Particulars | P company | S company | Eliminations | Non-controlling Interest | Consolidated Balance | |
Dr | Cr | |||||
Current Assets | 8,87,300 | 2,60,000 | 11,47,300 | |||
Investment in S company | 1,90,800 | 1,90,800 | - | |||
Difference between Implied & Book Value | 64,440 | 64,440 | - | |||
Long-Term Assets | 13,87,400 | 3,96,700 | 64,440 | 18,48,540 | ||
Other Assets | 89,500 | 39,800 | 1,29,300 | |||
Total Assets | 25,55,000 | 6,96,500 | 31,25,140 | |||
Current Liabilities | 6,41,800 | 2,67,400 | 9,09,200 | |||
Long-term liabilities | 8,51,900 | 2,88,700 | 11,40,600 | |||
Common Stock | - | |||||
P company | 5,96,800 | 5,96,800 | ||||
S company | 1,79,100 | 1,79,100 | - | |||
Retained Earnings | - | |||||
P company | 4,64,500 | 4,64,500 | ||||
S company | -38,700 | 38,700 | - | |||
Non-controlling Interest | 14,040 | 14,040 | 14,040 | |||
Total Liabilities & Equity | 25,55,000 | 6,96,500 | 3,07,980 | 3,07,980 | 31,25,140 |
Acquired | Non-controlling | Total | |
90% | 10% | ||
Common Stock | 1,61,190 | 17,910 | 1,79,100 |
Retained | -34,830 | -3,870 | -38,700 |
Book Value | 1,40,400 |
Fair Value of consideration transferred | 1,90,800 | |
Add | Fair Value of Non-Controlling Interest | 14,040 |
Less | Fair Value of Net Assets at acquition | 1,40,400 |
Goodwill | 64,440 |
Problem 3-1 The two following separate cases show the financial position of a parent company and...
Consolidated Workpaper: Two Cases LO 8 LO 9 The two following separate cases show the financial position of a parent company and its subsidiary company on November 30, 2019, just after the parent had purchased 90% of the subsidiary's stock: Case I Case II P Company S Company P Company S Company Current assets $ 880,000 $260,000 $ 780,000 $280,000 Investment in S Company 190,000 190,000 Long-term assets 1,400,000 400,000 1,200,000 400,000 Other assets _90,000 40,000__70,000__70,000 Total $2,560,000 $700,000 $2,240,000...
Problem 3-1 The two following separate cases show the financial position of a parent company and its subsidiary company on November 30, 2014, just after the parent had purchased 90% of the subsidiary's stock: Case I Case II Р Cоmpany S Company Р Cоmpany S Company $ 874,900 $259,100 $787,400 $282,400 Current assets Investment in S Company 188,300 188,300 1,398,300 Long-term assets 398,300 1,191,700 398,300 Other assets 69,500 69,900 90,200 39,600 $2,551,700 $697,000 $2,236,900 $750,600 Total Current liabilities $644,700 $268,900...
PROBLEM 3-1 Consolidated Workpaper: Two Cases LO 8 LO9 The two following separate cases show the financial position of a parent company and its subsidiary company on November 30, 2019, just after the parent had purchased 90% of the subsidiary's stock: Case 1 Case II P Company S Company P Company s Company Current assets $ 880,000 $260,000 $ 780,000 $280,000 Investment in Company 190.000 190,000 Long-term assets 1,400,000 400,000 1,200,000 400,000 Other assets 99.000 49.000 20.000 70.000 Total $2.560,000...
The January 1, 2011 statement of financial position of Skittle Company at book and market values is as follows: Book Value Fair Value Current Assets P 800,000 P 750,000 Property and Equipment (net) 900,000 1, 000,000 Total Assets P 1,700,000 P1,750,000 Current Liabilities P 300,000 P 300,000 Long-term Liabilities 500,000 460,000 Ordinary Share Capital, P1 par 100,000 Share Premium 200,000 Accumulated Profits 600,000 Total Liabilities and Shareholders’ equity P1,700,000 Polypeptide Company paid P950,000 in cash for 90% of Skittle Company’s...
The January 1, 2011 statement of financial position of Skittle Company at book and market values is as follows: Book Value Fair Value Current Assets P 800,000 P 750,000 Property and Equipment (net) 900,000 1, 000,000 Total Assets P 1,700,000 P1,750,000 Current Liabilities P 300,000 P 300,000 Long-term Liabilities 500,000 460,000 Ordinary Share Capital, P1 par 100,000 Share Premium 200,000 Accumulated Profits 600,000 Total Liabilities and Shareholders’ equity P1,700,000 Polypeptide Company paid P950,000 in cash for 90% of Skittle Company’s...
On December 31, Year 1, P Company purchased 90% of the outstanding shares of S Company for $8,100 cash. The statements of financial position of the two companies immediately after the acquisition transaction appear below. P CompanyS CompanyCarrying AmountCarrying AmountFair ValuePlant and equipment (net)$9,500$7,200$6,300Investment in S Company8,100Inventory6,5605,3005,600Accounts receivable5,9503,2003,200Cash4,3002,4502,450$34,410$18,150Ordinary shares$11,900$4,400Retained earnings15,4105,050Long-term liabilities4,4003,4003,400Other current liabilities1,4003,2003,200Accounts payable1,3002,1002,100$34,410$18,150 Required:(a) Prepare a consolidated statement of financial position in order of liquidity i.e starting with cash at the date of acquisition under each of the following: (i) Identifiable net assets method (ii) Fair value...
Problem 3-29 (LO 3-1, 3-3a, 3-3b, 3-4) Following are separate financial statements of Michael Company and Aaron Company as of December 31, 2018 (credit balances indicated by parentheses). Michael acquired all of Aaron's outstanding voting stock on January 1, 2014, by issuing 20,000 shares of its own $1 par common stock. On the acquisition date, Michael Company's stock actively traded at $36 per share. Michael Company 12/31/18 Aaron Company 12/31/18 (478,500) Revenues (725,500) S Cost of goods sold Amortization expense...
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...
On January 1, 2018, Marshall Company acquired 100 percent of the outstanding common stock of Tucker Company. To acquire these shares, Marshall issued $318,000 in long-term liabilities and 20,000 shares of common stock having a par value of $1 per share but a fair value of $10 per share. Marshall paid $25,000 to accountants, lawyers, and brokers for assistance in the acquisition and another $10,000 in connection with stock issuance costs. Prior to these transactions, the balance sheets for the...
The Hershey Company Analysis Using the financial statements of the Hershey Company compute the following ratios (hint: when computing the return on equity use the amount for Total Stockholders' Equity when computing the average) for 2019: 1. Inventory turnover ratio 2. Average days in inventory 3. Receivables turnover ratio 4. Average collection period 5. Asset turnover ratio 6. Profit margin on sales 7. Return on assets 8. Return on equity THE HERSHEY COMPANY CONSOLIDATED STATEMENTS OF INCOME in thousands, except...