You are on page 1of 18

CHAPTER 1

SOLUTIONS TO EXERCISES AND PROBLEMS


EXERCISES
E1.1

Investment in Trading Securities

(in millions)
a.
$49 + 32 = $81
b.
Unrealized gains and losses on trading securities are reported in income.
c.
Investment in trading securities

81
Cash

81

Unrealized losses (income)

32
Investment in trading securities

d.
Cash

32
60

Investment in trading securities


Realized gains (income)
E1.2

49
11

Investment in Available-for-Sale Securities

a.
The AFS securities held at the end of 2008 have net unrealized gains of $181 million (= $193 $12), which are reported in AOCI. The unrealized loss on AFS securities for 2008 is $44
million. Therefore $225 million (= $181 + $44) in net unrealized gains must have occurred in
prior years.
b.
Cash
Realized losses (income)

35
5
Investment in AFS securities

Unrealized gains (AOCI)

8
Realized gains (income)

Solutions Manual, Chapter 1

40

Cambridge Business Publishers, 2010


1

E1.3

Held-to-Maturity Investments

Amortization schedule (supports numbers in entries below)


Interest income
Amortization
Investment balance
(4% x beginning
($250,000 interest (beginning balance
investment balance)
income)
amortization)
1/1/2010
$5,222,591
12/31/2010
$208,904
$41,096
5,181,495
12/31/2011
207,260
42,740
5,138,755
12/31/2012
205,550
44,450
5,094,305
12/31/2013
203,772
46,228
5,048,077
12/31/2014
201,923
48,077
5,000,000
January 1, 2010
Investment in HTM
securities

5,222,591
Cash

December 31, 2010


Cash

5,222,591
250,000

Investment income
Investment in HTM securities
December 31, 2011
Cash

208,904
41,096
250,000

Investment income
Investment in HTM securities
December 31, 2012
Cash

207,260
42,740
250,000

Investment income
Investment in HTM securities
December 31, 2013
Cash

205,550
44,450
250,000

Investment income
Investment in HTM securities
December 31, 2014
Cash

203,772
46,228
250,000

Investment income
Investment in HTM securities

Cambridge Business Publishers, 2010


2
Edition

201,923
48,077

Advanced Accounting, 1st

Cash

5,000,000
Investment in HTM securities

E1.4

5,000,000

Investment in Trading, AFS and HTM Securities


2010

Income statement
Investment gains
Investment losses
Interest income
Balance sheet
Assets
Investments-trading
Investments-AFS
Investments-HTM
Equity
AOCI gains (losses)

$ 10,000
(20,000)

380,000
640,000

40,000

2011

2012

$ 25,000
7,778

$ (40,000)
7,849

510,000
196,227

535,000
198,076

(90,000)

35,000

Amortization schedule for HTM investment (supports balances above)


Interest income
Amortization
Investment balance
(4% x beginning
(Interest income (Beginning balance
investment balance)
$6,000)
+ amortization)
1/2/2011
$194,449
12/31/2011
$7,778
$1,778
196,227
12/31/2012
7,849
1,849
198,076
E1.5

Equity Method Investment with Intercompany Sales and Profits

Calculation of 2010 equity in CCEs net income:


Coca-Colas share of CCEs reported income (35% x $1 million)
+ Realized profit on intercompany sales (35% x ($700,000 ($700,000/1.25)))
- Unrealized profit on intercompany sales (35% x ($775,000 ($775,000/1.25)))
Equity in net income of CCE
Entry to record equity in CCEs net income:
Investment in CCE
Equity in income of CCE

Solutions Manual, Chapter 1

$ 350,000
49,000
(54,250)
$ 344,750

344,750
344,750

Cambridge Business Publishers, 2010


3

E1.6

Equity Method Investment with Cost in Excess of Book Value

Analysis of acquisition cost (not required):


Acquisition cost
40% x book value
Excess of fair value over book value:
Patents (40% x $4,000,000)
Technology (40% x $1,000,000)
Goodwill

$ 5,000,000
$ 2,400,000
1,600,000
400,000

4,400,000
$ 600,000

Calculation of 2011 equity in Roncos net income:


Revcos share of Roncos reported income (40% x $900,000)
- Amortization of patent undervaluation ($1,600,000/10)
- Amortization of unreported technology ($400,000/5)
Equity in net income of Ronco
Revcos entries for 2011:
January 1, 2011
Investment in Ronco

$ 360,000
(160,000)
(80,000)
$ 120,000

5,000,000
Cash

During 2011
Cash

5,000,000
100,000

Investment in Ronco
December 31, 2011
Investment in Ronco

100,000
120,000

Equity in net income of Ronco


E1.7

120,000

Equity Method and Other Comprehensive Income

Calculation of 2012 equity in net income:


Share of reported net income (25% x $900,000)
-Amortization of intangibles (25% x $2,000,000/4)
Equity in net income
Journal entries for 2012:
Investment in Turner

$225,000
(125,000)
$100,000
6,000,000

Cash
Investment in Turner

6,000,000
100,000

Equity in income of Turner


Cash

100,000
60,000

Investment in Turner
Cambridge Business Publishers, 2010
4
Edition

60,000

Advanced Accounting, 1st

OCI

7,500
Investment in Turner

E1.8

7,500

Equity Method Investment Cost Computation

Changes in the investment balance in 2010, 2011, and 2012:


2010
40% reported net income
$ 480,000
Amortization of unreported
intangibles (40% x $4,000,000/5)
(320,000)
Equity in net income
$ 160,000
Less 40% dividends
(80,000)
Change in investment balance
$ 80,000

2011
$ 600,000

2012
$ 560,000

(320,000)
$ 280,000
(100,000)
$ 180,000

(320,000)
$ 240,000
(92,000)
$ 148,000

Total increase in investment balance = $80,000 + $180,000 + $148,000 = $408,000


January 2, 2010 investment cost = $14,608,000 $408,000 = $14,200,000
E1.9

Joint Venture

(in millions)
Each investor reports the investment on its December 31, 2012 balance sheet at $2,250,000 (=
$2,000,000 + 50% x $500,000).
Each investor reports equity in the joint ventures net income at $250,000 on its 2012 income
statement.
The individual assets and liabilities of the joint venture are not reported separately by the
venturers.
E1.10 Equity Method Investment with Indefinite Life Intangibles Several Years Later
Calculation of 2011 equity in Taylors net income:
Saxtons share of Taylors reported income (25% x $250,000)
- Depreciation of plant and equipment (25% x $1,800,000/15)
Equity in net income of Taylor

$ 62,500
(30,000)
$ 32,500

Note: There is no amortization of the customer database because its life is over. The equity
method does not report impairment losses on indefinite life intangibles.

Solutions Manual, Chapter 1

Cambridge Business Publishers, 2010


5

Saxtons entries for 2011:


During 2011
Cash

25,000
Investment in Taylor

25,000

December 31, 2011


Investment in Taylor

32,500
Equity in net income of Taylor

32,500

E1.11 Statutory Merger and Stock Investment (see related E1.10)


(in millions)
a.
Current assets
Plant and equipment
Customer database
Brand names
Goodwill

10.0
51.8
.5
1.5
4.2
Current liabilities
Long-term debt
Cash

b.
Investment in Taylor

16
40
12
12

Cash

12

E1.12 Statutory Merger


(in millions)
Current assets
Plant and equipment
Intangibles
Goodwill

10
40
25
23
Current liabilities
Long-term debt
Cash

Cambridge Business Publishers, 2010


6
Edition

12
36
50

Advanced Accounting, 1st

PROBLEMS
P1.1

Investments in Marketable Securities

a.
3/5/10
Investment in trading security A

350,000
Cash

350,000

6/3/10
Cash
Loss on sale of trading securities
(income)

325,000
25,000
Investment in trading
security A

350,000

7/14/10
Investment in trading security B

225,000
Cash

225,000

8/2/10
Investment in AFS security D

175,000
Cash

175,000

11/20/10
Investment in AFS security E

300,000
Cash

300,000

12/31/10
Investment in trading security B

27,000
Unrealized gain on trading
securities (income)

27,000

Unrealized loss on AFS securities


(OCI)

50,000
Investment in AFS security E

Investment in AFS security D

15,000
Unrealized gain on AFS
securities (OCI)

Solutions Manual, Chapter 1

50,000

15,000

Cambridge Business Publishers, 2010


7

1/15/11
Cash
Realized loss on trading securities
(income)

235,000
17,000
Investment in trading
security B

4/2/11
Cash

252,000
213,000

Investment in AFS security D


Realized gain on AFS
securities (income)
Unrealized gain on AFS
securities (OCI)

190,000
23,000
15,000

Realized gain on AFS


securities (income)
4/6/11
Investment in AFS security F

15,000
710,000

Cash
9/1/11
Investment in trading security C

710,000
400,000

Cash
12/31/11
Investment in trading security C

400,000
10,000

Unrealized gain on trading


securities (income)
Unrealized loss on AFS
securities (OCI)

10,000
35,000

Investment in AFS security E


Unrealized loss on AFS
securities (OCI)

20,000
Investment in AFS security F

Cambridge Business Publishers, 2010


8
Edition

35,000

20,000

Advanced Accounting, 1st

b.

2010 Financial Statements

Balance Sheet, 12/31/10


Assets:
Investments in securities
($225,000 + 175,000 + 300,000 + 27,000 50,000 + 15,000)

Equity:
AOCI

35,000 loss (dr)

Income Statement, 2010


Realized loss
Unrealized gain
Net change in income
2011 Financial Statements
Balance Sheet, 12/31/11
Assets:
Investments in securities ($692,000 252,000 190,000 + 710,000
+ 400,000 + 10,000 35,000 20,000)

(25,000)
27,000
2,000 increase

1,315,000

Equity:
AOCI ($35,000 15,000 35,000 20,000)
Income Statement, 2011
Realized loss
Realized gain ($23,000 + 15,000)
Unrealized gain
Net change in income

692,000

105,000 loss (dr)


$

(17,000)
38,000
10,000
31,000 increase

c.
The valuation of investments on the balance sheet is the same. Each years net losses reported in
AOCI on the balance sheet are instead reported on the income statement.
In 2011, $15,000 of the realized gain on sale of AFS securities is not reported in income, since it
was reported in income in 2010. The $55,000 net unrealized loss on AFS securities recognized
at year-end appears on the income statement.

Solutions Manual, Chapter 1

Cambridge Business Publishers, 2010


9

Summary of gains and losses reported in income (not required):


Classified as
AFS

Classified as
Trading

Change in income if
AFS securities
classified as trading

2010 income
Realized loss
Unrealized gain
Unrealized loss
Change in income

$(25,000)
27,000

$ 2,000

$(25,000)
42,000
(50,000)
$(33,000)

$(35,000)

2011 income
Realized loss
Realized gain
Unrealized loss
Unrealized gain
Change in income

$(17,000)
38,000

10,000
$ 31,000

$(17,000)
23,000
(55,000)
10,000
$(39,000)

$(70,000)

By classifying the loss securities as AFS, the company delays reporting the losses in income until
the securities are sold.
P1.2

Held-to-Maturity Intercorporate Debt Investments

a.

Bond #1 pays $60,000 per year in interest and $1,000,000 at maturity.

Cash flow
$60,000
$60,000
$60,000
$60,000
$1,060,000
Total price

Present value calculation


$60,000/1.05
$60,000/(1.05)2
$60,000/(1.05)3
$60,000/(1.05)4
$1,060,000/(1.05)5

Present value
$ 57,143
54,422
51,830
49,362
830,538
$1,043,295

Bond #2 pays $20,000 per year in interest and $500,000 at maturity.


Cash flow
$20,000
$20,000
$20,000
$520,000
Total price

Present value calculation


$20,000/1.05
$20,000/(1.05)2
$20,000/(1.05)3
$520,000/(1.05)4

Cambridge Business Publishers, 2010


10
Edition

Present value
$ 19,048
18,141
17,277
427,805
$ 482,271

Advanced Accounting, 1st

Amortization tables to support answers to requirements b, c and d:


Bond #1
Interest income
(5% x beginning
investment balance)
1/1/2010
12/31/2010
12/31/2011
12/31/2012
12/31/2013
12/31/2014

Amortization
($60,000 interest
income)

$52,165
51,773
51,362
50,930
50,475

$7,835
8,227
8,638
9,070
9,525

Investment balance
(beginning balance
amortization)
$1,043,295
1,035,460
1,027,233
1,018,595
1,009,525
1,000,000

Bond #2
Interest income
(5% x beginning
investment balance)
1/1/2010
12/31/2010
12/31/2011
12/31/2012
12/31/2013

Amortization
(interest income
$20,000)

$24,114
24,319
24,535
24,761

$4,114
4,319
4,535
4,761

Investment balance
(beginning balance
+ amortization)
$482,271
$486,385
490,704
495,239
500,000

b.
Bond #1
Bond #2
Total interest income

2010
$ 52,165
24,114
$ 76,279

2011
$ 51,773
24,319
$ 76,092

c.
$1,018,595 + $495,239 = $1,513,834
d.
U.S. GAAP indicates that there must be an other than temporary decline in the value of the
security, making it improbable that the bond issuer will be able to make the remaining interest
and principal payments per the bond agreement. Factors indicating impairment loss relate to the
financial health of the bond issuer, such as failure to make payments on other debts and a
significant decline in credit rating.
The December 31, 2013 carrying value for the $1,000,000 bond is $1,009,525. The impairment
loss is $509,525, reported in income.

Solutions Manual, Chapter 1

Cambridge Business Publishers, 2010


11

P1.3

Held-to-Maturity Intercorporate Debt Investment, Impairment Losses

a.
Impairment loss

1,100,000
Investments in HTM securities

1,100,000

The loss appears on Hansens income statement.


b.
Find the interest rate X that solves the following equation, where $175,000 = 5% x $3,500,000:
$2,400,000 = $175,000/(1.X) + $175,000/(1.X)2 + $3,675,000/(1.X)3
X = 20%
c.
Interest revenue for 2008 = 20% x $2,400,000 = $480,000
Cash
Investments in HTM
securities

175,000
305,000
Interest revenue

480,000

December 31, 2008 investment balance: $2,400,000 + $305,000 = $2,705,000


d.
Impairment reversals are not reported, per U.S. GAAP.
P1.4

Equity Method Investment Several Years after Acquisition

a.

Calculation of 2012 equity in net income

Better Bottlers net income (45% x $2,500,000)


- Amortization of patents and trademarks revaluation (45% x
($10,000,000/10))
- Amortization of brand names (45% x ($9,000,000/15))
Equity in net income of Better Bottlers
Best Beverages journal entries for 2012:
Investment in Better Bottlers
Equity in net income of
Better Bottlers
Cash (45% x $650,000)

$ 1,125,000
(450,000)
(270,000)
$ 405,000
405,000
405,000
292,500

Investment in Better Bottlers


Cambridge Business Publishers, 2010
12
Edition

292,500
Advanced Accounting, 1st

b.
Investment balance, January 2, 2009
+ 45% x 2009 to 2012 reported income less dividends (45% x
($25,000,000 $13,000,000))
4 years of revaluation write-offs:
$450,000 x 4
$270,000 x 4
Investment balance, December 31, 2012
P1.5

$ 30,000,000
5,400,000
(1,800,000)
(1,080,000)
$ 32,520,000

Equity Method Investment Several Years after Acquisition

a.
(Calculation of equity in net income for 2010-2011 provided in addition to 2012s calculation,
for use in requirement c.)
Equity in net income calculation
30% x Seaways net income
Write-off of P&E revaluation (30% x $4,000,000/10
each year)
Amortization of intangibles (30% x $6,000,000/2 for
2010 and 2011 only)
2011 ending inventory profit, upstream
(30% x ($925,000 $925,000/1.25))
2011 ending inventory profit, downstream
(30% x ($420,000 $420,000/1.2))
2012 ending inventory profit, upstream
(30% x ($625,000 $625,000/1.25))
2012 ending inventory profit, downstream
(30% x ($696,000 $696,000/1.2))
Equity in net income
b.
Investment in Seaway

2010-2011
$ 4,200,000

2012
$1,200,000

240,000

120,000

(1,800,000)
(55,500)

55,500

(21,000)

21,000
(37,500)

_______
$ 2,563,500
1,324,200

Equity in income of Seaway


Unrealized loss (OCI)

1,324,200
240,000

Investment in Seaway
Cash

240,000
450,000

Investment in Seaway

Solutions Manual, Chapter 1

(34,800)
$ 1,324,200

450,000

Cambridge Business Publishers, 2010


13

c.
Investment, January 1, 2010
+ Equity in net income, 2010-2011
+ Unrealized gains on AFS securities, 2010-2011 (30% x $1 million)
Dividends, 2010-2011 (30% x $5 million)
+ Equity in net income, 2012
Unrealized losses on AFS securities, 2012 (30% x $800,000)
Dividends, 2012 (30% x $1.5 million)
Investment, December 31, 2012
P1.6

$ 10,000,000
2,563,500
300,000
(1,500,000)
1,324,200
(240,000)
(450,000)
$ 11,997,700

Equity Method Investment with Several Assets in Excess of Book Value

a.
Cambridge has $500,000/$0.50 = 1,000,000 shares outstanding
40% x 1,000,000 = 400,000 shares acquired
b.
Calculation of 2011 equity in net income (in thousands)
Cambridges net income (40% x $1,000)
$ 400
Adjusted for Birminghams share of revaluation write-offs:
Additional cost of goods sold (40% x $300)
(120)
+ Depreciation on revaluation of P&E (40% x $400/20)
8
Amortization of franchises (40% x ($1,300/5))
(104)
Equity in Cambridge net income
$ 184
Note: Because Cambridge uses FIFO, the beginning inventory is completely sold during the
year.
P1.7

Equity Method Investment, Intercompany Sales

(in thousands)
a.
Since none of the merchandise has been sold to outside parties, all intercompany profits are
unconfirmed.
Calculation of 2012 equity in net income:
Jacksons net income (40% x $30,000)
Unconfirmed profit on downstream ending inventory ($65,000
($65,000/1.3))x 40%
Unconfirmed profit on upstream ending inventory ($54,000
($54,000/1.35)) x 40%
Equity in Jacksons net income
Cambridge Business Publishers, 2010
14
Edition

$ 12,000
(6,000)
(5,600)
$
400

Advanced Accounting, 1st

b.

Sales revenue
Cost of sales
Gross margin
Gross margin %

Harcker Corporation
As reported
Excluding
following U.S. Intercompan
GAAP
y
Transactions
$ 131,000
$ 66,000
110,000
60,000
$ 21,000
$ 6,000
16%
9%

Jackson Corporation
As reported
Excluding
following U.S. Intercompany
GAAP
Transactions
$ 264,000
229,000
$ 35,000
13%

$ 210,000
189,000
$ 21,000
10%

Both corporations report higher gross margins as a percent of sales when they include
intercompany transactions. One could easily make the argument that these intercompany sales
distort the 2012 financial results, since pricing to outside customers only achieves a 9% or 10%
gross margin on sales, while Harckers sales to Jackson achieve a 23% margin [ = ($65,000
50,000)/$65,000] and Jacksons sales to Harcker achieve a 26% margin [ = ($54,000 40,000)/
$54,000].
The equity method removes the investors share of unconfirmed gross profits on upstream and
downstream merchandise sales in the equity method income accrual, but does not adjust each
companys reported sales and cost of sales for intercompany transactions.
Note to instructor: This problem provides an introduction to elimination of unconfirmed
intercompany profits in consolidation, covered in Chapter 6.
P1.8

Equity Investments, Various Reporting Methods

(in thousands)
a.
Balance Sheet, December 31, 2010
Current assets
$ 38,6001
Property, net
450,000
Investment in Quarry (AFS)
1,200
Identifiable intangibles
5,000
_____
Total assets
$ 494,800
2010 Income Statement
Sales revenue
Investment income
Cost of sales
Operating expenses
Net income
1
$38,600 = $40,000 $1,500 + $100

Solutions Manual, Chapter 1

Current liabilities
Long-term liabilities
Capital stock
Retained earnings
AOCI
Total liabilities and equity

20,000
200,000
90,000
185,100
(300)
$ 494,800
$ 900,000
100
(750,000)
(140,000)
$ 10,100

Cambridge Business Publishers, 2010


15

b.
Balance Sheet, December 31, 2010
Current assets
$ 34,4001
Property, net
450,000
Investment in Quarry
6,8002
Identifiable intangibles
5,000
Total assets
$ 496,200

Current liabilities
Long-term liabilities
Capital stock
Retained earnings
Total liabilities and equity

2010 Income Statement


Sales revenue
Equity in income of Quarry
Cost of sales
Operating expenses
Net income
1
$34,400 = $40,000 $6,000 + $400
2
$6,800 = $6,000 + (40% x $3,000) - (40% x $1,000)
c.
Balance Sheet, December 31, 2010
Current assets
$ 31,0001
Property, net
535,000
Identifiable intangibles
5,000
Goodwill
11,0002
Total assets
$ 582,000

20,000
200,000
90,000
186,200
$ 496,200
$ 900,000
1,200
(750,000)
(140,000)
$ 11,200

Current liabilities
Long-term liabilities
Capital stock
Retained earnings
Total liabilities and equity

2010 Income Statement


Sales revenue
Cost of sales
Operating expenses
Net income

23,000
281,000
90,000
188,0003
$ 582,000
$ 960,000
(770,000)
(177,000)
$ 13,000

$31,000 = $40,000 $15,000 + $5,000 + $1,000 (dividends)


$11,000 = $15,000 $4,000
3
$188,000 = $185,000 + $3,000
2

Cambridge Business Publishers, 2010


16
Edition

Advanced Accounting, 1st

P1.9

Joint Venture, Various Reporting Methods

(in millions)

Allen
Corp
$
7.251
210.00

225.00
$ 442.25

Current assets
Plant and equipment, net
Investment in Albarcol Enterprises
Intangibles
Total assets
Current liabilities
Noncurrent liabilities
Capital stock
Retained earnings
Total liabilities and equity

24.25
340.00
10.00
68.002
$ 442.25

Barkley
Corp
$ 0.4
65.0
4.23
5.0
$ 74.6

Collins
Corp
$ 0.6
42.0
1.5

$ 44.1

0.2
55.0
1.0
18.44
$ 74.6

0.8
30.0
5.0
8.3
$ 44.1

$7.25 = $1 + [50% x ($0.5 + $12)]


$68 = $67 + (50% x $2)
3
$4.2 = $3.5 + (35% x $2)
4
$18.4 = $17.7 + (35% x $2)
2

Note to instructor: Albarcol reported net income of $2 in 2012; $2 = $12 ending equity balance
- $10 original investment
P1.10 Balance Sheet after Business Acquisition
Wilson Corporation
Balance Sheet
(in millions)
Assets
Current assets
Property and equipment
Intangibles
Goodwill

Total assets
1

20
565
49
131

___
$ 647

Liabilities
Current liabilities
Long-term debt
Total liabilities
Equity
Capital stock
Retained earnings
AOCI
Total equity
Total liabilities and equity

27
465
$ 492
$

50
120
(15)
$ 155
$ 647

$13 = $45 ($12 + $15 + $4) + $25 $17 $9

Solutions Manual, Chapter 1

Cambridge Business Publishers, 2010


17

P1.11 Business Acquisition


( in thousands)
Cash and receivables
Inventory
Plant and equipment
Other tangible assets
Distribution relationships
Trademarks, copyrights and brands
Other identifiable intangible assets
Goodwill

466
142
21
131
715
834
1,961
1,329
Accounts payable
Cash
Common stock

686
369
4,544

P1.12 Joint Venture Reporting, IFRS


(all dollar amounts in millions)
a.
$2,022 - $1,107 = $915/$2,615 = 35%
or $186/$532 = 35%
b.
Each account balance is calculated as PepsiCos balance plus 35% x PBGs balance, except for
goodwill and equity.
Balance Sheet
Current assets
$ 11,231
Other noncurrent assets
25,965
Goodwill
1,107
Total assets
$ 38,303
Liabilities
$ 21,069
Equity
17,234
Total liabilities and equity
$ 38,303
Income Statement
Revenues
$ 44,231
Cost of goods sold
(20,618)
Operating expenses
(17,955)
Net income
$ 5,658
c.
Equity Method
Proportionate Consolidation
Liabilities to assets
$17,394/$34,628 = 50%
$21,069/$38,303 = 55%
Liabilities to equity
$17,394/$17,234 = 101%
$21,069/$17,234 = 122%
PBG is more highly leveraged than PepsiCo. When a proportion of its liabilities are aggregated
with those of PepsiCo, PepsiCo looks more leveraged.
Cambridge Business Publishers, 2010
18
Edition

Advanced Accounting, 1st

You might also like