Professional Documents
Culture Documents
1. Because the acquisition price will usually differ from the book value of the
liability, a gain or loss has been created which is not recorded within the
individual records of either company.
2. Because of the amortization of any associated discounts and/or
premiums, the interest income being reported by the buyer will not
correspond with the interest expense of the debtor.
C. In the year of acquisition, all intercompany accounts (the liability, the
receivable, interest income, and interest expense) are eliminated within the
consolidation process while the gain or loss (which produced all of the
discrepancies because of the initial difference) is recognized.
1. Although several alternatives exist, this textbook assigns all income
effects resulting from the retirement to the parent company, the party
ultimately responsible for the decision to reacquire the debt.
2. Any noncontrolling interest is, therefore, not affected by the adjustments
utilized to consolidate intercompany debt.
D. Even after the year of retirement, all intercompany accounts must be
eliminated again in each subsequent consolidation; however, the beginning
retained earnings of the parent company is adjusted rather than a gain or loss
account.
1. The change in retained earnings is needed because a gain or loss was
created in a prior year by the retirement of the debt, but only interest
income and interest expense were recognized by the two parties.
2. The amount of the change made to retained earnings at any point in time
is the original gain or loss adjusted for the subsequent amortization of
discounts or premiums.
III. Subsidiary preferred stock
A. Subsidiary preferred shares not owned by the parent are a component of
the noncontrolling interest.
B. In an acquisition, the fair value of any subsidiary preferred shares not
acquired by the parent is added to any consideration transferred along
with the fair value of the noncontrolling interest in common shares to
compute the acquisition-date fair value of the subsidiary.
IV. Consolidated statement of cash flows
A. Statement is produced from consolidated balance sheet and income statement and not from
the separate cash flow statements of the component companies.
B. Intercompany cash transfers are omitted from this statement because they do not occur with
an outside, unrelated party.
C. The "Noncontrolling Interest's Share of the Subsidiary's Income'' is not included as a cash flow
although any dividends paid to these outside owners is reported as a financing
activity.
V. Consolidated earnings per share
A. This computation normally follows the pattern described in intermediate accounting textbooks.
For basic EPS, consolidated net income is divided by the weightedaverage number
of parent shares outstanding. If convertibles (such as bonds or warrants) exist for the
parent shares, their weight must be included in computing diluted EPS but only if
earnings per share is reduced.
1. The subsidiary's diluted earnings per share are computed first to arrive at (1) an earnings
figure and (2) a shares figure.
2. The portion of the shares figure belonging to the parent is computed. That percentage of
the subsidiary's diluted earnings is then added to the parent's income in order
to complete the earnings per share computation.
VI. Subsidiary stock transactions
A. If the subsidiary issues new shares of stock or reacquires its own shares as treasury stock, a
change is created in the book value underlying the parent's investment account. The
increase or decrease should be reflected by the parent as an adjustment to this
balance.
B. The book value of the subsidiary that corresponds to the parent's ownership is measured
before and after the transaction with any alteration recorded directly to the
investment account. The parent's additional paidin capital (or retained earnings)
account is normally adjusted although the recognition of a gain or loss is an alternate
accounting treatment.
C. Treasury stock acquired by the subsidiary may also necessitate a similar adjustment to the
parent's investment account. In addition, any subsidiary treasury stock is eliminated
within the consolidation process.
Learning Objectives
Having completed Chapter 6, students should have fulfilled each of the following learning
objectives:
1. Describe a variable interest entity and primary beneficiary. Also should know when a
variable interest entity is subject to consolidation.
2. Eliminate all intercompany debt accounts and recognize any associated gain or loss
created whenever one company acquires an affiliate's debt instrument from an
outside party.
3. Recognize that intercompany debt transactions require a constantly changing
consolidation entry to be prepared for each subsequent period until the debt is
formally retired.
4. Compute the appropriate amounts and make the worksheet entry needed in each
subsequent consolidation when one company has purchased the debt of an
affiliate directly from an outside parry.
5. Discuss the various theories as to the appropriate allocation of any income effect created
by intercompany debt transactions and identify the assignment employed in this
textbook (and the rationale for its use).
6. Understand that subsidiary preferred stocks not owned by the parent are initially valued in
consolidated financial reports as noncontrolling interest at acquisition-date fair
value.
7. Prepare a consolidated statement of cash flows.
8. Compute basic and diluted earnings per share for a business combination in which the
subsidiary has dilutive convertible securities.
9. Identify subsidiary stock transactions that can impact the underlying book value figure
recorded within the parent's Investment account.
10. Calculate the effect that a subsidiary stock transaction has on the parent's investment
balance and make the required journal entry to record that impact.
Parent company officials made the actual choice that created the loss. Therefore,
assigning the $300,000 to the subsidiary directs the impact of their reasoned decision to
the wrong party. In effect, the subsidiary had nothing to do with this transaction (as
indicated in the case) so that its financial records should not be affected by the
$300,000 loss.
The debt was that of the subsidiary. Because the subsidiary's debt is being retired, all of
the $300,000 should be attributed to that party. Financial records measure the results of
transactions and the retirement simply culminates an earlier transaction made by the
subsidiary. The parent is doing no more than acting as an agent for the subsidiary (as
indicated in the case). If the subsidiary had acquired its own debt, for example, no
question as to the assignment would have existed. Thus, changing that assignment
simply because the parent was forced to be the acquirer is not justified.
Both parties were involved in the transaction so that some allocation of the loss is
required. If, at the time of repurchase, a discount existed within the subsidiary's
accounts, this figure would have been amortized to interest expense (if the debt had not
been retired). Thus, the $300,000 loss was accepted now in place of the later
amortization. This reasoning then assigns this portion of the loss to the subsidiary.
Because the parent was forced to pay more than face value, that remaining portion is
assigned to the buyer.
Answers to Questions
1. A variable interest entity (VIE) is a business structure that is designed to accomplish a
specific purpose. A VIE can take the form of a trust, partnership, joint venture, or
corporation although typically it has neither independent management nor
The direct or indirect ability to make decisions about the entity's activities
The obligation to absorb the expected losses of the entity if they occur, or
The right to receive the expected residual returns of the entity if they occur
4. Because the bonds were purchased from an outside party, the acquisition price is likely to
differ from the book value of the debt as found on the subsidiary's records. This
difference creates accounting problems in handling the intercompany transaction.
From a consolidated perspective, the debt has been retired; a gain or loss should be
reported with no further interest being recorded. In reality, each company will continue
to maintain these bonds on their individual financial records. Also, because discounts
and/or premiums are likely to be present, both of these account balances as well as
the interest income/expense will change from period to period because of
amortization. For reporting purposes, all individual accounts must be eliminated with
the gain or loss being reported so that the events are shown from the vantage point
of the consolidated entity.
5. If the bonds are acquired directly from the affiliate company, all reciprocal accounts will be
equal in amount. The debt and the receivable will be in agreement so that no gain or loss is
created. Interest income and interest expense should also reflect identical amounts.
Therefore, the consolidation process for this type of intercompany debt requires no more than
the offsetting of the various reciprocal balances.
6. The gain or loss to be reported is the difference between the price paid and the book value of
the debt on the date of acquisition. For consolidation purposes, this gain or loss should be
recognized immediately on the date of acquisition.
7. Because the bonds are still legally outstanding, they will continue to be found on both sets of
financial records. Thus, each account (Bonds Payable, Investment in Bonds, Interest
Expense, and Interest Income) must be eliminated within the consolidation process. Any gain
or loss on the retirement as well as later effects on interest caused by amortization are also
included to arrive at an adjustment to the beginning retained earnings of the parent company.
8. The original gain is never recognized within the financial records of either company. Thus,
within the consolidation process for the year of acquisition, the gain is directly recorded
whereas (for each subsequent year) it is entered as an adjustment to beginning retained
earnings. In addition, because the book value of the debt and the investment are not in
agreement, the interest expense and interest income balances being recorded by the two
companies will differ each year because of the amortization process. This amortization
effectively reduces the difference between the individual retained earnings balances and the
total that is appropriate for the consolidated entity. Consequently, a smaller change is needed
each period to arrive at the balance to be reported. For this reason, the annual adjustment to
beginning retained earnings gradually decreases over the life of the bond.
9. No set rule exists for assigning the income effects that result from intercompany debt
transactions although several different theories have been put forth over the years which
include: (1) assignment of the entire amount to the debtor, (2) assignment of the entire amount
to the buyer, and (3) allocation of the gain or loss between the two parties in some manner.
This textbook attributes the entire income effect (the $45,000 gain in this case) to the parent
company. Assignment to the parent is justified because that party is ultimately responsible for
the decision being made to retire the debt. The answer to the discussion question included in
this chapter analyzes this question in more detail.
10. Subsidiary outstanding preferred shares are part of the noncontrolling interest and are
included in the consolidated financial statements at acquisition-date fair value and
subsequently adjusted for their share of subsidiary income and dividends.
11. The consolidated statement of cash flows is developed from the information found in the
consolidated balance sheet and income statement. Thus, the cash flows generated by
operating, investing, and financing activities are identified only after the consolidation of these
other statements.
12. The noncontrolling interest share of the subsidiarys income is a component of consolidated
net income. Consolidated net income then is adjusted for noncash and other items to arrive at
consolidated cash flows from operations. Any dividends paid by the subsidiary to these
outside owners are listed as a financing activity of the business combination because an
actual cash outflow is created.
13. An alternative to the normal diluted earnings per share calculation is required whenever the
subsidiary has dilutive convertible securities such as bonds or warrants. In this case, the
potential impact of the conversion of subsidiary shares must be factored into the overall
diluted earnings per share computation.
14. Basic Earnings per Share. The existence of subsidiary convertible securities does not affect
consolidated basic EPS. Consolidated basic earnings per share is computed by dividing
consolidated net income by the weighted average number of parent shares outstanding.
Diluted Earnings per Share. The subsidiary's diluted earnings per share is computed by
including both convertible items. The portion of the parent's controlled shares to the total
shares used in this calculation is then determined. Only this percentage (of the income figure
used in the subsidiary's computation) is added to the parent's income in arriving at the diluted
earnings per share for the business combination.
15. Several reasons could exist for a subsidiary to issue new shares of stock to outside parties.
Clearly, additional financing is brought into the company by any such sale. Also, stock
issuance may be used to entice new individuals to join the organization. Additional
management personnel, as an example, might be attracted to the company in this manner.
The company could also be forced to sell shares because of government regulation. Many
countries require some degree of local ownership as a prerequisite for operating within that
country.
16. Because the new stock was issued at a price above book value, the book value per share of
Metcalf's stock has been increased. Consequently, the book value of Washburn's investment
should be increased to reflect this change. To measure the effect, the underlying book value of
Washburn's investment is calculated both before and after the new issuance. Because the
increment is the result of a stock transaction, an increase is made to additional paidin capital
although recording a gain or loss is currently allowed. Although the subsidiary's shares (both
new and old) are eliminated in the consolidation process, the increase in the parent's APIC (or
gain or loss) does carry into the consolidated figures. In addition, the percentage of the
subsidiary attributed to the noncontrolling interest will have increased.
17. A stock dividend does not alter the book value of the subsidiary company and, thus, creates
no effect on Washburn's investment account or on the consolidated figures. Hence, no entry is
recorded at all by the parent company in connection with the subsidiary's stock dividend.
Answers to Problems
1. D
2. C
3. A
4. D
5. A
6. D Cash Flow from Operations:
Net income...................................................................
Depreciation.................................................................
Trademark amortization..............................................
Increase in accounts receivable................................
Increase in inventory..................................................
Increase in accounts payable....................................
Cash Flow from Operations.......................................
7. C
$45,000
10,000
15,000
(17,000)
(40,000)
12,000
(20,000)
$25,000
($12,000)
(1,000)
(25,000)
($38,000)
8. C
9. C
10. C Rodgers' Reported Balance.......................................
$200,000
80,000
21,000
(22,000)
13,000
$292,000
$21,000
(18,000)
(17,000)
$(14,000)
$400,000
(7,000) $393,000
100,000
1,700
4,830
(5,592)
$493,938
$10,600,000
(90,000)
$10,510,000
40%
$4,204,000
3,864,000
$340,000
(12,000)
$348,000
$360,000
8,000
$360,000
$368,000
$340,000
348,000
(368,000)
$424,000
3,960,000
1,696,000
400,000
6,480,000
(6,000,000)
$480,000
$300,000
200,000
(40,000)
$460,000
(30,000)
$430,000
$480,000
100%
$480,000
$630,000
80%
$504,000
$945,000
64%
$604,800
636,000
$(31,200)
$603,000
100%
$603,000
636,000
$(33,000)
23.
The total equity at risk is not sufficient to permit the entity to finance its
activities without additional subordinated financial support from other parties. In
most cases, if equity at risk is less than 10% of total assets, the risk is deemed
insufficient.
The equity investors in the VIE lack any one of the following three
characteristics of a controlling financial interest.
23. continued
3. The right to receive the expected residual returns of the entity (e.g.,
the investors' return may be capped by the entity's governing
documents or other arrangements with variable interest holders).
Consolidation is required if a parent has a variable interest that will
At the end of the 1st five-year lease term, if the parent opts to sell the facility,
and the proceeds are insufficient to repay the VIE investors, TecPC may be
required to pay up to 85% of the project's cost. Thus, a potential 15% risk.
Guarantees of return to VIE investors at market rate, if facility does not perform
as expected TecPC is still obligated to pay market rates.
If lease is not renewed, TecPC must either purchase the facility or sell it on
behalf of the VIE with a guarantee of Investors' (debt and equity) balances
representing a risk of decline in market value of asset
Debt guarantees
d. TecPC possesses the following characteristics of a primary beneficiary
Direct decision-making ability (end of five-year lease term)
Absorb a majority of the entity's expected losses if they occur (via debt
guarantees and guaranteed lease payments and residual value)
Receive a majority of the entity's expected residual returns if they occur (via use
of the facility and potential increase in its market value).
$ 60,000
20,000
80,000
100,000
$20,000
160,000
40,000
(120,000)
(60,000)
(20,000)
(20,000)
-0-
60,000
20,000
80,000
60,000
$20,000
When the business fair value of a VIE (that is a business) is greater than
assessed asset values, all identifiable assets and liabilities are reported at
fair values (unless a previously held interest) and the difference is treated
as a goodwill.
Cash
Marketing software
Computer equipment
Goodwill (excess business fair value)
Long-term debt
Noncontrolling interest
Pantech equity interest
$20,000
120,000
40,000
20,000
(120,000)
(60,000)
(20,000)
-0-
25.
$384,000
416,000
$32,000
$384,000
2,000
$386,000
$36,000
2,000
$34,000
Interest income:
Cash collection ($400,000 x 9%) .......................................
Amortization of discount for 2009 (above) ......................
Intercompany interest income ..........................................
$36,000
2,000
$38,000
386,000
34,000
400,000
10,000
38,000
390,000
34,000
24,000
26.
Revenues and Interest Income = $1,051,360 (add the two book values and
eliminate interest income on intercompany bond)
Operating and Interest Expense = $751,760 (add the two book values and
eliminate interest expense on intercompany bond)
Other Gains and Losses = $152,000 (add the two book values)
27.
$121,655
83,597
$38,058
$7,299
Interest expense:
$83,597 (book value [above]) x 10% .........
$8,360
$121,655
$8,000
7,299
701
$120,954
27. (continued)
Bonds Payable Balance, December 31, 2009
Book value, 1/1/09 (above) .............................
Amortization of discount:
Cash interest ($100,000 x 8%) ..................
Effective interest expense (above) ...........
Bonds payable, 12/31/09.......................
$83,597
$8,000
8,360
360
$83,957
Entry B12/31/09
Bonds Payable .................................................
83,957
Interest Income ................................................
7,299
Loss on Retirement of Debt ...........................
38,058
Investment in Bonds ..................................
120,954
Interest Expense ........................................
8,360
(To eliminate intercompany debt holdings and recognize loss on
retirement.)
b. Interest Balances for 2010
Interest income: $120,954 (investment
balance for the year) x 6% .........................................
$7,257
$8,396
$120,954
$8,000
7,257
743
$120,211
$83,957
$8,000
8,396
396
$84,353
$7,213
$8,435
27. (continued)
Investment Balance, December 31, 2011
Book value, January 1, 2011 (above) ........................
Amortization of premium:
Cash interest ($100,000 x 8%) .............................
Effective interest income (above) .......................
Investment balance, December 31, 2011........
Bonds Payable Balance, December 31, 2011
Book value, January 1, 2011 (above) ........................
Amortization of discount:
Cash interest ($100,000 x 8%) .............................
Effective interest expense (above) .....................
Bonds payable balance,
December 31, 2011 .....................................
$120,211
$8,000
7,213
787
$119,424
$84,353
$8,000
8,435
435
$84,788
$38,058
2,200
$35,858
Entry *B12/31/11
Bonds Payable ............................................................
Interest Income ...........................................................
Retained earnings, 1/1/11 (Parent) ............................
Investment in Bonds .............................................
Interest Expense ...................................................
84,788
7,213
35,858
119,424
8,435
$283,550
(221,749)
$61,801
Date
2007
2008
2009
Book
Value
$435,763
$438,055
$440,622
Effective
Interest
(12% Rate)
$52,292
$52,567
$52,875
Cash
Interest
$50,000
$50,000
$50,000
Amortization
$2,292
$2,567
$2,875
$25,000
22,684
Bonds Payable
Book value12/31/09 (computed above) ................
Cash interest ($500,000 x 10%) .................................
Effective interest expense ($443,497 x 12%) ...........
Amortization ..........................................................
Bonds payable, 12/31/10 ............................................
$50,000
53,220
YearEnd
Book Value
$438,055
$440,622
$443,497
$283,550
2,316
$281,234
$443,497
3,220
$446,717
223,359
22,684
61,801
26,610
281,234
28. continued
c. Loss on Retirement of Bond
Because Bloom uses the straightline method of amortization, the loss on
retirement must be computed again.
Original issue price1/1/07 .........................................................
Discount amortization (20072009) ([$64,237 11] x 3 years)..
Book value 12/31/09 ......................................................................
$435,763
17,519
$453,282
$226,641
283,550
$56,909
$283,550
(4,194)
$279,356
Interest Income
Cash interest ($250,000 x 10%) ....................................................
Premium amortization (above) .....................................................
Intercompany interest income2010 ....................................
$25,000
(4,194)
$20,806
Bonds Payable
Original issue price 1/1/07.............................................................
Discount amortization (20072010) [($64,237 11) x 4 years] ..
Book value 12/31/10 .................................................................
Opus ownership .......................................................................
Intercompany portion12/31/10 .......................................
$435,763
23,359
$459,122
50%
$229,561
Interest Expense
Cash interest ($250,000 x 10%) ....................................................
Discount amortization ([$64,237 11] x 1/2) ...............................
Intercompany interest expense2010 ..................................
$25,000
2,920
$27,920
229,561
20,806
56,909
27,920
279,356
29. (8 Minutes) (Determine goodwill for a purchase in which subsidiary has both
common stock and preferred stock)
Consideration transferred for common stock
Consideration transferred for preferred stock
Noncontrolling interest in common stock
Noncontrolling interest in preferred stock
Hepners acquisition-date fair value
Book value of Hepner
Goodwill
$1,600,000
630,000
400,000
270,000
$2,900,000
2,500,000
$400,000
30. (30 Minutes) (Consolidation entries for a purchase where subsidiary has
outstanding cumulative preferred stock.)
a. The preferred shares are entitled to the specified cumulative dividend. Thus, the
noncontrolling interest's share of the subsidiary's income equals $160,000 or 8
percent of the preferred stock's par value.
b. Acquisition-Date Fair Value Allocation and Amortization
Consideration transferred ............................................................ $14,040,000
Noncontrolling interest fair value (preferred shares).................
2,000,000
Acquisition-date fair value of Smith............................................. 16,040,000
Book value ..................................................................................... (16,000,000)
Franchises ......................................................................................
$40,000
Period of amortization ..................................................................
40 years
Annual amortization ......................................................................
$1,000
Investment in Smith Account, December 31, 2009
Consideration transferred, January 1, 2009 ............................... $14,040,000
Equity accrual (income remaining for common stock
after preferred stock dividend) ...............................................
290,000
Dividends collected ($360,000 total less $160,000
paid to preferred shareholders) .............................................
(200,000)
Amortization for 2009 (above) ..........................................................
(1,000)
Investment in Smith account, December 31, 2009...................... $14,129,000
c. Consolidation Entries
Entry S and A combined
Preferred Stock (Smith) ............................................. 2,000,000
Common Stock (Smith) .............................................. 4,000,000
Retained Earnings, 1/1/09 (Smith) ............................ 10,000,000
Franchises ...................................................................
40,000
Investment in Smith.........................................
14,040,000
Noncontrolling Interest in Smith, Inc.............
2,000,000
(To eliminate subsidiary stockholders equity, record excess fair values, and
record outside ownership of subsidiary's preferred stock at fair value)
30. c. (continued)
Entry I
31. (30 Minutes) (Prepare consolidation entries for a purchase where subsidiary
has outstanding preferred stock)
Consideration transferred for common stock
$ 7,368,000
Consideration transferred for preferred stock
3,100,000
Noncontrolling interest in common stock
4,912,000
Acquisition-date fair value for Young
$15,380,000
Youngs book value
15,000,000
Excess fair over book value
380,000
to building (5-year life)
$200,000
to equipment (10-year life)
(100,000)
100,000
to brand name (20-year life)
$280,000
CONSOLIDATION ENTRIES
Entries S and A combined
Preferred Stock (Young) ............................................ 1,000,000
Common Stock (Young) ............................................. 4,000,000
Retained Earnings (Young) ....................................... 10,000,000
Brand name..................................................................
280,000
Building ......................................................................
200,000
Equipment ..............................................................
Investment in Young's Preferred Stock (100%) .
Investment in Young's Common Stock (60%) ....
Noncontrolling interest ........................................
100,000
3,100,000
7,368,000
4,912,000
31. (continued)
Entry I1
Dividend Income .........................................................
80,000
Dividends Paid ......................................................
80,000
(To offset intercompany preferred stock dividend payments recognized as
income by parent$1,000,000 par value x 8% dividend rate.)
Entry I2
Dividend Income .........................................................
192,000
Dividends Paid ......................................................
192,000
(To eliminate intercompany dividend payments [60% of $320,000] on
common stock. Because the $320,000 in dividends remaining after Entry I1
equals exactly 8 percent of the common stock par value, the participation
factor does not affect the distribution.)
Entry E
Amortization Expense ................................................
44,000
Equipment ...................................................................
10,000
Building ..................................................................
Brand name ...........................................................
(To record 2009 amortization of specific accounts
recognized within acquisition price of preferred stock.)
40,000
14,000
32. (15 Minutes) (The effect that various events have on a consolidated statement of
cash flows.)
Sale of building. The $44,000 in cash received from the sale is listed as a
cash inflow within the company's investing activities. If the company
is using the direct approach in presenting cash flows from
operations, the $12,000 gain is merely omitted. However, if the
indirect approach is in use, the gain (a positive) must be eliminated
from net income by a subtraction.
33. (20 Minutes) (Determine cash flows from operations for a consolidated entity.)
NOTECORRECTION TO PROBLEM: The noncontrolling interests share of the
subsidiarys income is $9,800 (not $12,000 as listed on page 285 of text).
DIRECT APPROACH
Cash revenues (add book values, eliminate intercompany transfers,
and add decrease in accounts receivable) ....................................
$648,000
Cash inventory purchases (add book values, eliminate
intercompany transfers, eliminate unrealized gains, add increase in
inventory, and add decrease in accounts payable).......................
(370,000)
Depreciation and amortization (omit as noncash expenses)............
-0Other expenses (add book values) ......................................................
(40,000)
Gain on sale of equipment (omit because this is an investing activity)
-0Equity in earnings of Wallace (not an operating cash flow) .............
-0Cash generated from operations ..............................................
$238,000
INDIRECT APPROACH
Consolidated net income (computed below) ......................................
Adjustments:
Depreciation and amortization ..................................................
Gain on sale of equipment .........................................................
Increase in inventory ..................................................................
Decrease in accounts receivable ..............................................
Decrease in accounts payable ..................................................
Cash generated from operations .........................................
$216,000
61,000
(30,000)
(11,000)
8,000
(6,000)
$238,000
34. (30 Minutes) (Compute basic and diluted earnings per share for a business
combination.)
(Note: This question may require students to review earnings per share
fundamentals analyzed in intermediate accounting.)
The following computations assume that Parent acquired its interest in Sub's
bonds directly from Sub. Therefore, no gain or loss was created and interest
income will exactly offset interest expense.
BASIC EARNINGS PER SHAREBUSINESS COMBINATION
CONSOLIDATED NET INCOME
Parent's reported income .........................................
$150,000
Sub's reported income .............................................
130,000
Amortization expense ...............................................
(10,000)
Consolidated net income .....................................
$270,000
Parent shares outstanding ..................................
60,000
Basic earnings per share ($270,000 60,000) .........
$4.50
DILUTED EARNINGS PER SHARESUBSIDIARY
Reported earnings after amortization.............................
Shares outstanding .........................................................
Basic earnings per share (120,000 30,000) ................
Sub's earnings assuming conversion of Sub's bonds
($120,000 plus $24,000 in interest
saved net of taxes) .....................................................
Sub's shares assuming conversion of Sub's bonds
(30,000 + 12,000) .........................................................
Diluted earnings per share
(144,000 42,000) .......................................................
$120,000
30,000
$4.00
$144,000
42,000
$3.43
(rounded)
Because diluted earnings per share is below basic earnings per share, the
convertible bonds have a dilutive impact on the computation and should be
included.
PARENT'S SHARE OF SUBSIDIARY'S DILUTED EARNINGS
Total shares used in computation above ......................
42,000
Parent's ownership (30,000 plus 20% of 12,000) ..........
32,400
Parent's portion of shares (32,400 42,000) ...........
77%
Sub's earnings used in diluted computation
(above) ......................................................................
$144,000
Parent's portion of shares ..............................................
77%
(rounded)
60,000
10,000
70,000
$4.18
(rounded)
35. (10 Minutes) (Compute consolidated diluted earnings per share. Subsidiary has
stock warrants outstanding.)
Figures For Sonston's Basic Earnings Per Share
Net Income ......................................................................
Shares outstanding .........................................................
Assumed Conversion of Stock Warrants ......................
Repurchase of Treasury Stock with Proceeds of Stock
Warrants (10,000 x $10 = $100,000 $20) ......................
Shares for Basic Earnings Per Share Computation......
Shares Controlled by Primus: 40,000 + (20% of 5,000) =
Percentage of Total Held by Primus: 41,000 45,000 =
Income to be Included in Consolidated Diluted Earnings
Per Share $200,000 x 91% = $182,000
Earnings Consolidated Diluted Earnings Per Share:
Net Income Primus .......................................................
Net Income included from Sonston ...............................
Earnings ......................................................................
Outstanding Shares of Primus .......................................
$200,000
40,000
10,000
(5,000)
41,000
91%
5,000
45,000
(rounded)
$600,000
182,000
$782,000
100,000
36. (15 Minutes) (Compute consolidated diluted earnings per share. Subsidiary has
convertible bonds outstanding.)
Figures For Simon's Diluted Earnings Per Share
Earnings:
Net Income ......................................................................
Interest Saved if Bonds Are Converted .........................
Tax on Saved Interest (30%) ...........................................
Earnings for Diluted Earnings Per Share ......................
Shares:
Outstanding ......................................................................
Assumed Conversion of Bonds .....................................
Shares For Diluted Earnings Per Share Computation. .
$290,000
$80,000
(24,000)
56,000
$346,000
80,000
30,000
110,000
$480,000
(15,000)
252,580
$717,580
Shares:
Outstanding Shares of Garfun .......................................
80,000
37. (continued)
BASIC EARNINGS PER SHAREBUSINESS COMBINATION
Reported income (separate)Mason .......................
$110,000
Income of Dixon (80%) ...............................................
52,000
Preferred stock dividends (5,000 x $4) ....................
(20,000)
Earnings applicable to basic EPS .......................
$142,000
Mason's outstanding shares .....................................
50,000
Basic earnings per share ($142,000 50,000) .........
$2.84
DILUTED EARNINGS PER SHARE SUBSIDIARY (DIXON)
Net income after amortization....................................
$65,000
Interest (net of tax) saved assuming bond conversion
30,000
Income applicable to diluted EPS ..................
$95,000
Shares outstanding ....................................................
Assumed conversion of warrants ............................
Assumed acquisition of treasury stock with
proceeds of conversion [(10,000 x $20) $25] . .
Assumed conversion of bonds .................................
Shares applicable to diluted EPS ........................
Diluted EPSsubsidiary ($95,000 52,000) ............
30,000
10,000
(8,000)
20,000
52,000
$1.83
(rounded)
50,000
20,000
70,000
$2.27
(rounded)
38. (8 Minutes) (Effect of subsidiary stock issuance to public at a price above book
value per share)
Book Value of Subsidiary Prior to Issuing New Shares
(40,000 x $12) ..............................................................
Parent's Ownership .........................................................
Book Value Equivalency of Ownership .........................
Book Value of Subsidiary After Issuing New Shares
(above value plus 10,000 shares at $15.75 each) . . .
Parent's Ownership (40,000 50,000 shares) ...............
Book Value Equivalency of Ownership .........................
$480,000
100%
$480,000
$637,500
80%
$510,000
32,000
32,000
b. The book value underlying Davis' investment is $640,000 (see above) prior to
the issuance of the new shares. The 4,000 additional shares increase
subsidiary's total book value by $100,000 (the price of the stock) to $900,000.
Davis' ownership will have decreased to 2/3 (16,000 shares out of a total of
24,000) for a book value equivalency of just $600,000. Reducing the $640,000
(see a) to $600,000 requires a $40,000 decrease.
Financial RecordsDavis, Incorporated
Additional Paidin Capital ...........................................
Investment in Maxwell ..........................................
40,000
40,000
40. (55 Minutes) (Prepare consolidation entries following the subsidiary's issuance
of shares to outside parties.)
Initially, Abraham owns 18,000 shares (or 90%) of Sparks' outstanding shares
(the total number of shares can be determined by dividing the subsidiary's
Common Stock account by the $10 par value attributed to each share). After
the issuance of the additional 4,000 shares, an adjustment must be prepared
by the parent company to reflect the change in the underlying book value of
the subsidiary. Because that entry has not yet been recorded, it is included
on the consolidation worksheet as Entry C1 (labeled in this manner because
it is a correction). Next, because the controlling interest decreases to 75%,
its share of the excess acquisition-date fair value also decreases for the
same amount. This correction is seen below in Entry C2. The remainder of
the consolidation procedures follow the normal pattern described in
previous chapters.
Excess Acquisition-Date Fair Value Allocation and Amortization
Fair value (consideration transferred plus NCI fair value) ..........
Book value.........................................................................................
Payment in excess of book value ...................................................
Allocated to land based on fair value.............................................
Copyrights ........................................................................................
Life of Copyrights ............................................................................
Annual amortization .........................................................................
Adjustment for Stock Transaction
Adjusted book value of subsidiary on date of transaction
($480,000 + $100,000 + $144,000) ..............................................
Adjusted parent ownership (18,000 shares 24,000 shares) ......
Book value equivalency of parent ownership .........................
Book value equivalency of parent's investment
account before new issuance ($580,000 x 90%) .....................
Required increase (Entry C1) ..........................................................
Adjustment for Parents Decreased Share of Unamortized
Excess Acquisition-Date Fair Value
Excess acquisition-date fair value at 1/1/11
Land ............................................................................................
Copyrights ($80,000 less 2 years amortization).......................
Total 1/1/11 excess fair value over book value.........................
Controlling interest new share...................................................
New controlling interest in excess fair value ..........................
Controlling interest share based on original 90%...................
Reduction in Abrahams share of excess fair value (Entry C2). . .
$649,000
(480,000)
$169,000
89,000
$80,000
20 years
$4,000
$724,000
75%
$543,000
522,000
$21,000
$89,000
72,000
161,000
75%
120,750
144,900
$24,150
40. (continued)
CONSOLIDATION ENTRIES
Entry C1
Investment in Sparks .................................................
Additional Paidin Capital (Abraham) ..................
(To record adjustment necessitated by subsidiary
stock transaction, computation shown above.)
Entry C2
Additional Paidin Capital (Abraham).........................
Investment in Sparks.............................................
(To record reduction in Abrahams investment from
transfer or acquisition-date excess fair value over
book value to the noncontrolling interest share.)
21,000
21,000
24,150
Entry *C
Investment in Sparks .................................................
82,800
Retained Earnings, 1/1/11 (Abraham) .................
(Because initial value method is applied, equity accrual
for 20092010 is needed [$100,000 less the
two years amortization expense $4,000 x 2] x 90%)
Entry S
Common Stock (Sparks) ............................................
240,000
Additional Paidin Capital (Sparks) ...........................
104,000
Retained Earnings, 1/1/11 (Sparks) ..........................
380,000
Investment in Sparks (75%) .................................
Noncontrolling Interest in Sparks, 1/1/11 (25%).
(To eliminate subsidiary stockholders' equity accounts
against corresponding balance in Investment account
and to recognize noncontrolling interest. Stockholders
equity balances have been adjusted for increase in
book value during 20092010 and the issuance by the
subsidiary of 4,000 shares of stock on 1/1/11.)
Entry A
Land ............................................................................
89,000
Copyrights ...................................................................
72,000
Investment in Sparks (75%)..................................
Noncontrolling interest (25%) ..............................
(To recognize amounts within acquisition price
allocated to land and copyrights. Copyrights balance
has been reduced for 20092010 amortization to arrive
at 1/1/11 balance. NCI now reflects its 25% share of the
unamortized 1/1/11 balance.)
24,150
82,800
543,000
181,000
120,750
40,250
40. (continued)
Entry I
Dividend Income .........................................................
Dividends Paid ......................................................
(To eliminate intercompany dividends recorded by
parent as income [75% x $20,000].)
Entry E
Amortization Expense ................................................
Copyrights..............................................................
(To recognize current year amortization.)
15,000
15,000
4,000
4,000
$30,000
$40,000
10year life
20year life
As indicated in the problem, the parent is applying the partial equity method.
Hence an Entry *C must be recorded on the worksheet to convert the recorded
figures (amortization is needed for the three years prior to 2012) to equity
balances:
Amortization expense ($5,000 3 years) = ..............
$15,000 (Entry *C)
Unrealized gain in ending inventory (downstream):
Ending balance ...........................................................
Markup ($20,000 $100,000) .....................................
Unrealized gain to be eliminated ..............................
$10,000
20%
$2,000
(Entry G)
$282,000
50%
$141,000
145,500
$4,500
(Entry B)
Amortization during 2012 changed the carrying value of the bond payable from
$282,000 to $288,000 (found in the balance sheet) and the investment from
$145,500 to $147,000. This amortization also affects interest income and
expense accounts.
Entry A reflects remaining values after three years of amortizations.
41. continued
Consolidation
Accounts
Pavin
Revenues...............................................
Cost of goods sold...............................
Expenses...............................................
Interest expensebonds ....................
Interest incomebond investment.....
Loss on extinguishment of bonds.......
Equity in income of Stabler..................
Net income.........................................
$(345,000)
(247,000)
155,000
$(437,000)
$(361,000)
(123,000)
61,000
$(423,000)
$217,000
175,000
613,000
$35,000
87,000
-0-
-0245,000
-0$1,250,000
147,000
541,000
-0$810,000
$(225,000)
(300,000)
12,000
(300,000)
(437,000)
$(1,250,000)
$(167,000)
(100,000)
-0(120,000)
(423,000)
$(810,000)
Totals
(TI)
100,000
(B)
18,000
(*C) 15,000
(S) 361,000
(D)
(D) 61,000
(A) 21,000
(A) 34,000
61,000
(P)
33,000
(G)
2,000
(*C) 15,000
(S) 481,000
(A)
55,000
(I)
123,000
(B) 147,000
(E)
3,000
(E)
2,000
(P) 33,000
(B) 150,000
(B)
6,000
(S) 120,000
1,046,000
1,046,000
$(1,145,000)
597,000
288,500
18,000
-04,500
-0$(237,000)
$(330,000)
-0(237,000)
155,000
$(412,000)
$219,000
260,000
-0-0804,000
32,000
$1,315,000
$(359,000)
(200,000)
6,000
(300,000)
(412,000)
$(1,315,000)
Annual Excess
Life Amortizations
12 years
$7,500
10 years
13,000
Total
$20,500
CONSOLIDATION ENTRIES
Entry *TL
Investment in Herman ................................................
7,000
Land ......................................................................
7,000
(To eliminate unrealized gain created by previous intercompany transfer.
Investment is adjusted here because transfer was downstream and equity
method has been applied by parent. Thus, retained earnings have already
been corrected.)
Entry *G
Retained Earnings 1/1/11 (Herman) ..........................
8,000
Cost of Goods Sold ..............................................
8,000
(To remove unrealized inventory gain from prior year so that it can be
properly realized in current year. Amount is computed as shown below.)
Intercompany profit2010 ........................................
Transfer price2010 ..................................................
Markup ($25,000 $125,000) .....................................
Unrealized gain in 1/1/11 inventory
($40,000 x 20%) .....................................................
$25,000
$125,000
20%
$8,000
Entry S
Common Stock (Herman) ..........................................
100,000
Retained Earnings, 1/1/11 (Herman)
(adjusted for Entry *G) ..........................................
292,000
Investment in Herman (60%) ..........................
235,200
Noncontrolling Interest in Herman (40%) .....
156,800
(To eliminate Herman's stockholders' equity accounts and to record
beginning of year balance for noncontrolling interest.)
42. a. (continued)
Entry A
Patents ......................................................................
75,000
Customer List..............................................................
104,000
Investment in Herman ..........................................
107,400
Noncontrolling interest ........................................
71,600
(To recognize unamortized balances as of 1/1/11 of amounts allocated within
original acquisition price. Allocations have been reduced by two years of
amortizations.)
Entry I
Equity Income of Herman...........................................
3,000
Investment in Herman......................................
(To eliminate intercompany equity income accrual)
Hermans income.............................................................. $25,000
Excess amortizations....................................................... (20,500)
2010 intercompany inventory gross profit.....................
8,000
2011 intercompany inventory gross profit.....................
(7,500)
Accrual-based income..................................................... $5,000
Freds ownership percentage..........................................
60%
Equity in earnings of Herman.......................................... $3,000
Entry D
Investment in Herman ................................................
Dividends Paid ......................................................
(To eliminate intercompany dividend payments.)
Entry E
Amortization Expense ................................................
Patents....................................................................
Customer List.........................................................
(To recognize current year amortization expense.)
3,000
2,400
2,400
20,500
Entry P
Accounts Payable ......................................................
60,000
Accounts Receivable ............................................
(To remove intercompany debt created by inventory transfers.)
7,500
13,000
60,000
42. a. (continued)
Entry B
Bonds Payable ............................................................
20,000
Premium on Bonds Payable ......................................
1,069
Interest Income ...........................................................
1,873
Investment in Parent Bonds ................................
19,005
Interest Expense ...................................................
1,283
Gain on Retirement of Bond.................................
2,654
(To eliminate effect created by bond acquisition and recognize the related
retirement gain [$21,386 $18,732]. Amounts are calculated below.)
Investment
Liability
Book
Value
(given)
Effective
Interest
$18,732
21,386
$1,873 (10%)
1,283 (6%)
Cash
Interest
(8%)
$1,600
1,600
Excess
Amortizations
$273
317
Entry Tl
Sales ............................................................................
120,000
Cost of Goods Sold (or Purchases) ....................
(To eliminate intercompany transfers made during current year.)
YearEnd
Book
Value
$19,005
21,069
120,000
Entry G
Cost of Goods Sold ....................................................
7,500
Inventory.................................................................
7,500
(To defer recognition of inventory transfer gains until subsequent year.
Amount calculated as follows.)
Intercompany profit ..............................................
$30,000
Transfer price 2011 ...............................................
$120,000
Markup ($30,000 $120,000) ................................
25%
Unrealized gain in ending inventory
($30,000 x 25%) ...................................................
$7,500
b. Herman's reported income for 2011 .........................................
Excess fair value amortization ..................................................
2010 unrealized gain recognized in 2011 (Entry *G) ...............
2011 unrealized gain (Entry G) ..................................................
Herman's realized income for 2011............................................
Noncontrolling interest ownership ...........................................
Noncontrolling interest's share of the subsidiary's income...
$25,000
(20,500)
8,000
(7,500)
$5,000
40%
$2,000
$228,400
2,000
(1,600)
$228,800
42. (continued)
c. The balances in the individual records as of December 31, 2012 pertaining to
the Intercompany bonds are as follows:
Investment
Liability
Beginning
Book
Value
(see part a.)
Effective
Interest
$19,005
21,069
$1,901 (10%)
1,264 (6%)
Cash
Interest
(8%)
$1,600
1,600
Excess
Amortizations
$301
336
YearEnd
Book
Value
$19,306
20,733
The adjustment to recognize the original gain by the parent can be computed as
follows:
Original gain on retirement (see part a) ........................
Interest income recorded on investment in 2011
(see part a) ..................................................................
Interest expense recorded on liability in 2011
(see part a) .................................................................
Required increase as of January 1, 2012 ......................
$2,654
$1,873
1,283
590
$2,064
43. (50 Minutes) (Prepare consolidation entries for intercompany preferred stock
and bonds. Determine specified account balances. Preferred stock is a debt
instrument.)
a. Consideration transferred for common stock...................
$552,800
65,000
138,200
34,000
$790,000
750,000
$40,000
100,000
200,000
450,000
40,000
552,800
65,000
172,200
(rounded)
(rounded)
$53,310
(44,175)
$9,135
$4,265
$6,185
$53,310
$5,000
4,265
735
$52,575
43. b. (continued)
Bonds payable (book value)
Book valuedate of acquisition, 1/2/09 .............
Cash interest ($50,000 x 10%) .............................
Effective interest (above) .....................................
Bonds payable (book value as of 12/31/09)...
CONSOLIDATION ENTRY BDecember 31, 2009
(all figures computed above)
Bonds Payable ............................................................
Interest Income (or Other Revenues) .......................
Extraordinary Loss on Retirement of Debt ..............
Discount on Bonds Payable ($50,000 $45,360)
Interest Expense....................................................
Investment in LisaBonds ..................................
$44,175
$5,000
6,185
1,185
$45,360
50,000
4,265
9,135
4,640
6,185
52,575
80,000
52,000
8,000
20,000
43. (continued)
d. Original allocation to franchises (given) .......................
Amortization at $1,000/year (20092010) .................
Consolidated franchises12/31/10 ..........................
$40,000
(2,000)
$38,000
$300,000
200,000
44,000
$544,000
$220,000
120,000
1,000
(6,350)
(8,000)
$326,650
44. (35 Minutes) (Prepare statement of cash flows for a business combination.)
(Note: before working this problem, students may wish to review the statement
of cash flows in an intermediate accounting textbook.)
Development of Cash Flow Balances
OPERATING ACTIVITIES2009
Revenues (the consolidated balance plus the decrease in
accounts receivable) ........................................................................
Cost of goods sold (cash purchases) (the consolidated
balance plus the increase in inventory plus the
decrease in accounts payable) .......................................................
Depreciation and amortization (not cash expenses) .........................
Gain on sale of building (sales price is shown below as
an investing activity) ........................................................................
Interest expense (the consolidated balance) .....................................
Noncontrolling interest in subsidiary's income (does not
represent a cash flow although dividends paid to these
outside owners is shown below as a financing activity) ............
INVESTING ACTIVITIES2009
Sale of building ($30,000 book value sold at a $20,000 gain)............
Purchase of equipment (Buildings and Equipment account
increased by $50,000. Building with a $30,000 book value
was sold [a decrease]. Depreciation [without Databases
amortization] was $95,000 [a decrease]. Only a purchase
of $175,000 would turn these two decreases of $125,000 into
an increase of $50,000) ....................................................................
FINANCING ACTIVITIES2009
Dividends paid by parent (the consolidated balance) .......................
Dividends paid by subsidiary (amount paid to
noncontrolling interest20%) ........................................................
Issuance of bonds .................................................................................
Issuance of common stock by the parent (increase in
common stock and additional paidin capital) ...............................
$890,000
720,000
-0-030,000
-0$50,000
175,000
$100,000
2,000
100,000
47,000
44. (continued)
ROGERS COMPANY AND CONSOLIDATED SUBSIDIARY
Statement of Cash Flows
Year Ending December 31, 2009
CASH FROM OPERATIONS
Revenues .....................................................................
Purchases ...................................................................
Expenses .....................................................................
Cash from operations ...........................................
CASH FLOWSINVESTING ACTIVITIES
Sale of building ...........................................................
Purchase of equipment ..............................................
Cash from investing activities..............................
CASH FLOWSFINANCING ACTIVITIES
Dividends paid ............................................................
Issuance of bonds ......................................................
Issuance of common stock .......................................
Cash from financing activities .............................
Net increase in cash during 2009 ...................................
Cash, January 1, 2009 .....................................................
Cash, December 31, 2009 ................................................
$890,000
(720,000)
(30,000)
140,000
$50,000
(175,000)
(125,000)
$(102,000)
100,000
47,000
45,000
60,000
80,000
$140,000
The above statement uses the direct approach for computing cash flows from
operations. If the indirect approach were to be used, the following computation
would be appropriate.
CASH FROM OPERATIONS
Consolidated net income.................................................
Adjustment from accrual to cash:
Depreciation and amortization ..................................
Gain on sale of building .............................................
Decrease in accounts receivable ..............................
Increase in inventory .................................................
Decrease in accounts payable ..................................
Cash from operations ...........................................
$230,000
100,000
(20,000)
10,000
(140,000)
(40,000)
$140,000
45. (40 Minutes) (Compute basic and diluted earnings per share. Subsidiary has
stock warrants outstanding and convertible debt.)
(Text correction: Please note that the noncontrolling interest in Raleighs
income listed in the text should read $21,000, not $26,000. The final net
income line then becomes $(289,000) under the consolidated column.)
The subsidiary has two convertibles: warrants and bonds. Thus the
subsidiarys diluted earnings per share must be computed as a preliminary step
to the calculations made for the business combination as a whole.
Based on the amount of the "Equity in earnings of Raleigh," and the use of the
partial equity method, Alexander holds an 80 percent interest in Raleigh (or
24,000 shares).
BASIC EARNINGS PER SHAREBUSINESS COMBINATION
Alexanders separate income .........................................
$200,000
Net effect of intercompany profit deferral and
recognition (COGS difference) ................................
5,000
Raleighs $130,000 separate income less $25,000
amortization (operating expense difference)...........
105,000
Less: noncontrolling interest in consolidated income.
(21,000)
Consolidated net income to parent................................
$289,000
Alexanders preferred stock dividends .........................
(40,000)
Earnings applicable to basic EPS ............................
$249,000
Alexander's outstanding common shares ....................
Basic earnings per share ($249,000 50,000) ..............
50,000
$4.98
30,000
5,000
(2,500)
10,000
42,500
$2.99
(rounded)
45. (continued)
INCOME APPLICABLE TO PARENTDILUTED EARNINGS PER SHARE
Shares used in diluted EPS computation .....................
Shares controlled by parent (24,000 plus 50% of increment created by warrants [or 1,250]) .......................
42,500
59.4%
25,250
(rounded)
$75,438
50,000
20,000
70,000
$4.01
(rounded)
46. (50 Minutes) (Determine consolidated totals. Subsidiary has preferred shares
outstanding that are equity instruments.)
Consideration transferred for common and preferred stock$560,000
Skylers book value
450,000
Excess fair value assigned to intangible asset (10-year life)$110,000
Annual amortization
Ending Unrealized Gain
Ending inventory (at transfer price) ...............................
Markup ($30,000 $90,000) .......................................
Ending unrealized gain (increase made to cost
of goods sold to defer gain) ................................
$11,000
$18,000
33%
$6,000
46. (continued)
Paisley, Inc. and Skyler Corp.
Consolidation Worksheet
Year Ending December 31, 2009
Consolidation EntriesConsolidated
Accounts
Paisley, Inc.Skyler Corp.
DebitCredit
Sales................................................
$(800,000)
$(400,000)
(TI) 90,000
Cost of goods sold.........................
528,000
260,000
(G)
6,000
(TI) 90,000
Expenses.........................................
180,000
130,000
(E) 11,000
(ED) 2,000
Gain on sale of equipment.............
(8,000)
-0(TA) 8,000
Net income....................................
$(100,000)
$(10,000)
Retained earnings, 1/1/09...............
Net income......................................
Dividends paid................................
Retained earnings, 12/31/09........
$(400,000)
(100,000)
60,000
$(440,000)
$(150,000)
(10,000)
-0$(160,000)
Cash.................................................
Accounts receivable.......................
Inventory..........................................
Investment in Skyler Corp..............
$30,000
300,000
260,000
560,000
$40,000
100,000
180,000
-0-
680,000
(180,000)
-0$1,650,000
500,000
(90,000)
-0$730,000
Accounts payable...........................
Long-term liabilities........................
Preferred stock................................
Common stock................................
Additional paid-in capital...............
Retained earnings, 12/31/09...........
$(140,000)
(240,000)
-0(620,000)
(210,000)
(440,000)
$(1,650,000)
$(90,000)
(180,000)
(100,000)
(200,000)
-0(160,000)
$(730,000)
46. (continued)
(S) 150,000
$(400,000)
(87,000)
60,000
$(427,000)
(P) 28,000
(G)
6,000
(S) 450,000
(A) 110,000
(TA) 10,000
(ED) 2,000
(A) 110,000
(P)
28,000
(S) 100,000
(S) 200,000
Totals
$(1,110,000)
704,000
319,000
-0$(87,000)
(TA) 18,000
(E) 11,000
$70,000
372,000
434,000
-01,190,000
(286,000)
99,000
$1,879,000
$(202,000)
(420,000)
-0(620,000)
(210,000)
(427,000)
$(1,879,000)
$20,000
5,000
5,000
8,000
$30,000
3,000
21,000
CONSOLIDATED TOTALS
Sales = $1,110,000 (add book values and eliminate intercompany transfers)
Cost of Goods Sold = $704,000 (add book values, eliminate intercompany transfers, and eliminate ending
unrealized gain [computed above])
Expenses = $319,000 (add book values and include amortization of intangibles and eliminate $2,000 excess
equipment depreciation)
Retained Earnings, 1/1/09 = $400,000 (parent company figure only because subsidiary was not acquired until
current year)
Retained Earnings, 12/31/09 = $427,000 (consolidated beginning retained earnings plus net income less
dividends paid)
Accounts Receivable = $372,000 (add book values after eliminating inter-company balance)
Investment in Skyler Corporation = $0 (intercompany account is eliminated so that individual asset and
liability accounts of subsidiary can be included)
Land, Buildings, and Equipment = $1,190,000 (add book values and increase transferred asset from transfer
price to historical cost [see above])
Accumulated Depreciation = $286,000 (add book values and adjust balance for transferred asset from
transfer price figure to historical cost (see above])
Accounts Payable = $202,000 (add book values and remove intercompany balance)
46. (continued)
Common Stock = $620,000 (parent balance only)
Additional Paid-in Capital = $210,000 (parent balance only)
Retained Earnings, 12/31/09 = $427,000 (computed above)
Total Liabilities and Equities = $1,879,000 (summation of consolidated accounts)
Many students may choose to prepare a worksheet for this problem. Thus, the following is an explanation of
that approach.
CONSOLIDATED ENTRIES
Entry S
Preferred Stock (Skyler).............................................
100,000
Common Stock (Skyler)..............................................
200,000
Retained Earnings, 1/1/09...........................................
150,000
Investment in Skyler Corp....................................
450,000
(To eliminate stockholders equity of subsidiary allocable to common and preferred stockholdings.)
Entry A
Intangible Asset ..........................................................
110,000
Investment in Skyler Corp....................................
110,000
(To recognize amounts paid within acquisition prices that are attributed to Intangible Asset.)
Entry E
Amortization Expense.................................................
11,000
Intangible Asset.....................................................
(To record current years amortization of intangible asset.)
11,000
Entry P
Accounts Payable.......................................................
Accounts Receivable.............................................
28,000
28,000
47. (30 minutes) (Consolidated Cash Flow Statement with current year business
combination)
Plaster Inc. and Subsidiary Stucco Company
Consolidated Statement of Cash Flows
For the year ended 12/31/09
Consolidated net income
Depreciation expense
Amortization expense
Decrease in accounts receivable (net of acquisition)
Increase in inventory (net of acquisition)
Decrease in accounts payable (net of acquisition)
Net cash provided by operations
$274,000
$187,500
8,750
3,600
(102,000)
(8,000)
89,850
$363,850
(856,000)
$800,000
(108,000)
692,000
199,850
43,000
$242,850
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
1,000,000.00
110,000.00
943,497.77
946,717.50
950,323.60
954,362.43
958,885.93
963,952.24
969,626.51
975,981.69
983,099.49
991,071.43
1,000,000.00
0.32197
5.65022
321,973.24
621,524.53
943,497.77
113,219.73
113,606.10
114,038.83
114,523.49
115,066.31
115,674.27
116,355.18
117,117.80
117,971.94
118,928.57
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
46,299.01
911,547.79
114,038.83
904,024.59
376,159.86
527,864.73
56,502.23
3,219.73
3,606.10
4,038.83
4,523.49
5,066.31
5,674.27
6,355.18
7,117.80
7,971.94
8,928.57
56,502.23
2010
2011
2012
2013
2014
2015
2016
2017
904,024.59
911,547.79
920,049.00
929,655.37
940,510.57
952,776.95
966,637.95
982,300.88
1,000,000.00
117,523.20
118,501.21
119,606.37
120,855.20
122,266.37
123,861.00
125,662.93
127,699.12
904,024.59
95,975.41
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
7,523.20
8,501.21
9,606.37
10,855.20
12,266.37
13,861.00
15,662.93
17,699.12
95,975.41
Before Euro
Disney and Hong
Kong Disneyland
Consolidation
$1,730
7,103
8,833
1,991
12,529
2,815
16,966
6,843
$49,977
$1,872
6,349
8,221
Borrowings
8,850
Deferred income taxes
2,950
Other long term liabilities
3,394
Minority interests
487
Shareholders' equity
26,075
Total liabilities and shareholders' equity $49,977
Total
$2,042
7,327
9,369
1,292
16,482
2,815
16,966
6,978
$53,902
$4,093
6,966
11,059
9,395
2,950
3,619
798
26,081
$53,902