LOOSE-LEAF ADVANCED FINANCIAL ACCOUNTING
11th Edition
ISBN: 9780077722166
Author: Theodore E. Christensen, David M Cottrell
Publisher: McGraw-Hill Education
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 9, Problem 9.22P
a. Consolidation entries
To determine
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
The preparation of consolidation entries needed to complete worksheet for 20X6.
a. Consolidation entries
Expert Solution
Answer to Problem 9.22P
| Debit | Credit | |
| 1. Eliminate income from subsidiary | ||
| Income from subsidiary | 58,700 | |
| Dividends declared | 9,000 | |
| Investment in W common stock | 49,500 | |
| 2. Elimination of dividends | ||
| Dividends income | 9,000 | |
| Dividends declared preferred stock | 9,000 | |
| 3. Eliminate income to Non-controlling interest | ||
| Income to Non-controlling interest | 12,500 | |
| Dividends declared − preferred stock | 6,000 | |
| Dividends declared- common stock | 1,000 | |
| Non-controlling interest | 5,500 | |
| 4. Eliminate opening balance if investment | ||
| Common stock − W corporation | 100,000 | |
| 250,000 | ||
| Investment in W common stock | 315,000 | |
| Non-controlling interest | 35,000 | |
| 5. Eliminate preferred stock | ||
| Preferred stock − W corporation | 200,000 | |
| Investment in W preferred stock | 120,000 | |
| Non-controlling interest | 80,000 | |
| 6. Dividends payable and receivable elimination | ||
| Dividends payable | 9,000 | |
| Dividends receivable | 9,000 |
Explanation of Solution
- Income from subsidiary is eliminated by debit income for subsidiary and credit investment in W and dividends declared.
- Dividends income from preferred stock is eliminated by debit entry in dividend income and credit dividends declared.
- Eliminate income from non-controlling interest by reverse entry of debit income from non-controlling interest and credit Dividends declared accounts and non-controlling interest.
- Eliminate opening balance in common stock by debit W’s common stock and credit investment and non-controlling interest account.
- Preferred stock is eliminated by debiting it and credit of investment and non-controlling interest.
- Dividends receivable and payable is eliminated by setoff entry and reversal.
b.Prepare consolidation worksheet
To determine
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 preparation of consolidation worksheet as of December 32 20X6
b.Prepare consolidation worksheet
Expert Solution
Answer to Problem 9.22P
Explanation of Solution
B and W companies Consolidation worksheet
December 31, 20X6
| Eliminations | |||||
| B | W | Debit | Credit | Consolidation | |
| Sales | 500,000 | 300,000 | 800,000 | ||
| Dividend income | 9,000 | 9,000 | |||
| Income from subsidiary | 58,500 | 58,500 | |||
| Total sales | 567,500 | 300,00 | 800,000 | ||
| Less COGS | (280,000) | (170,000) | (450,000) | ||
| Less | (40,000) | (30,000) | (70,000) | ||
| Other expenses | (131,000) | (20,000) | (151,000) | ||
| Consolidated net income | 116,500 | 80,000 | 67,500 | 129,000 | |
| Income to NCI | 12,500 | (12,500) | |||
| Controlling interest | 116,500 | 80,000 | 80,000 | 116,500 | |
| Retained earnings: | |||||
| Balance | 435,000 | 250,000 | 250,000 | 435,000 | |
| Net income | 116,500 | 80,000 | 80,000 | 116,500 | |
| Less dividends | |||||
| Preferred | (15,000) | 9,000 | |||
| 6,000 | |||||
| Common stock | (60,000) | (10,000) | 9,000 | ||
| 1,000 | (60,000) | ||||
| Ending balance | 491,500 | 305,000 | 330,000 | 25,000 | 491,500 |
| Balance sheet | |||||
| Cash | 58,000 | 100,000 | 158,000 | ||
| 80,000 | 120,000 | 200,000 | |||
| Dividends receivable | 9,000 | 9,000 | |||
| Inventory | 100,000 | 200,000 | 300,000 | ||
| Buildings and equipment | 360,000 | 270,000 | 630,000 | ||
| Investment in W | |||||
| Preferred stock | 120,000 | 120,000 | |||
| Common stock | 364,500 | 49,500 | |||
| 315,000 | |||||
| Total Assets | 1,091,500 | 690,000 | 1,288,000 | ||
| Accounts payable | 100,000 | 700,000 | 170,000 | ||
| Dividends payable | 15,000 | 9,000 | 6,000 | ||
| Bonds payable | 300,000 | 300,000 | |||
| Preferred stock | 200,000 | 200,000 | |||
| Common stock | 200,000 | 100,000 | 100,000 | 200,000 | |
| Retained earnings | 491,500 | 305,000 | 330,000 | 25,000 | 491,500 |
| 5,500 | |||||
| 35,000 | |||||
| 80,000 | 120,500 | ||||
| Total liability and equity | 1,091,500 | 690,000 | 639,000 | 639,000 | 1,288,000 |
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
On January 1, NewTune Company exchanges 16,329 shares of its common stock for all of the outstanding shares of On-the-Go, Inc. Each of NewTune’s shares has a $4 par value and a $50 fair value. The fair value of the stock exchanged in the acquisition was considered equal to On-the-Go’s fair value. NewTune also paid $46,600 in stock registration and issuance costs in connection with the merger.
Several of On-the-Go’s accounts’ fair values differ from their book values on this date (credit balances in parentheses):
Book Values
Fair Values
Receivables
$
34,000
$
27,700
Trademarks
99,250
252,250
Record music catalog
61,500
201,000
In-process research and development
0
201,750
Notes payable
(67,500
)
(61,000
)
Precombination book values for the two companies are as follows:
NewTune
On-the-Go
Cash
$
65,250
$
51,500
Receivables
45,750
34,000
Trademarks
488,000
99,250
Record music catalog
924,000…
Man merged with San Corporation in a business combination in which San issued 30,000 shares of its $5 par (current fair value $20 a share) common stock to stockholders of Man in exchange for all their outstanding common stock. The journal entry for the merger includes:
a.
Debit to investment in common stock of Man company $ 600,000.
b.
Debit to investment in common stock of Man company $ 450,000.
c.
Debit to investment in common stock of Man company $ 150,000.
d.
Debit to investment in common stock of Man company $ 300,000.
Man merged with San Corporation in a business combination in which San issued 30,000 shares of its $5 par (current fair value $20 a share) common stock to stockholders of Man in exchange for all their outstanding common stock. The journal entry for the merger includes:
a.
Credit to common stock $ 450,000.
b.
Credit to common stock $ 300,000.
c.
Credit to common stock $ 150,000.
d.
Credit to common stock $ 600,000.
Chapter 9 Solutions
LOOSE-LEAF ADVANCED FINANCIAL ACCOUNTING
Ch. 9 - Prob. 9.1QCh. 9 - Prob. 9.2QCh. 9 - Prob. 9.3QCh. 9 - Prob. 9.4QCh. 9 - Prob. 9.5QCh. 9 - Prob. 9.6QCh. 9 - Prob. 9.7QCh. 9 - Prob. 9.8QCh. 9 - Prob. 9.9QCh. 9 - Prob. 9.10Q
Ch. 9 - Prob. 9.11QCh. 9 - Prob. 9.12QCh. 9 - Prob. 9.13QCh. 9 - Prob. 9.14QCh. 9 - Prob. 9.15QCh. 9 - Prob. 9.16QCh. 9 - Prob. 9.1CCh. 9 - Prob. 9.2CCh. 9 - Prob. 9.3CCh. 9 - Prob. 9.4CCh. 9 - Prob. 9.5CCh. 9 - Multiple-Choice Questions on Preferred Stock...Ch. 9 - Prob. 9.1.3ECh. 9 - Multiple-Choice Questions on Preferred Stock...Ch. 9 - Prob. 9.2.1ECh. 9 - Prob. 9.2.2ECh. 9 - Prob. 9.2.3ECh. 9 - Prob. 9.2.5ECh. 9 - Prob. 9.3ECh. 9 - Prob. 9.4ECh. 9 - Prob. 9.5ECh. 9 - Prob. 9.6ECh. 9 - Prob. 9.7ECh. 9 - Prob. 9.8ECh. 9 - Prob. 9.9ECh. 9 - Prob. 9.10ECh. 9 - Prob. 9.11ECh. 9 - Subsidiary Stock Dividend Lake Company reported...Ch. 9 - Prob. 9.13ECh. 9 - Prob. 9.14ECh. 9 - Prob. 9.15ECh. 9 - Prob. 9.16ECh. 9 - Multiple-Choice Questions on Preferred Stock...Ch. 9 - Prob. 9.17.2PCh. 9 - Multiple-Choice Questions on Preferred Stock...Ch. 9 - Prob. 9.17.4PCh. 9 - Prob. 9.17.5PCh. 9 - Prob. 9.18PCh. 9 - Prob. 9.19PCh. 9 - Prob. 9.20PCh. 9 - Prob. 9.21PCh. 9 - Prob. 9.22PCh. 9 - Prob. 9.23PCh. 9 - Prob. 9.24PCh. 9 - Prob. 9.25PCh. 9 - Prob. 9.26PCh. 9 - Prob. 9.27P
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- On January 1, NewTune Company exchanges 15,000 shares of its common stock for all of the outstanding shares of On-the-Go, Inc. Each of NewTune’s shares has a $4 par value and a $50 fair value. The fair value of the stock exchanged in the acquisition was considered equal to On-the-Go’s fair value. NewTune also paid $25,000 in stock registration and issuance costs in connection with the merger. Several of On-the-Go’s accounts’ fair values differ from their book values on this date (credit balances in parentheses): Book Values Fair Values Receivables $ 65,000 $ 63,000 Trademarks 95,000 225,000 Record music catalog 60,000 180,000 In-process research and development –0– 200,000 Notes payable (50,000) (45,000) Precombination book values for the two companies are as follows: NewTune On-the-Go Cash $ 60,000 $ 29,000 Receivables 150,000 65,000 Trademarks 400,000 95,000 Record music catalog…arrow_forwardPrice Company issued 8,740 shares of its $20 par value common stock for the net assets of Sims Company in a business combination under which Sims Company will be merged into Price Company. On the date of the combination, Price Company common stock had a fair value of $30 per share. Balance sheets for Price Company and Sims Company immediately prior to the combination were: Price Sims Current assets $460,540 $61,810 Plant and equipment (net) 529,190 140,940 Total $989,730 $202,750 Liabilities $274,100 $53,300 Common stock, $20 par value 558,200 88,000 Other contributed capital 72,870 20,750 Retained earnings 84,560 40,700 Total $989,730 $202,750 (a) If the business combination is treated as a purchase and Sims Company’s net assets have a fair value of $209,574, Price Company’s balance sheet immediately after the combination will include goodwill of…arrow_forwardE 1-5 Journal entries to record an acquisition with direct costs and fair value/book value differences On January 1, Pop Corporation pays $400,000 cash and also issues 36,000 shares of $10 par common stock with a market value of $660,000 for all the outstanding common shares of Son Corporation. In addition, Pop pays $60,000 for registering and issuing the 36,000 shares and $140,000 for the other direct costs of the business combination, in which Son Corporation is dissolved. Summary balance sheet information for the companies immediately before the merger is as follows (in thousands): Pop Book Value Son Book Value Son Fair Value Cash $ 700 $ 80 $ 80 Inventories 240 160 200 Other current assets 60 40 40 Plant assets—net 520 360 560 Total assets $1,520 $640 $880 Current liabilities $ 320 $ 60 $ 60 Other liabilities 160 100 80 Common stock, $10 par 840 400…arrow_forward
- Hepner Corporation has the following stockholders’ equity accounts:The preferred stock is participating. Wasatch Corporation buys 80 percent of this common stock for $1,600,000 and 70 percent of the preferred stock for $630,000. The acquisition-date fair value of the noncontrolling interest in the common shares was $400,000 and was $270,000 for the preferred shares. All of the subsidiary’s assets and liabilities are viewed as having fair values equal to their book values. What amount is attributed to goodwill on the date of acquisition?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_forwardPeal Corportion issues 4,000 shares of its $10 par value stock with a market value of $85,000 to acquire 85 percent of the common stock of Seed Company on August 31, 20X3. Seed's fair value was determined to be $100,000 on that date. Peal had previously purchased 15% of Seed's common stock for $9,000 on January 31, 20X1, and had carried this investment at fair value on its balance. Peal reported this investment at $15,000 on its balance sheet at August 31, 20X3, immediately prior to acquiring the remaining 85 percent of Seed's shares. On August 31, 20X3, Peal also paid appraisal fees of $3,500 and stock issue costs of $2,000 incurred in completing the acquisition of the additional shares. Prepare the journal entries to be recorded by Peal in completing the acquisition of the additional shares. a) Record the acquisition of ownership in Seed Company by the issuance of shares. Record the payment of appraisal fee incurred in completing the acquisition of the additional shares. b) Record…arrow_forward
- Choose the correct. On January 1, Balanger Company buys 10 percent of the outstanding shares of its parent, Altgeld, Inc. Although the total book and fair values of Altgeld’s net assets equaled $3.2 million, the price paid for these shares was $340,000. During the year, Altgeld reported $415,000 of separate operating income (no subsidiary income was included) and declared dividends of $35,000. How are the shares of the parent owned by the subsidiary reported at December 31?a. Consolidated stockholders’ equity is reduced by $340,000.b. An investment balance of $378,000 is eliminated for consolidation purposes.c. Consolidated stockholders’ equity is reduced by $378,000.d. An investment balance of $358,000 is eliminated for consolidation purposes.arrow_forwardOn 12/31, Choco acquired all assets and liabilities of Cake by issuing 40,000 shares of its common stock when the market value (=fair value) is $32/share and this combination is a statutory merger (Cake was dissolved). Choco has common stock with $15 par, 50,000 shares outstanding and Cake has $5 par, 60,000 shares outstanding Choco Book Values Cake Book Values Cake Fair Values Cash and Receivable 350,000 180,000 170,000 Inventories 250,000 100,000 150,000 Land 700,000 120,000 240,000 Building and equipment 600,000 600,000 900,000 Patented technology 100,000 0 60,000 Accounts payable 300,000 120,000 150,000 Long-term debt 0 400,000 350,000 Common stock 750,000 300,000 Additional paid in capital 500,000 60,000 Retained earnings 12/31 450,000 120,000 Revenues 350,000 160,000 Expenses 310,000 130,000 Q1. How much is the consideration transferred? Q2. What is the consolidated balance for Land? Q3. What is the consolidated balance for Accounts…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 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_forwardOn June 30, Malone Music Company exchanges 17,098 shares of its common stock for 100% of the outstandingshares of Nave Sound, Inc. Malone will maintain Nave as a wholly owned subsidiary, and Nave will retain its ownlegal and accounting status. Each of Malone’s shares has a $4 par value and a $50 fair value. The fair value of thestock exchanged in the acquisition was considered equal to Nave’s fair value. Malone also paid $26,700 in stockregistration and issuance costs in connection with the merger. Just prior to the acquisition, the following data for Nave was available: Book Values Fair ValuesReceivables $ 60,500 $ 55,800Trademarks 119,750 318,500Licensed Song Lyrics 75,500 198,500In-process Music Videos 0 213,000Notes payable (70,500) (62,650) Malone and Nave had the following account balances just prior to the acquisition:Malone NaveCash $ 74,250 $ 34,000Receivables 80,750 60,500Trademarks 423,000 119,750Licensed Song Lyrics 854,000 75,500Equipment (net) 386,000 118,000Totals $…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning