a. Computation of preferred stockholders claim on subsidiary assets.
Subsidiary
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 1
Computation of amount of the preferred stockholders claim on JJ’s assets on December 31,20X6.
a. Computation of preferred stockholders claim on subsidiary assets.
Answer to Problem 9.21P
Preferred stockholders claim on net assets of JJ is $222,000
Explanation of Solution
| $ | |
| Liquidation value of preferred stock 2,000 x $101 | 202,000 |
| Dividends in arrears ($200,000 x .10 | 20,000 |
| Total preferred stockholders claim, December 31, 20X6 | 222,000 |
b. Computation of book value
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 2
The computation of December 31 20X6 book value of JJ common stock by P
b. Computation of book value
Answer to Problem 9.21P
Book value of common shares acquired by P is $1,759,800
Explanation of Solution
| $ | |
| Total | 3,155,000 |
| Claim of preferred stockholders | (222,000) |
| Book value of common stock | 2,933,000 |
| Portion acquired by P $2,933,000 x .60 | 1.759,800 |
c. Computation of goodwill.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 3
Computation of amount
c. Computation of goodwill.
Answer to Problem 9.21P
Goodwill associated with acquisition $67,000
Explanation of Solution
| $ | |
| Purchase consideration paid by P | 1,800,000 |
| Fair value of non-controlling interest held by JJ | 1,200,000 |
| Total value | 3,000,000 |
| Less: book value of common stock | (2,933,000) |
| Goodwill | 67,000 |
d. Computation income to non-controlling interest.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 4
Computation of amount income assigned to non-controlling interest in 20X7 consolidated income statement
d. Computation income to non-controlling interest.
Answer to Problem 9.21P
Non-controlling interest for 20X7 109,600.
Explanation of Solution
| $ | |
| JJ’s net income | 280,000 |
| Less: goodwill impairment | (26,000) |
| Less:20X7 preferred dividends ($200,000 x .10) | (20,000) |
| Income attributed to common stockholder | 234,000 |
| Non-controlling interest ($234,000 x .40) | 93,600 |
| Preferred dividends non-controlling interest ($20,000 x .80 | 16,000 |
| Total income to non-controlling shareholders | 109,600 |
e. Computation of income fully adjusted equity method.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 5
Computation of amount of income from subsidiary recorded by P during 20X7 using fully adjusted equity method.
e. Computation of income fully adjusted equity method.
Answer to Problem 9.21P
P’s income from investment in subsidiary $156,000
Explanation of Solution
| $ | |
| JJ’s net income | 280,000 |
| Less: preferred dividends (200,000 x .10) | (20,000) |
| Income attributed to common stockholders | 260,000 |
| P’s share | X .60 |
| P’s share income to common shareholders | 156,000 |
f. Computation non-controlling interest.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 6
Computation of amount of non-controlling interest in December 31, 20X7
f. Computation non-controlling interest.
Answer to Problem 9.21P
Non-controlling interest common stock $1,289,600 and Non-controlling interest preferred stock $161,600.
Explanation of Solution
| Non-controlling interest common stock | $ |
| JJ’s stockholder’s equity January 1 20X7 | 3,155,000 |
| Net income 20X7 | 280,000 |
| Less preferred dividends | (40,000) |
| Common dividends | (10,000) |
| JJ’s stockholder’s equity December 31, 20X7 | 3,385,000 |
| Claim on preferred stockholders | (202,000) |
| Book value of common stock JJ | 3,183,000 |
| Goodwill at December 31, 20X7 ($67,000 - $26,000) | 41,000 |
| NCI common stock $3,224,000 x .40 | 1,289,600 |
| Non-controlling interest preferred stock | $ |
| JJ’s preferred stock January 1 20X7 | 222,000 |
| Less dividends | (20,000) |
| JJ’s preferred stockholder’s equity | 202,000 |
| Non-controlling interest $202,000 x .80 | 161,600 |
g. Elimination entries.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 1
Consolidation entries for worksheet of 20X7.
g. Elimination entries.
Answer to Problem 9.21P
| Debit | credit | |
| 1. liminate income from subsidiary | ||
| Income from subsidiary | 156,000 | |
| Dividends declared − common | 6,000 | |
| Investment in JJ common stock | 150,000 | |
| 2. Eliminate dividends income | ||
| Dividends income preferred | 8,000 | |
| Dividends declared preferred stock | 8,000 | |
| 3. Assign income to non-controlling interest | ||
| Income to non-controlling interest | 109,600 | |
| Dividends declared − common stock | 4,000 | |
| Dividends declared preferred stock | 32,000 | |
| Non-controlling interest | 73,600 | |
| 4. Eliminate beginning investment | ||
| Common stock JJ | 500,000 | |
| Additional paid-in capital | 800,000 | |
| Preferred stock premium | 3,000 | |
| 1,630,000 | ||
| Goodwill | 67,000 | |
| Investment in JJ common stock | 1,800,000 | |
| Non-controlling interest | 1,200,000 | |
| 5. Recognize impairment loss | ||
| Goodwill impairment loss | 26,000 | |
| Goodwill | 26,000 | |
| 6. Eliminate subsidiary preferred stock | ||
| Preferred stock JJ | 200,000 | |
| Preferred stock premium | 2,000 | |
| Retained earnings January 1 | 20,000 | |
| Investment in JJ preferred stock | 42,000 | |
| Additional paid in capital retirement of preferred stock | 2,400 | |
| Non-controlling interest | 117,600 |
Explanation of Solution
- Income from subsidiary eliminated by debiting income from subsidiary and credit dividends and investment in common stock
- Dividends income and payable eliminated by setoff entry.
- Income to non-controlling interest, common stock dividends $10,000 x. 40 = 4,000 and preferred dividends of $40,000 x .80 = 32,000 is credited and eliminated
- Beginning investment eliminated
Premium on preferred stock $3,000 = $5,000 − 2,000
Retained earnings 1,650,000 − 20,000 = $1,630,000
- Impairment loss on goodwill recognized by crediting to goodwill account
- Subsidiary preferred stock eliminated as follows Premium on preferred stock $2,000 = $5,000 - $3,000
Retained earnings $200,000 x .10 = 20,000
Retirement of preferred stock $2,400 = ($222,000 x.20) - $42,000
Non-controlling interest $222,000 x .80 = 177,600
Want to see more full solutions like this?
Chapter 9 Solutions
GEN CMB ADV FINCL ACCT; Connect Access Card
- Public Corporation acquired 90 percent of Station Company’s voting common stock on January 1, 20X1, for $507,600. At the time of the combination, Station reported common stock outstanding of $127,000 and retained earnings of $382,000, and the fair value of the noncontrolling interest was $56,400. The book value of Station’s net assets approximated market value except for patents that had a market value of $55,000 more than their book value. The patents had a remaining economic life of ten years at the date of the business combination. Station reported net income of $75,000 and paid dividends of $23,000 during 20X1.Required: Prepare the consolidation entry or entries needed to prepare consolidated financial statements at December 31, 20X1. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) 1. Record the basic consolidation entry. 2. Record the amortized excess value reclassification entry. 3. Record the excess value…arrow_forwardPatrick Corporation acquired 100 percent of O’Brien Company’s outstanding common stock on January 1, for $550,000 in cash. O’Brien reported net assets with a carrying amount of $350,000 at that time. Some of O’Brien’s assets either were unrecorded (having been internally developed) or had fair values that differed from book values as follows:Any goodwill is considered to have an indefinite life with no impairment charges during the year.Following are financial statements at the end of the first year for these two companies prepared from their separately maintained accounting systems. O’Brien declared and paid dividends in the same period. Credit balances are indicated by parentheses.a. Show how Patrick computed the $210,000 Income of O’Brien balance. Discuss how you determined which accounting method Patrick uses for its investment in O’Brien.b. Without preparing a worksheet or consolidation entries, determine and explain the totals to be reported for this business combination for the…arrow_forwardPop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $109,200. At that date, the noncontrolling interest had a fair value of $46,800 and Soda reported $71,000 of common stock outstanding and retained earnings of $30,000. The differential is assigned to buildings and equipment, which had a fair value $20,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $35,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: On December 31, 20X2, Soda purchased inventory for $35,000 and sold it to Pop for $50,000. Pop resold $30,000 of the inventory (i.e., $30,000 of the $50,000 acquired from Soda) during 20X3 and had the remaining balance in inventory at December 31, 20X3. During 20X3, Soda sold inventory purchased for $56,000 to Pop for $80,000, and Pop resold all but $23,000 of its…arrow_forward
- Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $108,500. At that date, the noncontrolling interest had a fair value of $46,500 and Soda reported $70,000 of common stock outstanding and retained earnings of $30,000. The differential is assigned to buildings and equipment, which had a fair value $20,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $35,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: Pop Corporation Soda Company Item Debit Credit Debit Credit Cash & Accounts Receivable $ 15,400 $ 21,600 Inventory 165,000 35,000 Land 80,000 40,000 Buildings & Equipment 340,000 260,000 Investment in Soda Company…arrow_forwardPop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $108,500. At that date, the noncontrolling interest had a fair value of $46,500 and Soda reported $70,000 of common stock outstanding and retained earnings of $30,000. The differential is assigned to buildings and equipment, which had a fair value $20,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $35,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: Pop Corporation Soda Company Item Debit Credit Debit Credit Cash & Accounts Receivable $ 15,400 $ 21,600 Inventory 165,000 35,000 Land 80,000 40,000 Buildings & Equipment 340,000 260,000 Investment in Soda Company…arrow_forwardPop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $108,500. At that date, the noncontrolling interest had a fair value of $46,500 and Soda reported $70,000 of common stock outstanding and retained earnings of $30,000. The differential is assigned to buildings and equipment, which had a fair value $20,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $35,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: Pop Corporation Soda Company Item Debit Credit Debit Credit Cash & Accounts Receivable $ 15,400 $ 21,600 Inventory 165,000 35,000 Land 80,000 40,000 Buildings & Equipment 340,000 260,000 Investment in Soda Company…arrow_forward
- Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $108,500. At that date, the noncontrolling interest had a fair value of $46,500 and Soda reported $70,000 of common stock outstanding and retained earnings of $30,000. The differential is assigned to buildings and equipment, which had a fair value $20,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $35,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: Pop Corporation Soda Company Item Debit Credit Debit Credit Cash & Accounts Receivable $ 15,400 $ 21,600 Inventory 165,000 35,000 Land 80,000 40,000 Buildings & Equipment 340,000 260,000 Investment in Soda Company…arrow_forwardPop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $108,500. At that date, the noncontrolling interest had a fair value of $46,500 and Soda reported $70,000 of common stock outstanding and retained earnings of $30,000. The differential is assigned to buildings and equipment, which had a fair value $20,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $35,000 higher than book value and a remaining life of five years at the date of the business combination. Trial balances for the companies as of December 31, 20X3, are as follows: Pop Corporation Soda Company Item Debit Credit Debit Credit Cash & Accounts Receivable $ 15,400 $ 21,600 Inventory 165,000 35,000 Land 80,000 40,000 Buildings & Equipment 340,000 260,000 Investment in Soda Company…arrow_forwardEnron Corporation acquired by Walt Corporation. Walt acquired 75 percent ownership on January 1, 2018, for $200,250. At that date, Enron reported common stock outstanding of $90,000 and retained earnings of $135,000, and the fair value of the non-controlling interest was $66,750. The differential is assigned to equipment, which had a fair value $42,000 more than book value and a remaining economic life of seven years at the date of the business combination. Enron reported net income of $45,000 and paid dividends of $18,000 in 2018. Prepare and explain the journal entries recorded by Walt during 2018 on its books if it accounts for its investment in Enron using the equity method.arrow_forward
- Pisa Company acquired 75 percent of Siena Company on January 1, 20X3, for $712,500. The fair value of the noncontrolling interest was equal to 25 percent of book value. On the date of acquisition, Siena had common stock outstanding of $300,000 and a balance in retained earnings of $650,000. During 20X3, Siena purchased inventory for $35,000 and sold it to Pisa for $50,000. Of this amount, Pisa reported $20,000 in ending inventory in 20X3 and later sold it in 20X4. In 20X4, Pisa sold inventory it had purchased for $40,000 to Siena for $60,000. Siena sold $45,000 of this inventory in 20X4. Income and dividend information for Siena for 20X3 and 20X4 are as follows: Year Net Income Dividends 20X3 $ 150,000 $ 40,000 20X4 $ 200,000 $ 50,000 Pisa Company uses the fully adjusted equity method. Required: Present the worksheet consolidation entries necessary to prepare consolidated financial statements for 20X3. Present the worksheet consolidation entries necessary to prepare…arrow_forwardPizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forwardPizza Corporation acquired 80 percent ownership of Slice Products Company on January 1, 20X1, for $148,000. On that date, the fair value of the noncontrolling interest was $37,000, and Slice reported retained earnings of $45,000 and had $93,000 of common stock outstanding. Pizza has used the equity method in accounting for its investment in Slice. Trial balance data for the two companies on December 31, 20X5, are as follows: PizzaCorporation SliceProducts Company Item Debit Credit Debit Credit Cash & Receivables $ 86,000 $ 80,000 Inventory 270,000 94,000 Land 83,000 83,000 Buildings & Equipment 501,000 154,000 Investment in Slice Products Company 176,400 Cost of Goods Sold 115,000 45,000 Depreciation Expense 25,000 15,000 Inventory Losses 15,000 6,000 Dividends Declared 45,000…arrow_forward
Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning