a
Concept introduction: Consolidation in a subsequent year is fundamentally the same as used in the first year. Adjusted
Reconciliation between the balances in P’s investment in L company stock account on December 31 20X7.
a
Answer to Problem 7.33P
Reconciliation between P’s investment in L on December 31 20X7 shows balance of $240,000 in investment account.
Explanation of Solution
Reconciliation of book value and balance in investments.
Net book value reported by L company | ||
Common stock | $100,000 | |
Retained Earnings January 1 20X7 | $140,000 | |
Net income for 20X7 | 45,000 | |
Dividends paid in 20X7 | (35,000) | |
Retained earnings Balance December 31 20X7 | 150,000 | |
$250,000 | ||
Proportion of stock held by P ($250,000 X 0.80) | $200,000 | |
Add: | 40,000 | |
Balance in investment account | $240,000 |
b
Concept introduction: Consolidation in a subsequent year is fundamentally the same as used in the first year. Adjusted trial balance data of the individual companies are used for consolidation in the second year. In addition to that, the balances of consolidated retained earnings beginning and end are compared to check if it is equal in each period.
Consolidation entries needed and prepare complete consolidation work sheet.
b
Explanation of Solution
Consolidation elimination entries:
Debit $ | Credit $ | |
1. Eliminate income from subsidiary | ||
Income from subsidiary | 38,000 | |
Dividends declared | 28,000 | |
Investment in L common stock | 10,000 | |
(Income from subsidiary eliminated by reversal) | ||
2. Assign income to non-controlled interest | ||
Income from non-controlled interest | 9,000 | |
Dividends | 7,000 | |
Non-controlling interest | 2,000 | |
(Income assigned to non-controlling interest) | ||
3. Eliminate beginning investment balance | ||
Common stock L company | 100,000 | |
Retained earnings January 1 | 140,000 | |
Differential | 50,000 | |
Investment in L stock | 232,000 | |
Non-controlling interest | 58,000 | |
(Beginning investment eliminated by reversal) | ||
4. Assigning differential to goodwill | ||
Goodwill | 25,000 | |
Retained earnings January 1 | 20,000 | |
Non-controlling interest | 5,000 | |
Differential | 50,000 | |
(Differential assigned to goodwill) | ||
5. Elimination unrealized profit on land | ||
Retained earnings January 1 | 8,000 | |
Non-controlling interest | 2,000 | |
Land | 10,000 | |
(Being unrealized profit on land is eliminated by reversal) | ||
6. Elimination of unrealized profit on equipment | ||
Buildings and equipment | 5,000 | |
Retained earnings January 1 | 18,000 | |
| 2,000 | |
Accumulated Depreciation | 21,000 | |
(Elimination of unrealized profit on equipment) | ||
7. Elimination of inter-corporate receivable / payable | ||
Accounts payable | 4,000 | |
| 4,000 | |
(Intercompany receivable and payable eliminated by setoff) |
P & L Company
Consolidation Worksheet
December 31 20X7
Eliminations | |||||
Item | P $ | L $ | Debit$ | Credit$ | Consolidated $ |
Sales | 250,000 | 150,000 | 400,000 | ||
Income from subsidiary | 38,000 | 38,000 | |||
288,000 | 150,000 | 400,000 | |||
Cost of goods sold | 160,000 | 80,000 | 240,000 | ||
Depreciation & amortization | 25,000 | 15,000 | 2,000 | 38,000 | |
Other expenses | 20,000 | 10,000 | 30,000 | ||
(205,000) | (105,000) | (308,000) | |||
Consolidated net income to non-controlled interest | 92,000 | ||||
9,000 | (9,000) | ||||
Income carry forward | 81,000 | 45,000 | 45,000 | 2,000 | 83,000 |
Retained earnings Jan 1 | 420,000 | 140,000 | 140,000 | ||
20,000 | |||||
8,000 | |||||
18,000 | 374,000 | ||||
Income from above | 81,000 | 45,000 | 45,000 | 2,000 | 83,000 |
501,000 | 185,000 | 457,000 | |||
Dividends declared | (60,000) | (35,000) | 28,000 | ||
7,000 | (60,000) | ||||
Retained earnings Dec 31 | 441,000 | 150,000 | 231,000 | 37,000 | 397,000 |
Balance sheet | |||||
Cash and receivable | 151,000 | 55,000 | 4,000 | 202,000 | |
Inventory | 240,000 | 100,000 | 340,000 | ||
Land | 100,000 | 80,000 | 10,000 | 170,000 | |
Buildings and equipment | 500,000 | 150,000 | 5,000 | 655,000 | |
Less Depreciation | (230,000) | (60,000) | (21,000) | (311,000) | |
Investment in L stock | 240,000 | 8,000 | |||
232,000 | |||||
Differential | 50,000 | 50,000 | |||
Goodwill | 25,000 | 25,000 | |||
Total assets | 1,001,000 | 325,000 | 1,081,000 | ||
Accounts payable | 60,000 | 25,000 | 4,000 | 81,000 | |
Bonds payable | 200,000 | 50,000 | 250,000 | ||
Common stock | 300,000 | 100,000 | 100,000 | 300,000 | |
Retained earnings | 441,000 | 150,000 | 231,000 | 37,000 | 397,000 |
5,000 | 2,000 | ||||
2,000 | 58,000 | 53,000 | |||
Liabilities and equity | 1,001,000 | 325,000 | 442,000 | 497,000 | 1,081,000 |
Working notes:
Consolidated net income for December 31 20X8 is $83,000 and Net Assets are $1,081,000
- Income from subsidiary is eliminated by treating it as dividends
- Income from non-controlling interest is recognized
- Investment balances has been eliminated
- Assignment if differential to goodwill
- Unrealized profit on sale of land is eliminated
- Unrealized profit on sale of equipment is eliminated
- Intercompany accounts receivable and payable is eliminated by setoff
Sales | $150,000 |
Less: Cost of sales | ($80,000) |
Depreciation amortization | ($15,000) |
Other expenses | ($10,000) |
Income on intercompany | $45,000 |
Eliminate beginning investment balance | ||
Working note: | ||
P company’s holding at 80 percent | $160,000 | |
Non-controlling interest | 40,000 | |
$200,000 | ||
Less: L’s common stock outstanding at acquisition | $100,000 | |
L’s retained earnings at acquisition | 50,000 | |
$150,000 | ||
Differential | $50,000 | |
Investment in L company stock | ||
Working note: | ||
Balance in investment account after reconciliation | $240,000 | |
Less: investment in L stock | 8,000 | |
Current investment in L stock | $232,000 | |
Non-controlling interest | ||
Working notes: | ||
Common stock L | $100,000 | |
Retained earnings of L on January 1 | $140,000 | |
Retained earnings of L at acquisition | 50,000 | |
$290,000 | ||
$58,000 |
Accumulated depreciation adjustments | |
Required balance | $35,000 |
Balance recorded | (14,000) |
Increase | 21,000 |
Want to see more full solutions like this?
Chapter 7 Solutions
ADVANCED FIN.ACCT.(LL)-W/ACCESS>CUSTOM<
- Consolidated Statement of financial position : Johnson PLC acquires 80 percent of Steven PLC for $2,080,000 on January 1, 2020. The book values of Steven PLC’s assets and liabilities are equal to the fair values which equals $2,500,000. Steven PLC reports net income of $500,000 during the year. Dividends of $200,000 are declared by Steven PLC on December 5. These dividends are to be paid next year. The balance sheets of Johnson PLC and Steven PLC at December 31, 2020 are as follows: Johnson PLC accounts payable includes $100,000 owed to Steven PLC. Required: 1-Prepare consolidated balance sheet workpapers for Johnson PLC and Subsidiary at December 31, 2020. 2-Prepare the elimination entries for the group at December 31, 2020.arrow_forwardDate of Acquisition Consolidation Eliminating Entries, Bargain Purchase Peregrine Company acquired 80 percent of Sparrow Company’s common stock for $20,000,000 in cash; fees paid to an outside firm to estimate the earning power of Sparrow and the fair values of its properties amounted to $2,500,000. Sparrow’s equity consisted of $3,000,000 in capital stock, $25,000,000 in retained earnings, $1,500,000 in accumulated other comprehensive loss, and $500,000 in treasury stock. Book values of Sparrow’s identifiable assets and liabilities approximated their fair values except as noted below: Book value Fair value Land $1,000,000 $300,000 Other plant assets, net 6,000,000 4,000,000 Identifiable intangible assets -- 3,000,000 Assume that the fair values above have been carefully evaluated for accuracy. The fair value of the noncontrolling interest is estimated to be $4,000,000 at the date of acquisition. Required a. Calculate the gain on acquisition and prepare Peregrine’s acquisition entry.…arrow_forwardPenny Manufacturing Company acquired 75 percent of Saul Corporation stock at underlying book value. At the date of acquisition, the fair value of the noncontrolling interest was equal to 25 percent of Saul’s book value. The balance sheets of the two companies for January 1, 20X1, are as follows: On January 2, 20X1, Penny purchased an additional 2,500 shares of common stock directly from Saul for $150,000. Required:a. Prepare the consolidation entry needed to complete a consolidated balance sheet worksheet immediately following the issuance of additional shares to Penny. b. Prepare a consolidated balance sheet worksheet immediately following the issuance of additional shares to Penny.arrow_forward
- Purse Corporation acquired 70 percent of Scarf Corporation’s ownership on January 1, 20X8, for $140,000. At that date, Scarf reported capital stock outstanding of $120,000 and retained earnings of $80,000, and the fair value of the noncontrolling interest was equal to 30 percent of the book value of Scarf. During 20X8, Scarf reported net income of $30,000 and comprehensive income of $36,000 and paid dividends of $25,000. Required: Present all consolidation entries needed at December 31, 20X8, to prepare a complete set of consolidated financial statements for Purse Corporation and its subsidiary.arrow_forwardX Company purchased a (100%) controlling interest in Y Company by issuing $2,000,000 worth of common shares. The business combination agreement has an earnout clause that states the following: X Company would pay 10% of any earnings in excess of $750,000 to Y's shareholders in the first year following the acquisition. On acquisition date, X's shares had a market value of $80 per share.Required:a) Assuming that Y's net income in the first year following the acquisition was $950,000, prepare any journal entries (for X Company) that are necessary to reflect Y's results under IFRS 3 Business Combinations.b) Assuming that the agreement called for Y's shareholders to be compensated with 1,250 shares for any decline in X's share price, what journal entries would be required under IFRS 3, if the market value of X's shares dropped to $64 within the year?arrow_forwardPorter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 60,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $213,000 while Street reports $193,000. Annual amortization of $10,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $53,000 for Porter and $45,000 for Street. Porter’s bonds can be converted into 7,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement? Compute diluted EPS only.arrow_forward
- Porter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 60,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $177,000 while Street reports $157,000. Annual amortization of $10,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $41,000 for Porter and $33,000 for Street. Porter’s bonds can be converted into 7,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement? (Round your answers to 2 decimal places.) Porter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has…arrow_forwardPorter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 65,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $239,000 while Street reports $191,000. Annual amortization of $14,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $51,000 for Porter and $43,000 for Street. Porter’s bonds can be converted into 8,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement? (Round your answers to 2 decimal places.) Basic and dilutedarrow_forwardPorter Corporation owns all 30,000 shares of the common stock of Street, Inc. Porter has 60,000 shares of its own common stock outstanding. During the current year, Porter earns net income (without any consideration of its investment in Street) of $150,000 while Street reports $130,000. Annual amortization of $10,000 is recognized each year on the consolidation worksheet based on acquisition-date fair-value allocations. Both companies have convertible bonds outstanding. During the current year, bond-related interest expense (net of taxes) is $32,000 for Porter and $24,000 for Street. Porter’s bonds can be converted into 8,000 shares of common stock; Street’s bonds can be converted into 10,000 shares. Porter owns none of these bonds. What are the earnings per share amounts that Porter should report in its current year consolidated income statement?arrow_forward
- Pit Coporation owns 75% of Stop Company's outstanding common stock. On 08/28/21, Pit sold inventory to Stop in exchange for $540,000 cash. Pit had purchased the inventory on 05/02/21 at a cost of $324,000. On 12/21/21, Stop sold 80% of the inventory to 3rd parties at a cash price of $720,000. The other 20% of the inventory remains on hand at 12/31/21. The Consolidation Entry at Year End would include:arrow_forward4-On January 2, 2019, Moonshine, Inc. acquired Cambridge as a wholly-owned subsidiary, paying an excess of $400,000 over the book value of Hudson's net assets. One-half of the excess was attributable to equipment with a 4-year life, leaving the remainder as goodwill. The parent uses the equity method of pre-consolidation Equity investment bookkeeping. The 2020 financial statements for the two companies are presented below. Moonshine, Inc. Cambridge Sales $2,500,000 $600,000 Cost of goods sold -1,800,000 -350,000 Gross profit 700,000 250,000 Operating expenses -386,000 -82,000 Equity income 118,000 0 Net Income $432,000 $168,000 Retained Earnings, 1/1/20 $2,400,000 $160,000 Net income 432,000 168,000 Dividends -103,000 -19,500 Retained Earnings, 12/31/20 $2,729,000 $308,500 Cash and receivables $1,250,000 $47,500 Inventory 1,540,000 98,000 Equity…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning