined that the fair value of the Hall division is $2,300,000. Instructions (a) Compute the amount of goodwill recognized, if any, on May 31, 2018. (b) Determine the…arrow_forwardBorn Company acquires an 80% interest in Roland Company for $660,000 cash on January 1, 2017. The NCI has a fair value of $165,000. Any excess of cost over book value is attributed to goodwill. To help pay for the acquisition, Born Company issues 5,000 shares of its common stock with a fair value of $70 per share. Roland’s balance sheet on the date of the purchase is as follows: Assets Liabilities and Equity Cash . . . . . . . . . . . . . . . . . . . . $ 20,000 Inventory . . . . . . . . . . . . . . . . 140,000 Property, plant, andequipment (net). . . . . . . . . . 550,000 Total assets . . . . . . . . . . . . . $710,000 Current liabilities . . . . . . . $110,000 Bonds payable . . . . . . . . . 100,000 Common stock ($10 par) . . 200,000 Retained earnings . . . . .. . . 300,000 Total liabilities and equity $710,000 Controlling share of net income for 2017 is $150,000, net of the noncontrolling interest of $10,000. Born declares and pays dividends of $10,000, and Roland…arrow_forwardOn January 1, 2018, Carsen Company purchased 25,000 shares of the 100,000 outstanding shares of Garrison Company for a total of P2,000,000. At the time of purchase, the book value of Garrison Company's equity was P6,000,000. Garrison Company assets having a market value greater than book value at the time of the acquisition were as follows: Book Value Market Value Remaining Life Inventory P800,000 P1,000,000 Less than 1 year Equipment 4,000,000 4,500,000 5 years Land 200,000 700,000 Indefinite Goodwill 0 800,000 Indefinite Garrison Company's net incomes in 2018 and 2019 were P1,400,000 and P1,600,000 respectively. Dividends per share paid by Garrison Company amounted to P4 in 2018 and P5 in 2019. The inventory was sold in 2018 while the land was sold at the end of 2019 at a gain on sale of P50,000. What amount should Carsen record as investment in associate for the year ended December 31, 2019?arrow_forward
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning