Business combination:
Business combination refers tothe 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
:
To prepare:Consolidated worksheet for Company P and Company S for the year ended December 31, 2017.
Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2017:
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2017 | ||||||||
Adjustments | ||||||||
Particulars | Company P | Company S | Debit | Credit | Consolidated income | NCI | Consolidated Balances | |
Inventory | $115,000 | $120,000 | $9,000 | $226,000 | ||||
Cash | $91,760 | $78,400 | $170,160 | |||||
$150,600 | $100,000 | $18,000 | $232,600 | |||||
Land | $100,000 | $120,000 | $220,000 | |||||
Investment in Company S | $529,680 | $34,560 | ||||||
$8,000 | ||||||||
$349,120 | ||||||||
$154,000 | $0 | |||||||
Building | $900,000 | $250,000 | $100,000 | $1,250,000 | ||||
($290,000) | ($80,000) | $15,000 | ($385,000) | |||||
Plant and Equipment | $210,000 | $120,000 | $50,000 | $65,000 | $315,000 | |||
Accumulated Depreciation | ($140,000) | ($100,000) | $30,000 | |||||
$16,000 | ||||||||
$13,000 | ($241,000) | |||||||
Goodwill | $30,000 | $42,500 | $72,500 | |||||
Accounts payable | ($50,000) | ($40,000) | $18,000 | ($72,000) | ||||
Current tax liability | ($64,240) | ($28,800) | ($93,040) | |||||
Bonds payable | ($100,000) | ($100,000) | ||||||
($6,375) | $22,456 | |||||||
$12,555 | $28,636 | |||||||
Common stock (Company S) | ($10,000) | $8,000 | ($2,000) | |||||
Paid-in capital in excess of par (Company S) | ($190,000) | $152,000 | ($38,000) | |||||
Retained earnings (Company S) | ($236,400) | $189,120 | ||||||
$6,000 | ||||||||
$960 | ||||||||
$0 | $38,500 | |||||||
$384 | ($79,204) | |||||||
Common stock (Company P) | ($100,000) | ($100,000) | ||||||
Paid-in capital in excess of par (Company P) | ($600,000) | ($600,000) | ||||||
Retained earnings (Company P) | ($739,230) | $24,000 | ||||||
$3,840 | ||||||||
$24,000 | $22,072 | ($709,462) | ||||||
Sales | ($950,000) | ($400,000) | $100,000 | ($1,250,000) | ||||
Cost of goods sold | $550,000 | $250,000 | $9,000 | $100,000 | ||||
$4,800 | $704,200 | |||||||
Depreciation expense | $65,000 | $20,000 | $15,000 | |||||
$13,000 | $87,000 | |||||||
Other expenses | $176,000 | $75,000 | $251,000 | |||||
Interest expense | $8,000 | $8,000 | ||||||
Gain on sale of fixed asset | ($25,000) | $25,000 | ||||||
Provision for tax | $66,365 | $28,800 | $12,555 | $82,610 | ||||
Subsidiary income | ($34,560) | $34,560 | ||||||
Dividend declared, Company S | $10,000 | $8,000 | $2,000 | |||||
Dividend declared, Company P | $20,000 | $20,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($117,190) | $0 | ||||||
NCI | $ 3,456 | ($3,456) | ||||||
Controlling interest | ($113,734) | ($113,734) | ||||||
Total NCI | ($120,660) | ($120,660) | ||||||
Retained earnings of Controlling Interest | ($803,196) | ($803,196) | ||||||
Total | $873,991 | $873,991 | $0 |
Table: (1)
Income Distribution Schedule of Company S | |
Particulars | Amount |
Net income (internally generated) | $ 72,000 |
Less: Amortization | $ (15,000) |
Less: Unrealized profit in ending inventory | $ (3,000) |
Less: Gain on equipment | $ (25,000) |
Add: Realized gain | $ 5,000 |
Add: profit realized on beginning inventory | $ 4,800 |
Adjusted income | $ 38,800 |
Provision for tax | $ (16,720) |
Net income | $ 22,080 |
Non-controlling share of Company S | $ (3,456) |
Controlling interest share | $ 18,624 |
Table: (2)
Income Distribution Schedule of Company P | |
Particulars | Amount |
Net income (internally generated) | $ 159,000 |
Add: Gain realized in current year | $ 8,000 |
Less: Unrealized profit in ending inventory | $ (6,000) |
Adjusted income | $ 161,000 |
Provision for tax | $ (64,400) |
Net income | $ 96,600 |
Share in adjusted income of Company S | $ 18,624 |
Tax charged on income of subsidiary | $ (1,490) |
Controlling share of Company P | $ 113,734 |
Table: (3)
Working note 1:
Particulars | Controlling interest | NCI | Total |
Adjusted income(Total) | $ 31,040 | $ 7,760 | $ 38,800 |
Share of NCI in adjustment of assets | $ - | $ 3,000 | $ 3,000 |
Taxable income | $ 31,040 | $ 10,760 | $ 41,800 |
Tax @40% | $ 12,416 | $ 4,304 | $ 16,720 |
Share of income after tax | $ 18,624 | $ 3,456 | $ 22,080 |
Table: (4) Working note 2:
Particulars | Controlling interest | NCI | Total |
To beginning retained earnings: | |||
Subsidiary transactions: | |||
Beginning inventory | $3,840 | 960 | $ 4,800 |
Remaining profit in fixed asset | |||
Amortization | $24,000 | 0 | $ 24,000 |
Total | $27,840 | $960 | $ 28,800 |
First tax | $11,136 | $384 | $ 11,520 |
Second tax | $1,336 | $0 | $ 1,336 |
Parent transactions: | $ - | ||
Beginning inventory | $0 | $0 | $ - |
Remaining profit in fixed asset | $ 32,000 | ||
Total | $ 32,000 | ||
First tax | 12800 | $(12,800) | |
Total retained earnings adjustments | $25,272 | $384 | $25,656 |
To current year: | |||
Subsidiary transactions: | |||
Beginning inventory | ($3,840) | ($960) | ($4,800) |
Ending inventory | $2,400 | $600 | $3,000 |
Sale of fixed assets | $20,000 | $5,000 | $25,000 |
Realized profit on fixed assets | ($4,000) | ($1,000) | ($5,000) |
Amortization | $12,000 | $0 | $12,000 |
Total | $26,560 | $3,640 | $30,200 |
First tax | $10,624 | $1,456 | $12,080 |
Second tax | $1,275 | $0 | $1,275 |
Parent transactions: | $0 | ||
Beginning inventory | $0 | $0 | $0 |
Ending inventory | $0 | $0 | $0 |
Sale of fixed assets | $0 | $6,000 | |
Realized profit on fixed assets | ($8,000) | ||
Total | ($2,000) | ||
First tax | ($800) | ($800) | |
Total retained earnings adjustments | $11,099 | $1,456 | $12,555 |
Table: (5)
Want to see more full solutions like this?
Chapter 6 Solutions
Advanced Accounting
- BACKGROUND The company, North S.L., has the following information in the Balance Sheet and Profit and Loss Account for 2016, before calculating its Corporate Tax: BALANCE SHEET ASSETS LIABILITIES 69.360,00 A) NON CURRENT ASSET A) NET EQUITY 105.130,00 4.860,00 1. Intangible asset A-1) Equity 60.000,00 4.860,00 1. R+D 1. Capital 60.000,00 4.860,00 201 DEVELOPMENT 1. Issued capital 60.000,00 64.500,00 II. Tangible Fixed Assets 100 SOCIAL CAPITAL 19.500,00 64.500,00 2. Technical facilities and others. III. Funds 12.000,00 52.000,00 213 MACHINERY 1. Legal y statuary 12.000,00 8.000,00 216 FURNITURE 112 LEGAL FUNDS 7.500,00 3.500,00 217 INFORMATION PROCESSING EQUIP. 2. Other funds 7.500,00 25.000,00 218 TRANSPORT 113 VOLUNTEER FUND 25.630,00 -24.000,00 281 CUMULATIVE DEPRECIATION VII. Result of the fiscal year 32.000,00 104.050,00…arrow_forwardPar Inc owns 77.11% of Sub Corp. During the year, Par sold inventory to Sub for $79,271. Exactly 47.83% of this inventory remained in Y's warehouse at year end. Sub sold inventory to Par for $39,636 of which 39.47% remained in X's warehouse at year end. Both companies are subject to a tax rate of 28.35%. The gross profit percentage on sales is 20% for both companies. What is the after-tax dollar value of Par's unrealized profits during the year on its sales to Sub? a. $5,433 b. $5,977 c. $5,705 d. $5,569 e. $5,841arrow_forwardHatton Inc. has equity investments at fair value through profit or loss purchased during 20x4. At the end of 2014, the securities had total market value of P 525,000. As of December 31,20x5, the records show cost and market values as follows: Investment Cost Market value 1 P 100,000 P 90,000 2 190,000 210,000 3 250,000 235,000 The gain or loss that would be reported in profit or loss as a result of the valuation of the securities at the end of 20x5 is____________.arrow_forward
- On January 1, 2020, the Stew Corporation purchased equity securities to be held for trading purposes for $2,000,000. The company also paid commissions, taxes and other transaction costs amounting to $50,000. The securities had fair values at December 31, 2020 and 2021, respectively: $1,750,000 and $2,100,000. No securities were sold during 2020. What amount of unrealized gain (loss) should be reported in the 2020 profit or loss section of the statement of comprehensive income?arrow_forwardThe Esposito Import Company had 1 million shares of common stock outstanding during 2018. Its income statement reported the following items: income from continuing operations, $5 million; loss from discontinued operations, $1.6 million. All of these amounts are net of tax.Required:Prepare the 2018 EPS presentation for the Esposito Import Company.arrow_forwardVirginia Corp. owned all of the voting common stock of Stateside Co. Both companies use the perpetual inventory method, and Virginia decided to use the partial equity method to account for this investment. During 2020, Virginia made cash sales of $400,000 to Stateside. The gross profit rate was 30% of the selling price. By the end of 2020, Stateside had sold 75% of the goods to outside parties for $420,000 cash. Prepare journal entries for Virginia and Stateside to record the sales/purchases during 2020.arrow_forward
- 38. On October 1, 2021, a company declared to its shareholders a property dividend in the form of pieces of equipment with carrying amount of P960,000 (acquired on October 1, 2015 for P2,400,000). The dividends are for distribution on January 31, 2022. The company provided the following estimate of the asset’ fair value: October 1, 2021 P1,050,000 December 31, 2021 1,020,000 January 31, 2022 1,110,000 What amount will be reported in 2021 statement of profit or loss as a result of the foregoing transactions?arrow_forwardLexington Co. has the following securities outstanding on December 31, 2017 (its first year of operations). Cost Fair Value Greenspan Corp. stock $20,000 $19,000 Summerset Company stock 9,500 8,800 Tinkers Company stock 20,000 20,600 $49,500 $48,400 During 2018, Summerset Company stock was sold for $9,200, the difference between the $9,200 and the “fair value” of $8,800 being recorded as a “Gain on Sale of Investments.” The market price of the stock on December 31, 2018, was Greenspan Corp. stock $19,900; Tinkers Company stock $20,500.Instructions(a) What justification is there for valuing equity securities at fair value and reporting the unrealized gain or loss as part of net income?(b) How should Lexington Co. report this information in its financial statements at December 31, 2017? Explain.(c) Did Lexington Co. properly account for the sale of the Summerset Company stock? Explain.(d) Are there any additional entries necessary for Lexington Co. at December 31,…arrow_forward4. On January 1, 2019, Lallo Company purchased 15% of Vintar Company’s ordinary shares for P20,000,000. The following data concerning Vintar Company are available: 2019 2020 Net income P6,000,000 P7,000,000 Cash dividend paid None 15,000,000 In its income statement for the year ended December 31, 2020, how much should Lallo report as income from this investment? Group of answer choices P1,950,000 P600,000 P700,000 P2,250,000arrow_forward
- On January 1, 2018 Alexes Company purchased market marketable equity securities to be held as trading for 5 000 000. The entity also paid transaction cost amounting to P 200 000. The securities had a market value of 5 500 000 on December 31, 2018 and the transaction cost that would be incurred on sale is estimated at 100 000. No securities were sold in 2018. What amount of unrealized gain or loss on these securities should be reported in the 2018 income statement?arrow_forward61. Lala Company reported the following information in 2021:· Sales revenue- P500,000· Cost of Goods Sold- P350,000· Operating Expenses- P55,000· Unrealized translation gain- P20,000· Cash dividends received on investment in equity securities- P2,000Ignore income tax, for 2021, Lala Company would report total comprehensive income before tax of? CHOICES: P115,000 P20,000 P117,000 P97,000arrow_forwardOn January 1, 2020, the Deluxe Corporation purchased equity securities to be held for trading purposes for P2,000,000. The company also paid commission, taxes and other transaction costs amounting to P50,000. The securities had fair values at December 31, 2020 and 2021, respectively; P1,750,000 and P2,100,000. No securities were sold during 2021. What amount of unrealized gain or loss should be reported in the 2021 profit or loss section of the statement of comprehensive income?arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning