Consolidation worksheet for gain on constructive
retirement of subsidiary’s debt with no AAP—Equity
method
Assume that a Parent company acquires a 80% interest in its
Subsidiary on January 1, 2015. On the date of acquisition, the fair
value of the 80 percent controlling interest was $640,000 and the
fair value of the 20 percent noncontrolling interest was $160,000.
On January 1, 2015, the book value of net assets equaled $800,000
and the fair value of the identifiable net assets equaled the book
value of identifiable net assets (i.e., there was no AAP or
Goodwill).
On December 31, 2016, the Subsidiary company issued $800,000 (face) 8 percent, five-year bonds to an unaffiliated company for $832,000. The bonds pay interest annually on December 31, and the bond premium is amortized using the straight-line method. This results in annual bond-payable premium amortization equal to $6,400 per year.
On December 31, 2018, the Parent paid $776,000 to purchase all of the outstanding Subsidiary company bonds. The bond discount is amortized using the straight-line method, which results in annual bond-investment discount amortization equal to $8,000 per year.
The Parent and the Subsidiary report the following financial statements for the year ended December 31, 2019:
Parent | Subsidiary | Parent | Subsidiary | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Income statement | Balance sheet | ||||||||||||||||
Sales | $4,500,000 | $800,000 | Assets | ||||||||||||||
Cost of goods sold | (2,800,000) | (500,000) | Cash | $700,000 | $400,000 | ||||||||||||
Gross profit | 1,700,000 | 300,000 | Accounts receivable | 850,000 | 600,000 | ||||||||||||
Operating & other expenses | (1,400,000) | (146,000) | Inventories | 900,000 | 800,000 | ||||||||||||
Bond interest income | 72,000 | - | PPE, net | 2,000,000 | 1,500,000 | ||||||||||||
Bond interest expense | (57,600) | Equity investment | 778,560 | - | |||||||||||||
Income from subsidiary | 62,720 | - | Investment in bond (net) | 784,000 | - | ||||||||||||
Net income | $434,720 | $96,400 | $6,012,560 | $3,300,000 | |||||||||||||
Statement of retained earnings | Liabilities and stockholders' equity | ||||||||||||||||
BOY retained earnings | $1,577,840 | $240,800 | Accounts payable | $700,000 | $450,000 | ||||||||||||
Net income | 434,720 | 96,400 | Other current liabilities | 900,000 | 650,000 | ||||||||||||
Dividends | (200,000) | (40,000) | Bond payable (net) | - | 812,800 | ||||||||||||
Ending retained earnings | $1,812,560 | $297,200 | Other long-term liabilities | 1,000,000 | 450,000 | ||||||||||||
Common stock | 600,000 | 140,000 | |||||||||||||||
APIC | 1,000,000 | 500,000 | |||||||||||||||
Retained earnings | 1,812,560 | 297,200 | |||||||||||||||
6,012,560 | 3,300,000 |
The parent uses the equity method of pre-consolidation investment bookkeeping. Provide the consolidation entries and prepare a consolidation worksheet for the year ended December 31, 2019.
Round answers to the nearest whole number.
Solution:
Prepare journal entries as follows:
________________________________________________________________________________
Consolidation worksheet for gain on constructive retirement of subsidiary’s debt with no AAP—Equity method Assume that...
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...
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 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...
Consolidation at date of acquisition (purchase price equals book value) 59. Consolidation at date of acquisition (purchase price equals book value) A parent company acquires its subsidiary by exchanging 30,000 shares of its Common Stock, with a fair value on the acquisition date of $20 per share, for all of the outstanding voting shares of the investee. a. What is the total fair value of the subsidiary on the acquisition date? b. Prepare the consolidation entry or entries on the...
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...
man L03 43. Determining ending consolidated balances in the second year following the acquisition-Cost method Assume a parent company acquired a subsidiary on January 1, 2018. for $1.200,000. The purchase price was $650,000 in excess of the subsidiary's $550,000 book value of Stockholders' Equity on the acquisi tion date. Of this excess purchase price, $250,000 was assigned to Property, plant and equipment with a remaining economic useful life of 10 years, and $400,000 was assigned to Goodwill. On the acquisition...
tion Equity method ging 59.000 Shares of $30 per share, for e the consolidation LOZ luc Com shares of the first year. individual net values that equaled 00 (depreciation auisition date, allowing: PPE assets inte sot that has a fair value o 320,000 (amor c. Prepare the consolid d. Explain why the (ADJ) consolidating enllyn 48. Consolidation at the end of the first year subsequent to date of acquisition- Assume the parent company acquires its subsidiary on January 1, 2019....
Assume that on 1/1/X0, a parent company acquires a 70% interest in its subsidiary for a price at $480,000 over book value. The excess is assigned as follows: Asset Fair Value Useful Life Patent $320,000 8 years Goodwill 160,000 Indefinite 70% of the goodwill is allocated to the parent. Included in the attached Excel spreadsheet are the pre-consolidation financial statements for both the parent and the subsidiary. Submission Requirements: Prepare the consolidated financial statements at 12/31/X6 by placing the appropriate...
Consolidation spreadsheet for continuous sale of inventory - Equity method Assume that a parent company acquired a subsidiary on January 1, 2010. The purchase price was 500,000 million in excess of the subsidiary's book value of Stockholders' Equity on the acquisition date and that excess was assigned to the following AAP assets Original Original Useful Amount Life (years) AAP Asset Property, plant and equipment (PPE), net Customer list Royalty agreement Goodwill $100,000 185,000 115,000 100,000 $500,000 20 indefinite The AAP...
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...