Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $118,300. At that date, the noncontrolling interest had a fair value of $50,700 and Soda reported $70,000 of common stock outstanding and retained earnings of $31,000. The differential is assigned to buildings and equipment, which had a fair value $24,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $44,000 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 $ 19,400 $ 25,600 Inventory 169,000 39,000 Land 84,000 44,000 Buildings & Equipment 380,000 264,000 Investment in Soda Company 119,280 Cost of Goods Sold 190,000 83,800 Depreciation Expense 25,000 20,000 Interest Expense 20,000 9,200 Dividends Declared 34,000 19,000 Accumulated Depreciation $ 144,000 $ 85,000 Accounts Payable 96,400 39,000 Bonds Payable 255,160 99,000 Bond Premium 2,600 Common Stock 124,000 70,000 Retained Earnings 131,900 64,000 Sales 264,000 145,000 Other Income 13,600 Income from Soda Company 11,620 $ 1,040,680 $ 1,040,680 $ 504,600 $ 504,600 On December 31, 20X2, Soda purchased inventory for $27,000 and sold it to Pop for $45,000. Pop resold $28,000 of the inventory (i.e., $28,000 of the $45,000 acquired from Soda) during 20X3 and had the remaining balance in inventory at December 31, 20X3. During 20X3, Soda sold inventory purchased for $54,000 to Pop for $90,000, and Pop resold all but $26,000 of its purchase. On March 10, 20X3, Pop sold inventory purchased for $14,000 to Soda for $28,000. Soda sold all but $7,000 of the inventory prior to December 31, 20X3. Assume Pop uses the fully adjusted equity method, that both companies use straight-line depreciation, and that no property, plant, and equipment has been purchased since the acquisition. Required: a. Prepare all consolidation entries needed to prepare a full set of consolidated financial statements at December 31, 20X3, for Pop and Soda. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.)
No |
Entry |
Accounts |
Debit |
Credit |
A |
1 |
Common stock |
70000 |
|
Retained earnings |
64000 |
|||
Income from soda company |
19460 |
|||
NCI in NI of soda company |
9840 |
|||
Dividends declared |
19000 |
|||
Investment in soda company |
99960 |
|||
NCI in NA of soda company |
44340 |
|||
B |
2 |
Amortization expense |
8800 |
|
Depreciation expense |
2400 |
|||
Income from soda company |
7840 |
|||
NCI in NI of soda company |
3360 |
|||
C |
3 |
Buildings and equipment |
22000 |
|
Patents (8800*2) |
17600 |
|||
Accumulated depreciation (2400*2) |
4800 |
|||
Income from soda company |
24360 |
|||
NCI in NI of soda company |
10440 |
|||
D |
4 |
Accumulated depreciation |
45000 |
|
Buildings and equipment (85000-(20000*2) |
45000 |
|||
E |
5 |
NCI in NA of soda company |
3360 |
|
Investment in soda company |
7840 |
|||
Cost of goods sold |
11200 |
|||
F |
6 |
NCI in NA of soda company |
2040 |
|
Investment in soda company |
4760 |
|||
Inventory |
6800 |
|||
G |
7 |
Sales (90000+28000) |
118000 |
|
Cost of goods sold |
104100 |
|||
Inventory (10400+3500) |
13900 |
Inventory = (45000-28000)*((45000-27000)/45000) = 7200
Book value calculations: |
|||||||
NCI 30% |
+ |
Pop corp. 70% |
= |
Common stock |
+ |
Retained earnings |
|
Beginning book value |
40200 |
93800 |
70000 |
64000 |
|||
+ net income |
9600 |
22400 |
32000 |
||||
- dividends |
(5700) |
(13300) |
(19000) |
||||
Ending book value |
44100 |
102900 |
70000 |
77000 |
Net income = 145000-83800-20000-9200 = 32000
Net income = 140000-81800-20000-7200
Adjustment to Basic consolidation entry |
||
NCI |
Pop Corp. |
|
Net income |
9600 |
22400 |
+ Reverse GP deferral (Up) (28000*((45000-27000)/45000) =11200 |
3360 |
7840 |
- gross profit deferral (down) (7000*((28000-14000)/28000) |
(3500) |
|
- gross profit deferral (up) (26000*((90000-54000)/90000) =10400 |
(3120) |
(7280) |
Income to be eliminated |
$9840 |
$19460 |
Ending book value |
44100 |
102900 |
+ Reverse GP deferral (Up) (29000*((50000-30000)/50000) =11600 |
3360 |
7840 |
- gross profit deferral (down) (7000*((28000-14000)/28000) |
(3500) |
|
- gross profit deferral (up) (26000*((90000-54000)/90000) =10400 |
(3120) |
(7280) |
Adjusted book value |
$44340 |
$99960 |
Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for...
Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $112,700. At that date, the noncontrolling interest had a fair value of $48,300 and Soda reported $71,000 of common stock outstanding and retained earnings of $31,000. The differential is assigned to buildings and equipment, which had a fair value $28,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $31,000 higher than book value and a...
Pop 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...
Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $112,700. At that date, the noncontrolling interest had a fair value of $48,300 and Soda reported $71,000 of common stock outstanding and retained earnings of $31,000. The differential is assigned to buildings and equipment, which had a fair value $28,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $31,000 higher than book value and a...
Pop 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...
Pop Corporation acquired 70 percent of Soda Company's voting common shares on January 1, 20X2, for $119,000. At that date, the noncontrolling interest had a fair value of $51,000 and Soda reported $70,000 of common stock outstanding and retained earnings of $33,000. The differential is assigned to buildings and equipment, which had a fair value $29,000 higher than book value and a remaining 10-year life, and to patents, which had a fair value $38,000 higher than book value and a...
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...
Fred Corporation owns 75 percent of Winner Company's voting shares, acquired on March 21, 20X5, at book value. At that date, the fair value of the noncontrolling interest was equal to 25 percent of the book value of Winner Company. Winner Fred Corporation Co Cash and Receivables Inventory Land Buildings and Equipment Investment in Winner Company Stock $70,000 $10,000 20,000 45,000 250,000 150,000 46,250 140,000 93,750 Debits $600,000 $225,000 Accun Depreciation Accounts Payable Notes Payable Common Stock Retained Eamings $100,000...
Photo Corporation acquired 75 percent of Shutter Corporation's voting common stock on January 1, 20X2, at underlying book value. At the acquisition date, the book values and fair values of Shutter's assets and liabilities were equal, and the fair value of the noncontrolling interest was equal to 25 percent of the total book value of Shutter. Noncontrolling interest was assigned income of $8,000 in Photo's consolidated income statement for 20X2 and a balance of $65,500 in Photo's consolidated balance sheet...
Protecto Corporation purchased 60 percent of Strand Company's outstanding shares on January 1, 20X1, for $27,000 more than book value. At that date, the fair value of the noncontrolling interest was $17,000 more than 40 percent of Strand's book value. The full amount of the differential is considered related to patents and is being amortized over an eight-year period. In 20X1, Strand purchased a piece of land for $70,000 and later in the year sold it to Protecto for $84,000....
again Protecto Corporation purchased 60 percent of Strand Company's outstanding shares on January 1, 20X1, for $40,500 more than book value. At that date, the fair value of the noncontrolling interest was $15,500 more than 40 percent of Strand's book value. The full amount of the differential is considered related to patents and is being amortized over an eight-year period. In 20X1, Strand purchased a piece of land for $64,000 and later in the year sold it to Protecto for...