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 $900,000 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 |
---|---|---|
Patent | $600,000 | 10 years |
Goodwill | 300,000 | Indefinite |
$900,000 |
The [A] assets with a useful life have been amortized as part of the parent’s equity method accounting. The financial statements of the parent and its subsidiary for the year ended December 31, 2019, are as follows:
Parent | Subsidiary | Parent | Subsidiary | |||
---|---|---|---|---|---|---|
Income statement: | Balance sheet: | |||||
Sales | $3,000,000 | $1,000,000 | Assets | |||
Cost of goods sold | (2,000,000) | (520,000) | Cash | $700,000 | $160,000 | |
Gross profit | 1,000,000 | 480,000 | Accounts receivable | 910,000 | 200,000 | |
Equity income | 200,000 | Inventory | 1,200,000 | 300,000 | ||
Operating expenses | (450,000) | (220,000) | Equity investment | 1,720,000 | ||
Net income | $750,000 | $260,000 | Property, plant and equipment (PPE), net | 3,000,000 | 800,000 | |
$7,530,000 | $1,460,000 | |||||
Statement of retained earnings: | ||||||
BOY retained earnings | $2,580,000 | $ 400,000 | Liabilities and stockholders’ equity | |||
Net income | 750,000 | 260,000 | Accounts payable | $400,000 | $90,000 | |
Dividends | (200,000) | (40,000) | Accrued liabilities | 500,000 | 120,000 | |
Ending retained earnings | $3,130,000 | $ 620,000 | Long-term liabilities | 1,000,000 | 250,000 | |
Common stock | 500,000 | 300,000 | ||||
APIC | 2,000,000 | 80,000 | ||||
Retained earnings | 3,130,000 | 620,000 | ||||
$7,530,000 | $1,460,000 |
At what amount will the following accounts appear in the consolidated financial statements for the year ended December 31, 2019?
Account |
Amount |
---|---|
a. Cost of goods sold |
Answer |
b. Equity income |
Answer |
c. Operating expenses |
Answer |
d. Cash |
Answer |
e. Equity investment |
Answer |
f. PPE, net |
Answer |
g. Patent |
Answer |
h. Goodwill |
Answer |
i. Common Stock |
Answer |
j. Retained Earnings |
Answer |
Equity method is used when a parent company has significant influence over the affairs of a subsidiary company. In this case, the parent company does not report investments at fair value in its consolidated financial statements but at a portion of stockholders’ equity it owns and therefore the parent reports only equity income in consolidated income statement and equity investment in consolidated balance sheet as follows:
Particulars |
Amount |
|
a. |
Cost of goods sold |
$2,000,000 |
b |
Equity income |
$200,000 |
c |
Operating expenses |
$450,000 |
d |
Cash |
$700,000 |
e |
Equity investment |
$1,720,000 |
f |
PPE, Net |
$3,000,000 |
g |
Patent |
$0 |
h |
Goodwill |
$0 |
i. |
Common stock |
$500,000 |
j |
Retained earnings |
$3,130,000 |
Determining ending consolidated balances in the third year following the acquisition—Equity method Assume that your company...
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...
Determining ending consolidated balances in the second year following the acquisition—Equity method Assume that your company acquired a subsidiary on January 1, 2012. The purchase price was $650,000 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 (years) Property, plant and equipment (PPE), net $325,000 20 Goodwill 325,000 Indefinite $650,000 The AAP asset relating to undervalued PPE with...
Determining ending consolidated balances in the second year following the acquisition—Equity method Assume a parent company acquired a subsidiary on January 1, 2015. The purchase price was $745,000 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: 37. Determining euding consolidated balances in the second year following the acquisition-Equity method Assume a parent company acquired a subsidiary on January 1, 2015. The purchase price was...
LO3 X 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...
Determining ending balances of accounts on the consolidated balance sheet Assume that the parent company acquires its subsidiary by exchanging 82,500 shares of its Common Stock, with a market value on the acquisition date of $40 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary's assets and liabilities at an amount equaling their book values except for a building that it feels is...
Determining ending balances of accounts on the consolidated balance sheet Assume that the parent company acquires its subsidiary by exchanging 55,000 shares of its Common Stock, with a market value on the acquisition date of $40 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary's assets and liabilities at an amount equaling their book values except for a building that it feels is...
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...
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 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...