Concept explainers
Sale of subsidiary common shares:When parent sells subsidiary shares, a gain or loss normally occurs and is recorded on the seller’s books, which needs to be recognized in consolidated net income. Under ASE 810, changes in a parent’s ownership interest in a subsidiary while the parent retains control require an adjustment to the amount assigned to the non-controlling interest to reflect its change in ownership in subsidiary. Any difference in fair value of the controlling interest results in an adjustment to the
The consolidation entries needed to complete work sheet for 20X4.
Answer to Problem 9.24P
Debit | Credit | |
1. Eliminate gain on sale of S shares | ||
Gain on sale of S company stock | 10,000 | |
Additional paid-in capital | 10,000 | |
2. Eliminate income from subsidiary | ||
Income from subsidiary | 18,000 | |
Dividends declared | 9,000 | |
Investment in S stock | 12,000 | |
3. Assign income to non-controlling interest | ||
Income to non-controlling interest | 12,000 | |
Dividends declared | 4,000 | |
Non-controlling interest | 8,000 | |
4. Eliminate investment in common stock | ||
Common stock S company | 100,000 | |
Additional paid-in capital | 20,000 | |
130,000 | ||
Investment in S company stock | 150,000 | |
Non-controlling interest | 100,000 |
Explanation of Solution
- Gain on sale of common stock is eliminated by debiting to gain on sale and credit of additional paid-in capital.
- Income from subsidiary is eliminated by reversing the transaction by debiting it and credit of investment in company stock
- Income assigned to non-controlling interest is recognized by debit to income assigned to non-controlling interest and credit to dividends declared and non-controlling interest.
- To eliminate investment in common stock, common stock in S and additional paid in capital is debited and investment in S stock and non-controlling interest is credited.
Sale of subsidiary common shares:When parent sells subsidiary shares, a gain or loss normally occurs and is recorded on the seller’s books, which needs to be recognized in consolidated net income. Under ASE 810, changes in a parent’s ownership interest in a subsidiary while the parent retains control require an adjustment to the amount assigned to the non-controlling interest to reflect its change in ownership in subsidiary. Any difference in fair value of the controlling interest results in an adjustment to the stockholders equity attributable to the controlling interest, through an adjustment to additional paid-in capital.
The preparation of consolidation worksheet for 20X4.
Answer to Problem 9.24P
Balance of liability and equity in consolidation worksheet 20X4 $1,000,000.
Explanation of Solution
P and S Company
Consolidation worksheet
December 31, 20X4
elimination | |||||
P | S | Debit | Credit | Consolidation | |
Sales | 280,000 | 170,000 | 450,000 | ||
Gain on sale of E stock | 10,000 | 10,000 | |||
Income from subsidiary | 18,000 | 18,000 | |||
Net sales | 308,000 | 170,000 | 28,000 | 450,000 | |
Less: cost of sales | (210,000) | (100,000) | (310,000) | ||
(20,000) | (15,000) | (35,000) | |||
Other expense | (21,000) | (25,000) | (46,000) | ||
Income to NCI | 12,000 | (12,000) | |||
Net income | 57,000 | 30,000 | 40,000 | 47,000 | |
Retained earnings: | |||||
Balance January 1 | 320,000 | 130,000 | 130,000 | 320,000 | |
Net income | 57,000 | 30,000 | 40,000 | 47,000 | |
Less dividends declared | (15,000) | (10,000) | 6,000 | ||
4,000 | (15,000) | ||||
Ending balance | 362,000 | 150,000 | 170,000 | 10,000 | 352,000 |
Balance sheet | |||||
Cash | 30,000 | 35,000 | 65,000 | ||
Accounts receivable | 70,000 | 50,000 | 120,000 | ||
Inventory | 120,000 | 100,000 | 220,000 | ||
Buildings and equipment | 650,000 | 230,000 | 880,000 | ||
Less depreciation | (170,000) | (95,000) | (265,000) | ||
Total Assets | 862,000 | 320,000 | 1,020,000 | ||
Accounts payable | 50,000 | 20,000 | 70,000 | ||
Bonds payable | 200,000 | 30,000 | 230,000 | ||
Common stock | 200,000 | 100,000 | 100,000 | 200,000 | |
Additional paid in cap | 50,000 | 20,000 | 20,000 | 10,000 | 60,000 |
Retained earnings | 362,000 | 150,000 | 170,000 | 10,000 | 352,000 |
NCI | 8,000 | ||||
100,000 | 108,000 | ||||
Liability and equity | 862,000 | 320,000 | 1,020,000 |
Want to see more full solutions like this?
Chapter 9 Solutions
Advanced Financial Accounting
- Parent Company owns 80,000 shares of Subsidiary Company’s 100,000 outstanding ordinary shares, acquired at bookvalue. The December 31, 20x8, consolidated balance sheet presented by Parent and Subsidiary included net assets ofSubsidiary in the amount of P600,000. On January 1, 20x9, Parent sells 10,000 shares (10%) of its Subsidiary stock tounrelated parties for P70,000.Determine the gain or loss on disposal of shares to be recognized in the PROFIT OR LOSS STATEMENT.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_forwardLivermore Corporation acquired 90 percent of Tiger Corporation's voting stock on January 1,20X2, for $450,000. The fair value of the noncontrolling interest was $50,000 at the date of acquisition. Tiger reported common stock outstanding of $100,000 and retained earnings of $280,000. The differential is assigned to buildings with an expected life of 15 years at the date of acquisition. On December 31,20X4, Livermore had $30,000 of unrealized profits on its books from inventory sales to Tiger, and Tiger had $40,000 of unrealized profit on its books from inventory sales to Livermore. All inventory held at December 31, 20X4, was sold during 20 x5. On December 31,20 X5, Livermore had $18,000 of unrealized profit on its books from inventory sales to Tiger, and Tiger had unrealized profit on its books of 45,000 from inventory sales to Livermore. In 20x5 Tiger reported net income of $225,000. The amount Livermore will report as income from Tiger Company for year 20x5would bearrow_forward
- On January 1, 20X4, Parent Company purchased 90% of the common stock of Subsidiary Company for $360,000. On this date, Subsidiary had common stock, other paid in capital, and retained earnings of $20,000, $130,000, and $200,000 respectively. Any excess of cost over book value is due to goodwill. Parent account for the Investment in Subsidiary using the simple equity method. On July 1, 20X4, Subsidiary sold $100,000 par value of 9%, ten-year bonds for $106,755, which resulted in an effective interest rate of 8%. The bonds pay interest semi-annually on January 1 and July 1 of each year. Subsidiary uses the effective-interest method of amortizing the premium. An amortization table for 20X4 and 20X5 is presented below: Date Cash Int Interest Exp Premium Amort Premium Bal Carrying Value 7/1/X4 6,755 106,755 12/31/X4 4,500 4,270 230 6,525 106,525 7/1/X5 4,500 4,261 239 6,286 106,286 12/31/X5 4,500 4,251 249 6,037…arrow_forward2. ABC Corporation holds ordinary shares of XYZ Inc. acquired as follows: Date of Acquisition Shares Total Cost September 19, Year 2 750 60,000 July 16, Year 1 1,250 110,000 The shares above were classified as equity investments at fair value through other comprehensive income. Fair values on December 31, Year 1 and Year 2 were P 85 and P 90 respectively. In Year 3, ABC Corp. Received 2,000 rights to purchase XYZ Inc. ordinary shares at P 80 per share. Five rights are required to purchase one share. ABC Corp. used rights to purchase additional 300 shares of XYZ Inc when each shares sells at P 100. Subsequently ABC sold the remaining rights at 4.50 each. At December 31, Year 3. XYZ Inc ordinary shares sell at P 98. Required:a) Determine the amount of the equity account Unrealized Gains or Losses on Equity Investments at Fair Value through Other Comprehensive Income at the end of the Years 1 and 2.b) Determine the amount taken to other comprehensive income as a result of the…arrow_forwardKonin Corporation (KC) acquires a 75% interest in Bartovia Corporation (BC), in exchange for cash of €360,000. BC has 25% of its shares traded on an exchange; KC acquired the 60,000 non-publicly traded shares outstanding, at €6 per share. The fair value of BC’s identifiable net assets is €300,000; the shares of BC at the acquisition date are traded at €5 per share. •Under the full fair value approach, the non-controlling interest is measured based on the trading price of the shares of entity BC at the date control is obtained by KC (€5 per share) and a value of €100,000 is assigned to the 25% non-controlling interest, indicating that KC has paid a control premium of €60,000 (€360,000 – [€5 × 60,000]): •Equity Non-controlling interest in net assets €5×20,000 = €100,000 CAN YOU EXPLAIN HOW WE GOT THE ALL OF THE NUMBERS STEP BY STEP BECAUSE I STILL DON'T UNDERSTAND :)arrow_forward
- Peal 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_forwardPaste Corporation acquired 70 percent of Stick Company's stock on January 1, 20X9, for $105,000. At that date, the fair value of the noncontrolling interest was equal to 30 percent of the book value of Stick Company. The companies reported the following stockholders’ equity balances immediately after the acquisition: Paste Corporation Stick Company Common Stock $ 120,000 $ 30,000 Additional Paid-in Capital 230,000 80,000 Retained Earnings 290,000 40,000 Total $ 640,000 $ 150,000 Paste and Stick reported 20X9 operating incomes of $90,000 and $35,000 and dividend payments of $30,000 and $10,000, respectively. Required: Compute the amount reported as net income by each company for 20X9, assuming Paste uses equity-method accounting for its investment in Stick. Compute consolidated net income for 20X9.arrow_forwardPaste Corporation acquired 70 percent of Stick Company's stock on January 1, 20X9, for $105,000. At that date, the fair value of the noncontrolling interest was equal to 30 percent of the book value of Stick Company. The companies reported the following stockholders’ equity balances immediately after the acquisition: Paste Corporation Stick Company Common Stock $ 120,000 $ 30,000 Additional Paid-in Capital 230,000 80,000 Retained Earnings 290,000 40,000 Total $ 640,000 $ 150,000 Paste and Stick reported 20X9 operating incomes of $90,000 and $35,000 and dividend payments of $30,000 and $10,000, respectively. Compute the reported balance in retained earnings at December 31, 20X9, for both companies. Compute consolidated retained earnings at December 31, 20X9.arrow_forward
- Purchase Corporation purchased 60 percent of Steal Company ownership on January 1, 20X7, for $283,500. Steal reported the following net income and dividend payments: Year Net Income Dividends Paid 20X7 $ 48,000 $ 28,000 20X8 58,000 38,000 20X9 33,000 13,000 On January 1, 20X7, Steal had $256,000 of $10 par value common stock outstanding and retained earnings of $156,000, and the fair value of the noncontrolling interest was $189,000. Steal held land with a book value of $26,500 and a market value of $34,000 and equipment with a book value of $338,000 and a market value of $378,000 at the date of combination. The remainder of the differential at acquisition was attributable to an increase in the value of patents, which had a remaining useful life of 10 years. All depreciable assets held by Steal at the date of acquisition had a remaining economic life of eight years. Required: Compute the increase in the fair value of patents held by Steal. Prepare the…arrow_forwardOn 1 January 20X1 Tall plc acquired 80% of ordinary shares of Small plc for a price of £30,000, when Small plc’s net assets had fair value of £12,000. The non-controlling interest (NCI) in Small plc was consolidated at its fair value of £6,000. At 31 December 20X1, Tall plc’s directors decided to take a goodwill impairment of £1,000. Tall plc’s IFRS consolidated statement of financial position at 31 December 20X1 reports goodwill (related to the investment in Small plc) for an amount of: a. £14,000 b. £13,000 c. £15,000 d. £7,000arrow_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