On Jan 1, 2016, PORE Inc. purchased 80% of the voting shares of SCORE Inc. for $900,000 cash, plus a commitment to pay an additional $300,000 in three years if sales grow by more than 20% over the next three years. An independent business valuator stated that PORE Inc. could have paid an extra $100,000 at the date of acquisition instead of agreeing to a potential payment of $300,000 in three years.
On the date of acquisition, SCORE’s Common Stock and Retained Earnings were valued at $200,000 and $600,000 respectively. PORE uses the cost method to account for its investment. SCORE’s fair values approximated its carrying values with the following exception.The equipment had a fair value that was $ 100,000 higher than its carrying value, and was estimated to have a remaining useful life of 10 years from the date of acquisition with no salvage value.
SCORE’s inventory had a fair value that was $2,000 more than book value.
SCORE sold this inventory in 2016.SCORE had an internally developed patent that had a fair value of $20,000 and can be used for four years. SCORE did not include the value of the patent on its financial records. Both companies use straight line amortization exclusively for all assets and liabilities if applicable.
The effective tax rate for both companies is 40%.
The Financial Statements of PORE & SCORE for the Year ended December 31, 2019 are shown below:
Income Statements
PORE Inc. SCORE Inc.
Sales $1,110,000 $530,000
Other Revenues $400,000 $160,000
Less: Expenses:
Cost of Goods Sold: $800,000 $330,000
Depreciation Expense $30,000 $20,000
Other Expenses $110,000 $150,000
Income Tax Expense $170,000 $50,000
Net Income $400,000 $140,000
Retained Earnings Statements
Balance, Jan 1, 2019 $1,020,000 $760,000
Net Income $400,000 $140,000
Less: Dividends ($260,000) ($100,000)
Retained Earnings $1,160,000 $800,000
Balance Sheet
PORE Inc. SCORE Inc.
Cash $300,000 $240,000
Accounts Receivable 300,000 395,000
Inventory 250,000 175,000
Investment in SCORE Inc. 900,000 -
Land 80,000 70,000
Equipment (net) 220,000 210,000
Total Assets $2,050,000 $1,090,000
Current Liabilities $270,000 $90,000
Bonds Payable 220,000 -
Common Shares 400,000 200,000
Retained Earnings 1,160,000 800,000
Total Liabilities and Equity $2,050,000 $1,090,000
Other Information:
On Jan 2, 2016, SCORE purchased equipment for $70,000 and estimated its useful life would be 7 years with no salvage value. On Jan 1, 2019, SCORE sold the equipment to PORE for $80,000. Both companies use straight line depreciation.
During 2018, PORE sold a parcel of land to SCORE for $95,000. PORE had purchased this land in 2016 for $80,000. Score still has the land and uses as a warehouse space.
During 2019, PORE charged SCORE $15,000 of management fees. SCORE paid $10,000 during the year and expects to pay the remaining $5,000 in 2020.
During December 2019, PORE sold inventory to SCORE for $80,000, the cost of the inventory to PORE was $60,000. 40% of these goods remained in SCORE’s inventory at the end of 2019.
During December 2018, SCORE sold inventory to PORE for $60,000, the cost of the inventory to SCORE was $30,000. 10% of these goods remained in PORE’s inventory at the end of 2018. PORE eventually sold the entire inventory to an outside customer in 2019.
A goodwill impairment test conducted during December of 2017 revealed a loss of $50,000 and Dec of 2019 another loss of 35,000.
REQUIRED:
Prepare a schedule showing the calculation of goodwill at the date of acquisition of SCORE under the fair value enterprise method, and an acquisition differential amortization schedule.
Prepare a schedule showing the inter-company realized and unrealized profits. Your schedule should include both pre-tax and after-tax amounts.
c) Prepare the consolidated financial statements under the fair value enterprise method: Income statement and Retained Earnings for the year ended December 31st, 2019, and Balance Sheet as at December 31st, 2019. Show all supporting calculations.
NOTE: In preparing Consolidated Statement of Retained Earnings you need to calculate the opening retained earnings. Don’t forget to show all your calculations.
We need at least 9 more requests to produce the answer.
1 / 10 have requested this problem solution
The more requests, the faster the answer.
Huey Company acquires 100% of the stock of Solar Corporation on January 1, 2019, for $2,400,000 cash. As of that date Solar had the following account balances: Book Value Fair value Cash $300,000 $300,000 Accounts receivable 325,000 325,000 Inventory 350,000 $400,000 Building-net (10 year life) 1,000,000 900,000 Equipment-net (5 year life) 300,000 400,000 Land 600,000 900,000 Accounts Payable 125,000 125,000 Bonds Payable (Face amount $1,000,000; due 12/31/2023) 2,000,000 2,050,000 Common stock 700,000 Additional paid-in capital 250,000 Retained earnings 880,000 In...
Answers given. Can you please explain the calculations. The following information applies: Huey Company acquires 100% of the stock of Solar Corporation on January 1, 2019, for $2,400,000 cash. As of that date Solar had the following account balances: Book Value Fair value Cash $300,000 $300,000 Accounts receivable 325,000 325,000 Inventory 350,000 $400,000 Building-net (10 year life) 1,000,000 900,000 Equipment-net (5 year life) 300,000 400,000 Land 600,000 900,000 Accounts Payable 125,000 125,000 Bonds Payable (Face amount $1,000,000; due 12/31/2023) 2,000,000...
On January 1, 2019, Penguin Corporation bought 80% of the stock of Sea Gull Corporation for $700,000. The Balance Sheets of the two companies immediately after the acquisition (January 1, 2019) of Sea Gull Corp. showed the following amounts: On the date of acquisition, the Book Value of Sea Gull equaled its Fair Market Value, except for land that had a fair market value of $200,000, the fair value of previously unrecorded identifiable intangibles (2-year life) of Sea Gull was...
On January 1, 2019, Penguin Corporation bought 80% of the stock of Sea Gull Corporation for $700,000. The Balance Sheets of the two companies immediately after the acquisition (January 1, 2019) of Sea Gull Corp. showed the following amounts: On the date of acquisition, the Book Value of Sea Gull equaled its Fair Market Value, except for land that had a fair market value of $200,000, the fair value of previously unrecorded identifiable intangibles (2-year life) of Sea Gull was...
ProForm acquired 60 percent of ClipRite on June 30, 2017, for $1,140,000 in cash. Based on ClipRite's acquisition-date fair value, an unrecorded intangible of $400,000 was recognized and is being amortized at the rate of $15,000 per year. No goodwill was recognized in the acquisition. The noncontrolling interest fair value was assessed at $760,000 at the acquisition date. The 2018 financial statements are as follows: ProForm ClipRite Sales $ (900,000 ) $ (800,000 ) Cost of goods sold 585,000 450,000...
ProForm acquired 80 percent of ClipRite on June 30, 2017, for $800,000 in cash. Based on ClipRite's acquisition-date fair value, an unrecorded intangible of $500,000 was recognized and is being amortized at the rate of $17,000 per year. No goodwill was recognized in the acquisition. The noncontrolling interest fair value was assessed at $200,000 at the acquisition date. The 2018 financial statements are as follows: ProForm sold ClipRite inventory costing $81,000 during the last six months of 2017 for $210,000....
Question 3 (13 marks) Popeye Inc. acquired 400,000 of the 500,000 outstanding common shares of Sailor Limited on July 1, 2013, by issuing 510,000 of its own common shares with an estimated market value of $10 per share and paying cash of $100,000. On July 1, 2013, Sailor Limited’s financial statements included common shares of $3,000,000 and retained earnings of $2,050,000. All the company’s assets and liabilities were fairly valued except for the following: Carrying value Fair value...
The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $570,000. At the acquisition date, the fair value of the noncontrolling interest was $380,000 and Keller’s book value was $850,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $100,000. This intangible...
Determining ending consolidated balances in the third year following the acquisition-Equity method Assume that your company acquired a subsidiary on January 1, 2017. The purchase price was $1,000,000 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: Original Original [A] Asset Amount Useful Life Patent $700,000 10 years Goodwill 300,000 indefinite $1,000,000 The [A] assets with a useful life have been amortized as part of...
Nineteen Company had the following summarized balance sheet on December 31 of the current year: Assets Cash $250,000 Accounts receivable 300,000 Inventory 350,000 Property and plant (net) 500,000 Total $1,400,000 Liabilities and Equity Bonds payable $ 600,000 Common stock, $5 par 300,000 Paid-in capital in excess of par 400,000 Retained earnings 100,000 Total $1,400,000 The fair value of the inventory and property and plant is $500,000 and $750,000, respectively. Bonds payable has a fair...