On 1/1/22 Big Co acquired 60% of Little Co voting stock for $300,000; the fair value of the non-controlling interest was $200,000 on that date.
Little's book value on that date was $350,000. Little had the following misvalued/unreported assets and liabilities:
Land: Undervalued by $5,000
Inventory, FIFO basis: Undervalued by $12,000
Bonds payable, 5-year life: Undervalued by $10,000
In-process R&D, not reported on Little's balance sheet, 2-year life: Worth $8,000
In 2022 Little reported earnings of $50,000 and paid dividends of $10,000
What is Little's "adjusted income" after taking into account the various differential amortizations?
Book value | 350000 |
Land | 5000 |
inventory | 12000 |
Bonds payable | -10000 |
In process R&D | 8000 |
365000 | |
Purchase price | 300000 |
NCI | 200000 |
Goodwill | 135000 |
Goodwill Big Co | 81000 |
Goodwill NCI | 54000 |
Amortisation/interest differentail | |
Bonds | =excess of fairvalue over book value/useful life |
=-10000/5 | |
-2000 | |
inprocess R&D | =excess of fairvalue over book value/useful lofe |
=8000/2 | |
4000 | |
Differential mortisation | =4000-2000 |
2000 | |
Adjusted income | |
=net income-differential amortisation | |
=50000-2000 | |
48000 | |
Share in income | |
Big Co | 28800 |
NCI | 19200 |
Investment Value | |
Initial investment | 300000 |
Add: adjusted income | 28800 |
Less: share of dividend | -6000 |
322800 |
On 1/1/22 Big Co acquired 60% of Little Co voting stock for $300,000; the fair value...
On 1/1/22 Big Co acquired 100% of Little Co voting stock for $500,000. On that date Little's book value was $350,000. Little had the following misvalued assets and liabilities at 1/1/22: Land, undervalued by $20,000 Inventory, FIFO basis, undervalued by $10,000 PPE, 5 year remaining life, undervalued by $80,000. Bonds payable, 10 year life, undervalued by $20,000 During 2022 Little reported earnings of $80,000 and paid dividends of $10,000. 2. Assuming Big uses the equity method, what would be the...
On 1/1/22 Big Co acquired 100% of Little Co voting stock for $500,000. On that date Little's book value was $350,000. Little had the following misvalued assets and liabilities at 1/1/22: Land, undervalued by $20,000 Inventory, FIFO basis, undervalued by $10,000 PPE, 5 year remaining life, undervalued by $80,000. Bonds payable, 10 year life, undervalued by $20,000 During 2022 Little reported earnings of $80,000 and paid dividends of $10,000 1. How much goodwill was inherent in the purchase of Little?...
On 1/1/22 Big Co acquired 100% of Little Co voting stock for $500,000. On that date Little's book value was $350,000. Little had the following misvalued assets and liabilities at 1/1/22: Land, undervalued by $20,000 Inventory, FIFO basis, undervalued by $10,000 PPE, 5 year remaining life, undervalued by $80,000. Bonds payable, 10 year life, undervalued by $20,000 During 2022 Little reported earnings of $80,000 and paid dividends of $10,000. 1.How much goodwill was inherent in the purchase of Little? 2.Assuming...
On 1/1/22 Big Co acquired 60% of Little Co voting stock for $300,000. The fair value of the NC Interest was $200,000 on that date. Little's book value was $500,000, and all assets and liabilities had fair values equal to book value. During 2022, Little reported earnings of $70,000 and paid dividends of $20,000. 1. What was Big's "investment income" ("Income from Little") for 2022? (xx,xxx) 2. What was the "income to the NC Interest" ("NCI in Net Income") for...
How much goodwill was inherent in the purchase of Little? Assuming Big uses the equity method, what would be the reported investment income for 2022? What would be the balance in the "Investment in Little" after all of the 2022 entries? On 1/1/22 Big Co acquired 100% of Little Co voting stock for $500,000. On that date Little's book value was $350,000. Little had the following misvalued assets and liabilities at 1/1/22: Land, undervalued by $20,000 Inventory, FIFO basis, undervalued...
Big Co. acquired 100% of Little Co. on 1/1/X9 for $1,000,000 cash. At that time, book value equaled fair value for all balance sheet items on Little's books except the following: Book Value Fair Value Inventory 75,000 95,000 Bonds payable 100,000 125,000 Land 40,000 55,000 What is the total excess value to be reclassified from the investment in consolidation? 1. $60,000 2.$15,000 3.($5,000) 4.$10,000
Problem 1 (40 Points) Big Company acquired 100 percent of Small Company's voting stock on January 1, 2011, by issuing 10,000 shares of its $10 par value common stock (having a fair value of $14 per share). As of that date, Small had stockholders' equity totaling $105,000. Land shown on Small's accounting records was undervalued by $10,000. Equipment (with a 5-year remaining life) was undervalued by $5,000. A secret formula developed by Small was appraised at $20,000 with an estimated...
Park Corporation acquired the voting stock of Sequoia Company on January 1, 2020 for $25 million in cash and stock. At the date of acquisition, Sequoia's book value totaled $3 million, consisting of $1.6 million in capital stock, $1.8 million in retained earnings, and $400,000 in accumulated other comprehensive losses. Sequoia's reported net assets at the date of acquisition were carried at amounts approximating fair value, except its inventory was overvalued by $500,000 (sold in 2020), its plant assets (10-year...
On January 1, 2016, Aspen Company acquired 80 percent of Birch Company's voting stock for $288,000. Birch reported a $300,000 book value and the fair value of the noncontrolling interest was $72,000 on that date. Then, on January 1, 2017, Birch acquired 80 percent of Cedar Company for $104,000 when Cedar had a $100,000 book value and the 20 percent noncontrolling interest was valued at $26,000. In each acquisition, the subsidiary's excess acquisition-date fair over book value was assigned to...
Problem 3 On January 3, 2016, Perpetual Industries acquired 80% of Sawyer Corporations voting stock. Total goodwill of $1,000,000 was recognized at the date of acquisition, allocated $850,000 to the controlling interest and $150,000 to the noncontrolling interest. Sawyer's reported net assets and liabilities had a book value that approximated fair value at the date of acquisition, but it had previously unreported customer lists (5years life SL) valued at $500,000. It is now December 31, 2019, for years after the...