Business combination:
Business combination refers to the combining of one or more business organizations in a single entity. The business combination leads to the formation of combined financial statements. After business combination, the entities having separate control merges into one having control over all the assets and liabilities. Merging and acquisition are types of business combinations.
Consolidated financial statements:
The consolidated financial statements refer to the combined financial statements of the entities which are prepared at the year-end. The consolidated financial statements are prepared when one organization is either acquired by the other entity or two organizations merged to form the new entity. The consolidated financial statements serve the purpose of both the entities about financial information.
Value analysis:
The value analysis in a business combination is an essential part of determining the worth of the acquired entity. The
:
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2016.
Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2016:
Company P and Company S | |||||||||
Consolidation Worksheet | |||||||||
Year ending December 31, 2016 | |||||||||
Adjustments | |||||||||
Particulars | Company P | Company S | Debit | Credit | Consolidated income | NCI | Consolidated Balances | ||
Cash | $195,400 | $53,500 | $248,900 | ||||||
$140,000 | $53,000 | $14,000 (IA) | $179,000 | ||||||
Inventory | $140,000 | $81,000 | $11,000 (EI) | $210,000 | |||||
Land | $100,000 | $60,000 | $160,000 | ||||||
Investment in Company S | $443,600 | $64,000 (CY1) | |||||||
$8,000 (CY2) | |||||||||
$215,600 | |||||||||
$172,000 (D) | $0 | ||||||||
Building | $800,000 | $150,000 | $100,000 | $1,050,000 | |||||
Accumulated | ($280,000) | ($65,000) | $15,000 | ($360,000) | |||||
Equipment | $150,000 | $220,000 | $50,000 | $64,000 | $356,000 | ||||
Accumulated Depreciation | ($115,000) | ($103,000) | $30,000 | ||||||
$14,000 | |||||||||
$9,000 | ($225,000) | ||||||||
Goodwill | $40,000 | $65,000 | $105,000 | ||||||
Accounts payable | ($25,000) | ($50,000) | $14,000 | ($61,000) | |||||
Bonds payable | ($100,000) | ($100,000) | |||||||
Common stock (Company S) | ($10,000) | $8,000 | ($2,000) | ||||||
Paid-in capital in excess of par (Company S) | ($90,000) | $72,000 | ($18,000) | ||||||
Retained earnings (Company S) | ($169,500) | $135,600 | $43,000 (NCI) | ||||||
$6,000 | |||||||||
$4,000 | |||||||||
$960 (BI) | ($65,940) | ||||||||
Common stock (Company P) | ($100,000) | ($100,000) | |||||||
Paid-in capital in excess of par (Company P) | ($800,000) | ($800,000) | |||||||
Retained earnings (Company P) | ($510,000) | $24,000 | |||||||
$8,040 | |||||||||
$46,000 | ($431,960) | ||||||||
Sales | ($850,000) | ($500,000) | $90,000 | ($1,260,000) | |||||
Cost of goods sold | $480,000 | $290,000 | $90,000 (IS) | ||||||
$11,000 | $9,000 (BI) | $682,000 | |||||||
Depreciation expense: Building | $30,000 | $5,000 | $5,000 | $40,000 | |||||
Depreciation expense: Equipment | $15,000 | $23,000 | $10,000 | ||||||
$9,000 | $39,000 | ||||||||
Other expenses | $210,000 | $94,000 | $304,000 | ||||||
Interest expense | $8,000 | $8,000 | |||||||
Subsidiary income | ($64,000) | $64,000 (CY1) | |||||||
Dividend declared, Company S | $10,000 | $8,000 (CY2) | $2,000 | ||||||
Dividend declared, Company P | $40,000 | $40,000 | |||||||
$0 | $0 | $744,600 | $744,600 | ||||||
Consolidated net income | ($187,000) | $0 | |||||||
NCI | $ 13,360 | ($13,360) | |||||||
Controlling interest | ($173,640) | ($173,640) | |||||||
Total NCI | ($97,300) | ($97,300) | |||||||
Retained earnings of Controlling Interest | ($565,600) | $565,600 |
Table: (1)
Income Distribution Schedule of Company S | |
Particulars | Amount |
Net income (internally generated) | $ 80,000 |
Less: Amortization | $ (15,000) |
Less: Unrealized profit in ending inventory | $ (7,000) |
Less: Gain on equipment | $ 4,000 |
Add: Profit realized in beginning inventory | $ 4,800 |
Adjusted income | $ 66,800 |
Non-controlling share of Company S | $ 13,360 |
Table: (2)
Income Distribution Schedule of Company P | |
Particulars | Amount |
Net income (internally generated) | $ 115,000 |
Share in the adjusted income of Company S | $ 53,440 |
Add: Profit realized on beginning inventory | $ 4,200 |
Add: Gain realized in current year | $ 5,000 |
Less: Unrealized gain on ending inventory | $ (4,000) |
Controlling share of Company P | $ 173,640 |
Table: (3)
Working note 1:
Particulars | Amount | Periods | Amortization |
Building | $100,000 | 20 | $5,000 |
Equipment | $50,000 | 5 | $10,000 |
Goodwill | $65,000 | ||
Total adjustments | $215,000 |
Table: (4)
Working note 2:
Particulars | Annual amortization | Current year | Prior years | Total |
Building | $5,000 | $5,000 | $5,000 | $10,000 |
Equipment | $10,000 | $10,000 | $10,000 | $20,000 |
Total | $15,000 | $15,000 | $15,000 | $30,000 |
Particulars | Annual amortization | Current year | Prior years | Total |
Building | $5,000 | $5,000 | $5,000 | $10,000 |
Equipment | $10,000 | $10,000 | $10,000 | $20,000 |
Total | $15,000 | $15,000 | $15,000 | $30,000 |
Table: (5)
Working note 3:
Adjustments and eliminations:
- CY1: Income of subsidiary eliminated which is about the current year.
- CY2: The dividend of the current year eliminated.
- EL: The interest of Company P eliminated from the equity of the subsidiary.
- D: the excess of fair value distributed to NCI and Controlling interest.
- A: Amortization expense eliminated.
- IS: Inter-company sales eliminated.
- BI: The unrealized profit in beginning inventory eliminated.
- EI: Profit in ending inventory eliminated.
Want to see more full solutions like this?
Chapter 4 Solutions
EBK ADVANCED ACCOUNTING
- On May 1, 2015, Zoe Inc. purchased Branta Corp. for $15,000,000 in cash. They only received $12,000,000 in net assets. In 2016, the market value of the goodwill obtained from Branta Corp. was valued at $4,000,000, but in 2017 it dropped to $2,000,000. Prepare the journal entry for the creation of goodwill and the entry to record any impairments to it in subsequent years.arrow_forwardOn July 1, 2016, Killearn Company acquired 80,000 of the outstanding shares of Shaun Company for $12 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $938,000. At the time, Shaun held equipment appraised at $350,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $1,160,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $585,000 in 2016, $617,600 in 2017,…arrow_forwardPitino acquired 90 percent of Brey’s outstanding shares on January 1, 2016, in exchange for $342,000 in cash. The subsidiary’s stockholders’ equity accounts totaled $326,000 and the noncontrolling interest had a fair value of $38,000 on that day. However, a building (with a nine-year remaining life) in Brey’s accounting records was undervalued by $18,000. Pitino assigned the rest of the excess fair value over book value to Brey’s patented technology (six-year remaining life).Brey reported net income from its own operations of $64,000 in 2016 and $80,000 in 2017. Brey declared dividends of $19,000 in 2016 and $23,000 in 2017.Brey sells inventory to Pitino as follows:At December 31, 2018, Pitino owes Brey $16,000 for inventory acquired during the period.The following separate account balances are for these two companies for December 31, 2018, and the year then ended. Credits are indicated by parentheses.Answer each of the following questions:a. What was the annual amortization resulting…arrow_forward
- On 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_forwardOn July 1, 2016, Killearn Company acquired 88,000 of the outstanding shares of Shaun Company for $13 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee's decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $74,400. At the time, Shaun held equipment appraised at $364,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $972,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun's policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun's income, earned evenly throughout each year, was $598,000 in 2016, $639,600 in 2017, and…arrow_forwardOn July 1, 2016, Killearn Company acquired 88,000 of the outstanding shares of Shaun Company for $13 per share. This acquisition gave Killearn a 25 percent ownership of Shaun and allowed Killearn to significantly influence the investee’s decisions. As of July 1, 2016, the investee had assets with a book value of $3 million and liabilities of $74,400. At the time, Shaun held equipment appraised at $364,000 above book value; it was considered to have a seven-year remaining life with no salvage value. Shaun also held a copyright with a five-year remaining life on its books that was undervalued by $972,000. Any remaining excess cost was attributable to goodwill. Depreciation and amortization are computed using the straight-line method. Killearn applies the equity method for its investment in Shaun. Shaun’s policy is to declare and pay a $1 per share cash dividend every April 1 and October 1. Shaun’s income, earned evenly throughout each year, was $598,000 in 2016, $639,600 in 2017, and…arrow_forward
- On May 31, 2011, Armstrong Company paid P3,500,000 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 P900,000 Current liabilities P600,000 Noncurrent assets 2,700,000 Long-term liabilities 500,000 Stockholders’ equity 2,500,000 Total liabilities and Total assets P3,600,000 stockholders’ equity P3,600,000 It was determined at the date of the purchase that the fair value of the identifiable net assets of Hall was P2,800,000. At December 31, 2011, Hall reports the following balance sheet information: Current assets P800,000 Noncurrent assets (including goodwill…arrow_forwardOn January 1, 2017, QuickPort Company acquired 90 percent of the outstanding voting stock of NetSpeed, Inc., for $810,000 in cash and stock options. At the acquisition date, NetSpeed had common stock of $800,000 and Retained Earnings of $40,000. The acquisition-date fair value of the 10 percent noncontrolling interest was $90,000. QuickPort attributed the $60,000 excess of NetSpeed’s fair value over book value to a database with a five-year remaining life.During the next two years, NetSpeed reported the following:On July 1, 2017, QuickPort sold communication equipment to NetSpeed for $42,000. The equipment originally cost $48,000 and had accumulated depreciation of $9,000 and an estimated remaining life of three years at the date of the intra-entity transfer.a. Compute the equity method balance in QuickPort’s Investment in NetSpeed, Inc., account as of December 31, 2018.b. Prepare the worksheet adjustments for the December 31, 2018, consolidation of QuickPort and NetSpeed.arrow_forwardOn January 1, 2017, QuickPort Company acquired 90 percent of the outstanding voting stock of NetSpeed, Inc., for $810,000 in cash and stock options. At the acquisition date, NetSpeed had common stock of $800,000 and Retained Earnings of $40,000. The acquisition-date fair value of the 10 percent noncontrolling interest was $90,000. QuickPort attributed the $60,000 excess of NetSpeed’s fair value over book value to a database with a five-year remaining life.During the next two years, NetSpeed reported the following: Net Income Dividends Declared2017 $ 80,000 $8,0002018 115,000 8,000On July 1, 2017, QuickPort sold communication equipment to NetSpeed for $42,000. The equipment originally cost $48,000 and had accumulated depreciation of $9,000 and an estimated remaining life of three years at the date of the intra-entity transfer.a. Compute the equity method balance in QuickPort’s Investment in NetSpeed, Inc., account as of December 31,…arrow_forward
- During January 2018, Varren, Inc. acquired 30% of the outstanding common stock of Wolf Co. for $1,400,000. This investment gave Varren the ability to exercise significant influence over Wolf. Wolf's assets on that date were recorded at $6,400,000 with liabilities of $3,000,000. Any excess of cost over book value of Varren's investment was attributed to unrecorded patents having a remaining useful life of ten years.In 2018, Wolf reported net income of $600,000. For 2019, Wolf reported net income of $750,000. Dividends of $200,000 were paid in each of these two years. What was the reported balance of Varren's Investment in Wolf Co. at December 31, 2019?arrow_forwardOn June 30, 2016, Gab Company purchased 25% of the outstanding ordinary shares of IB Co. at a total cost of P2,100,000. The book value of IB Co.’s net assets on acquisition date was P7,200,000. For the following reasons, Gab was willing to pay more than book value for the IB Co. shares: IB Co. has depreciable assets with a current fair value of P180,000 more than their book value. These assets have a remaining useful life of 10 years. IB Co. owns a tract of land with a current fair value of P900,000 more than its carrying amount. All other identifiable tangible and intangible assets of IB Co. have current fair values that are equal to their carrying amounts. IB Co. reported net income of P1,620,000, earned evenly during the current year ended December 31, 2016. Also in the current year, it declared and paid cash dividends of P315,000 to its ordinary shareholders. Market value of IB Co.’s ordinary shares at December 31, 2016 is P9 million. Cabbage Company’s financial year-end is…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningAuditing: A Risk Based-Approach to Conducting a Q...AccountingISBN:9781305080577Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:South-Western College Pub
- Auditing: A Risk Based-Approach (MindTap Course L...AccountingISBN:9781337619455Author:Karla M Johnstone, Audrey A. Gramling, Larry E. RittenbergPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning