Consolidation several years subsequent to date of
acquisition—Equity method
Assume that a parent company acquired a subsidiary on January 1,
2014. The purchase price was $715,000 in excess of the subsidiary’s
book value of Stockholders’ Equity on the acquisition date, and
that excess was assigned to the following [A] assets:
[A] Asset | Original Amount |
Original Useful Life |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Property, plant and equipment (PPE), net | $140,000 | 16 | years | |||||||||
Patent | 245,000 | 7 | years | |||||||||
License | 105,000 | 10 | years | |||||||||
Goodwill | 225,000 | Indefinite | ||||||||||
$715,000 |
The [A] assets with definite useful lives have been depreciated or
amortized as part of the parent’s preconsolidation equity method
accounting. The Goodwill asset has been tested annually for
impairment, and has not been found to be impaired. The financial
statements of the parent and its subsidiary for the year ended
December 31, 2016, are as follows:
Parent | Subsidiary | Parent | Subsidiary | |||
---|---|---|---|---|---|---|
Income statement | Balance sheet | |||||
Sales | $4,802,000 | $1,318,300 | Assets | |||
Cost of goods sold | (3,457,300) | (784,700) | Cash | $719,600 | $337,400 | |
Gross profit | 1,344,700 | 533,600 | Accounts receivable | 1,229,200 | 303,800 | |
Equity income | 139,150 | - | Inventory | 1,624,000 | 389,900 | |
Operating expenses | (720,300) | (340,200) | Equity investment | 1,580,550 | - | |
Net income | $763,550 | $193,400 | Property, plant & equipment | 2,923,200 | 721,000 | |
Statement of retained earnings | $8,076,550 | $1,752,100 | ||||
BOY retained earnings | 1,694,700 | 676,200 | Liabilities and stockholders' equity | |||
Net income | 763,550 | 193,400 | Accounts payable | $702,800 | $124,600 | |
Dividends | (374,000) | (38,000) | Accrued liabilities | 835,800 | 163,100 | |
Ending retained earnings | $2,084,250 | $831,600 | Long-term liabilities | 2,100,000 | 436,100 | |
Common stock | 527,100 | 87,500 | ||||
APIC | 1,826,600 | 109,200 | ||||
Retained earnings | 2,084,250 | 831,600 | ||||
$8,076,550 | $1,752,100 |
a. Compute the Equity Investment balance as of January 1, 2016.
$Answer
b. Show the computation to yield the $139,150 equity income reported by the parent for the year ended December 31, 2016.
Do not use negative signs with your answers.
Subsidiary net income | ||
Less: Amortization | ||
Less: Depreciation | ||
c. Show the computation to yield the $1,580,550 Equity Investment
account balance reported by the parent at December 31, 2016.
Do not use negative signs with your answers.
Equity investment at 1/1/16 | ||
DividendsEquity incomeEquity investmentGoodwillOperating expensesPPE, netRetained earnings | ||
DividendsEquity incomeEquity investmentGoodwillOperating expensesPPE, netRetained earnings | ||
Equity investment at 12/31/16 |
d. Prepare the consolidation entries for the year ended December
31, 2016.
Consolidation Journal | |||
---|---|---|---|
Description | Debit | Credit | |
[C] | DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | ||
DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | |||
Equity investment | |||
[E] | Common Stock | ||
APIC | |||
DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | |||
DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | |||
[A] | PPE, net | ||
Patent | |||
Licenses | |||
DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | |||
DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | |||
[D] | DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | ||
DividendsEquity incomeEquity investmentGoodwillNet incomeOperating expensesPPE, netRetained earnings | |||
Patent | |||
Licenses |
e. Prepare the consolidated spreadsheet for the year ended December 31, 2016.
Use negative signs with answers in the Consolidated column for Cost of goods sold, Operating expenses and Dividends.
Consolidation Worksheet | ||||||||
---|---|---|---|---|---|---|---|---|
Parent | Subsidiary | Debit | Credit | Consolidated | ||||
Income statement | ||||||||
Sales | $4,802,000 | $1,318,300 | ||||||
Cost of goods sold | (3,457,300) | (784,700) | ||||||
Gross profit | 1,344,700 | 533,600 | ||||||
Equity income | 139,150 | - | [C] | |||||
Operating expenses | (720,300) | (340,200) | [D] | |||||
Net income | $763,550 | $193,400 | ||||||
Statement of retained earnings | ||||||||
BOY retained earnings | $1,694,700 | $676,200 | [E] | |||||
Net income | 763,550 | 193,400 | ||||||
Dividends | (374,000) | (38,000) | [C] | |||||
Ending retained earnings | $2,084,250 | $831,600 | ||||||
Balance sheet | ||||||||
Assets | ||||||||
Cash | $719,600 | $337,400 | ||||||
Accounts receivable | 1,229,200 | 303,800 | ||||||
Inventory | 1,624,000 | 389,900 | ||||||
Equity investment | 1,580,550 | - | [C] | |||||
[E] | ||||||||
[A] | ||||||||
PPE, net | 2,923,200 | 721,000 | [A] | [D] | ||||
Patent | [A] | [D] | ||||||
Licenses | [A] | [D] | ||||||
Goodwill | - | - | [A] | |||||
$8,076,550 | $1,752,100 | |||||||
Liabilities and equity | ||||||||
Accounts payable | $702,800 | $124,600 | ||||||
Accrued liabilities | 835,800 | 163,100 | ||||||
Long-term liabilities | 2,100,000 | 436,100 | ||||||
Common stock | 527,100 | 87,500 | [E] | |||||
APIC | 1,826,600 | 109,200 | [E] | |||||
Retained earnings | 2,084,250 | 831,600 | - | - | ||||
$8,076,550 | $1,752,100 |
Dear Student,
As per the HomeworkLib policy, only the first four parts of the question should be ansered. Kindly take note of it.
Part A
Equity Investment balance as of January 1, 2016 = common Stock + APIC + retained earnings + excess of subsidiary’s book value = 87500+109200+676200+606500 = $1479400
Excess value is taken after adjusting two years amortization and depreciation expense
Part B
Subsidiary net income |
193400 |
|
Less: amortization |
45500 |
|
Less: depreciation |
8750 |
54250 |
$139150 |
Amortization = (245000/7)+(105000/10) = 45500
Depreciation = 140000/16 = 8750
Part C
Equity investment at 1/1/16 |
1479400 |
|
Plus: equity income |
139150 |
|
Less: dividends |
(38000) |
101150 |
Equity investment at 12/31/16 |
$1580550 |
Part D
Consolidation Journal |
|||
Description |
Debit |
Credit |
|
[C] |
Equity income |
139150 |
|
Dividends |
|||
Equity investment |
38000 |
||
101150 |
|||
[E] |
Common stock |
87500 |
|
APIC |
109200 |
||
Retained earnings |
676200 |
||
Equity investment |
872900 |
||
[A] |
PPE, net (140000-(8750*2)) |
122500 |
|
Patent (245000-(35000*2)) |
175000 |
||
Licenses (105000-(10500*2)) |
84000 |
||
Goodwill |
225000 |
||
Equity investment |
606500 |
||
[D] |
Operating expenses |
54250 |
|
PPE, net |
8750 |
||
Patent |
35000 |
||
Licenses |
10500 |
Consolidation several years subsequent to date of acquisition—Equity method Assume that a parent company acquired a...
Consolidation several years subsequent to date of acquisition—Equity method Assume a parent company acquired a subsidiary on January 1, 2017. The purchase price was $820,000 in excess of the subsidiary’s book value of Stockholders’ Equity on the acquisition date, and that excess was assigned to the following [A] assets: [A] Asset Original Amount Original Useful Life Property, plant and equipment (PPE), net $240,000 12 years Patent 240,000 8 years License 160,000 10 years Goodwill 180,000 Indefinite $820,000 The [A] assets...
Consolidation on date of acquisition - Equity method with noncontrolling interest and AAP Assume a parent company acquires a 75% interest in its subsidiary for a purchase price of $924,000. The excess of the total fair value of the controlling and noncontrolling Interests over the book value of the subsidiary's Stockholders' Equity is assigned to a building in PPE, net) that is worth $88,000 more than its book value, an unrecorded patent with a fair value of $144,000, and Goodwill...
Consolidation on date of acquisition - Equity method with noncontrolling interest and AAP Assume that a parent company acquires an 80% interest in its subsidiary for a purchase price of $620,800. The excess of the total fair value of the controlling and noncontrolling interests over the book value of the subsidiary's Stockholders' Equity is assigned to a building (in PPE, net) that the parent believes is worth $50,000 more than its book value, an: unrecorded Patent that the parent valued...
Inferring consolidation entries from consolidated financial statements—Cost method Assume a parent company acquired a subsidiary on January 1, 2012. The purchase price was $1,312,000 in excess of the subsidiary’s book value of Stockholders’ Equity on the acquisition date, and that excess was assigned to the following [A] assets: [A] Asset Original Amount Original Useful Life Property, plant and equipment (PPE), net $300,000 20 years Patent 432,000 12 years Goodwill 580,000 Indefinite $1,312,000 The parent company uses the cost method of...
Prepare consolidation spreadsheet for intercompany sale of land - Equity method Assume that a parent company acquired its subsidiary on January 1, 2014, at a purchase price that was $300,000 in excess of the book value of the subsidiary's Stockholders' Equity on the acquisition date. Of that excess, $200,000 was assigned to an unrecorded Patent owned by the subsidiary that is being amortized over a 10-year period. The [A] Patent asset has been amortized as part of the parent's equity...
Consolidation subsequent to date of acquisition - Equity method with noncontrolling interest and AAP Assume that, on January 1, 2009, a parent company acquired an 80% interest in its subsidiary. The total fair value of the controlling and noncontrolling interests was $500,000 over the book value of the subsidiary’s Stockholders’ Equity on the acquisition date. The parent assigned the excess to the following [A] assets: [A] Asset Initial Fair Value Useful Life (years) [A] Asset Initial Fair Value Useful Life...
Prepare consolidation spreadsheet for intercompany sale of land - Equity Method Assume a parent company acquired its subsidiary on January 1, 2017, at a purchase price that was $270,000 in excess of the book value of the subsidiary's Stockholders' Equity on the acquisition date. Of that excess, $180,000 was assigned to an unrecorded patent owned by the subsidiary that is being amortized over a 10 year period. The [A] Patent asset has been amortized as part of the parent's equity...
Consolidation at the end of the first year subsequent to date of acquisition-Equity method (purchase price equals book value) Assume that a parent company acquires its subsidiary on January 1, 2016, by exchanging 40,000 shares of its $1 par value Common Stock, with a market value on the acquisition date of $27 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of...
Consolidation at the end of the first year subsequent to date of acquisition—Cost method (purchase price equals book value) Assume that the parent company acquires its subsidiary on January 1, 2016, by exchanging 31,500 shares of its $1 par value Common Stock, with a market value on the acquisition date of $50 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of...
Subsidiary 46. Prepare consolidation spreadsheet for intercompany sale of land-Equity method LOS Assume a parent company acquired its subsidiary on January 1, 2017, at a purchase price that was $270,000 in excess of the book value of the subsidiary's Stockholders' Equity on the acquisition date. X of that excess, $180,000 was assigned to an unrecorded Patent owned by the subsidiary that is being amortized over a 10-year period. The [A] Patent asset has been amortized as part of the parent's...