Business combination:
Business combination refers tothe combining of one or more business organizations in a single entity. The business combination leads to the formation of combined financial statements. After business combination, the entities having separate control merges into one having control over all the assets and liabilities. Merging and acquisition are types of business combinations.
Consolidated financial statements:
The consolidated financial statements refer to the combined financial statements of the entities which are prepared at the year-end. The consolidated financial statements are prepared when one organization is either acquired by the other entity or two organizations merged to form the new entity.The consolidated financial statements serve the purpose of both the entities about financial information.
Value analysis:
The value analysis in a business combination is an essential part of determining the worth of the acquired entity. The
:
To prepare: Consolidated worksheet for Company P and Company S for the year ended December 31, 2016.
Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2016:
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2016 | ||||||||
Adjustments | ||||||||
Particulars | Company P | Company S | Debit | Credit | Consolidated income | NCI | Consolidated Balances | |
Inventory | $105,000 | $90,000 | $4,800 | $190,200 | ||||
Cash | $92,400 | $53,200 | $145,600 | |||||
$150,600 | $90,000 | $6,000 | $234,600 | |||||
Land | $100,000 | $120,000 | $220,000 | |||||
Investment in Company S | $503,120 | $20,160(CY1) | ||||||
$8,000(CY2) | ||||||||
$336,960 | ||||||||
$154,000(D) | $0 | |||||||
Building | $800,000 | $250,000 | $100,000 | $1,150,000 | ||||
($250,000) | ($70,000) | $10,000 | ($330,000) | |||||
Plant and Equipment | $210,000 | $120,000 | $50,000 | $40,000 | $340,000 | |||
Accumulated Depreciation | ($115,000) | ($90,000) | $20,000 | |||||
$8,000 | ||||||||
$8,000 | ($209,000) | |||||||
Goodwill | $30,000 | $42,500 | $72,500 | |||||
Accounts payable | ($70,000) | ($40,000) | $6,000 | ($104,000) | ||||
Current tax liability | ($82,640) | ($16,800) | ($99,440) | |||||
Bonds payable | ($100,000) | ($100,000) | ||||||
($4,250) | $19,754 | |||||||
$2,702 | $18,206 | |||||||
Common stock (Company S) | ($10,000) | $8,000 | ($2,000) | |||||
Paid-in capital in excess of par (Company S) | ($190,000) | $152,000 | ($38,000) | |||||
Retained earnings (Company S) | ($221,200) | $176,960 | ||||||
$3,000 | ||||||||
$720 | ||||||||
$0 | $38,500 | |||||||
$288 | ($79,308) | |||||||
Common stock (Company P) | ($100,000) | ($100,000) | ||||||
Paid-in capital in excess of par (Company P) | ($600,000) | ($600,000) | ||||||
Retained earnings (Company P) | ($617,683) | $12,000 | ||||||
$2,880 | ||||||||
$32,000 | $19,466 | ($590,269) | ||||||
Sales | ($890,000) | ($350,000) | $30,000 | ($1,210,000) | ||||
Cost of goods sold | $480,000 | $220,000 | $4,800 | $30,000(IS) | ||||
$3,600(BI) | $671,200 | |||||||
Depreciation expense | $55,000 | $20,000 | $15,000 | |||||
$8,000 | $82,000 | |||||||
Other expenses | $150,000 | $60,000 | $210,000 | |||||
Interest expense | $8,000 | $8,000 | ||||||
Provision for tax | $83,613 | $16,800 | $2,702 | $97,711 | ||||
Subsidiary income | ($20,160) | $20,160(CY1) | ||||||
Dividend declared, Company S | $10,000 | $8,000(CY2) | $2,000 | |||||
Dividend declared, Company P | $20,000 | $20,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($141,089) | $0 | ||||||
NCI | $ 1,896 | ($1,896) | ||||||
Controlling interest | ($139,193) | ($139,193) | ||||||
Total NCI | ($119,204) | ($119,204) | ||||||
Retained earnings of Controlling Interest | ($709,462) | ($709,462) | ||||||
Total | $702,476 | $702,476 | $0 |
Table: (1)
Income Distribution Schedule of Company S | |
Particulars | Amount |
Net income (internally generated) | $ 42,000 |
Less: Amortization | $ (15,000) |
Less: Unrealized profit in ending inventory | $ (4,800) |
Less: Gain on equipment | $ 3,600 |
Adjusted income | $ 25,800 |
Provision for tax | $ (11,520) |
Net income | $ 14,280 |
Non-controlling share of Company S | $ (1,896) |
Controlling interest share | $ 12,384 |
Table: (2)
Income Distribution Schedule of Company P | |
Particulars | Amount |
Net income (internally generated) | $ 205,000 |
Add: Gain realized in current year | $ 8,000 |
Adjusted income | $ 213,000 |
Provision for tax | $ (85,200) |
Net income | $ 127,800 |
Share in adjusted income of Company S | $ 12,384 |
Tax charged on income of subsidiary | $ (991) |
Controlling share of Company P | $ 139,193 |
Table: (3)
Working note 1:
Particulars | Controlling interest | NCI | Total |
Adjusted income(Total) | $ 20,640 | $ 5,160 | $ 25,800 |
Share of NCI in adjustment of assets | $ - | $ 3,000 | $ 3,000 |
Taxable income | $ 20,640 | $ 8,160 | $ 28,800 |
Tax @40% | $ 8,256 | $ 3,264 | $ 11,520 |
Share of income after tax | $ 12,384 | $ 1,896 | $ 14,280 |
Table: (4) Working note 2:
Adjustments and eliminations:
- CY1: Income of subsidiary eliminated which is about the current year.
- CY2: The dividend of the current year eliminated.
- EL: The interest of Company P eliminated from the equity of the subsidiary.
- D: the excess of fair value distributed to NCI and Controlling interest.
- A: Amortization expense eliminated.
- IS: Inter-company sales eliminated.
- BI: The unrealized profit in beginning inventory eliminated.
- EI: Profit in ending inventory eliminated.
Working note 3:
Particulars | Controlling interest | NCI | Total |
To beginning retained earnings: | |||
Subsidiary transactions: | |||
Beginning inventory | $2,880 | 720 | $ 3,600 |
Remaining profit in fixed asset | |||
Amortization | $12,000 | 0 | $ 12,000 |
Total | $14,880 | $720 | $ 15,600 |
First tax | $5,952 | $288 | $ 6,240 |
Second tax | $714 | $0 | $ 714 |
Parent transactions: | $ - | ||
Beginning inventory | $0 | $0 | $ - |
Remaining profit in fixed asset | $ 32,000 | ||
Total | $ 32,000 | ||
First tax | 12800 | $(12,800) | |
Total retained earnings adjustments | $19,466 | $288 | $19,754 |
To current year: | |||
Subsidiary transactions: | |||
Beginning inventory | ($2,880) | -720 | $ (3,600) |
Ending inventory | $3,840 | 960 | $ 4,800 |
Sale of fixed assets | $0 | 0 | $ - |
Realized profit on fixed assets | 0 | 0 | $ - |
Amortization | $12,000 | 0 | $ 12,000 |
Total | $12,960 | $240 | $ 13,200 |
First tax | $5,184 | $96 | $ 5,280 |
Second tax | $622 | $0 | $ 622 |
Parent transactions: | $ - | ||
Beginning inventory | $0 | $0 | $ - |
Ending inventory | $0 | $0 | $ - |
Sale of fixed assets | $0 | $0 | $ - |
Realized profit on fixed assets | $ (8,000) | ||
Total | $ (8,000) | ||
First tax | -3200 | $ (3,200) | |
Total retained earnings adjustments | $2,606 | $96 | $2,702 |
Table: (5)
Want to see more full solutions like this?
Chapter 6 Solutions
Advanced Accounting
- On May 31, 2011, Armstrong Company paid P3,500,000 to acquire all of the common stock of Hall Corporation, which became a division of Armstrong. Hall reported the following balance sheet at the time of the acquisition: Current assets P900,000 Current liabilities P600,000 Noncurrent assets 2,700,000 Long-term liabilities 500,000 Stockholders’ equity 2,500,000 Total liabilities and Total assets P3,600,000 stockholders’ equity P3,600,000 It was determined at the date of the purchase that the fair value of the identifiable net assets of Hall was P2,800,000. At December 31, 2011, Hall reports the following balance sheet information: Current assets P800,000 Noncurrent assets (including goodwill…arrow_forwardTyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $206,000 in cash. Jasmine had a book value of only $140,000 on that date. However, equipment (having an eight-year remaining life) was undervalued by $54,400 on Jasmine’s financial records. A building with a 20-year remaining life was overvalued by $10,000. Subsequent to the acquisition, Jasmine reported the following: In accounting for this investment, Tyler has used the equity method. Selected accounts taken from the financial records of these two companies as of December 31, 2018, follow: Determine and explain the following account balances as of December 31, 2018: a. Investment in Jasmine Company (on Tyler’s individual financial records). b. Equity in Subsidiary Earnings (on Tyler’s individual financial records). c. Consolidated Net Income. d. Consolidated Equipment (net). e. Consolidated Buildings (net). f. Consolidated Goodwill (net). g. Consolidated Common Stock. h. Consolidated Retained…arrow_forwardTyler Company acquired all of Jasmine Company’s outstanding stock on January 1, 2016, for $206,000 in cash. Jasmine had a book value of only $140,000 on that date. However, equipment (having an eight-year remaining life) was undervalued by $54,400 on Jasmine’s financial records. A building with a 20-year remaining life was overvalued by $10,000. Subsequent to the acquisition, Jasmine reported the following: Net Income Dividends Declared 2016 $ 50,000 $ 10,000 2017 60,000 40,000 2018 30,000 20,000 In accounting for this investment, Tyler has used the equity method. Selected accounts taken from the financial records of these two companies as of December 31, 2018, follow: Tyler Company Jasmine Company Revenues—operating $ (310,000 ) $ (104,000 ) Expenses 198,000 74,000 Equipment (net) 320,000 50,000 Buildings (net) 220,000 68,000 Common stock (290,000 ) (50,000 ) Retained earnings, 12/31/18…arrow_forward
- On January 1, 2021, Flesh-n-Bone Corporation acquired 30% of Doug Corporation's 200,000 outstanding shares at P50 per share. Doug's net assets had a book value on the same date at P8,200,000. On the acquisition date, the following assets were deemed understated: Building having a remaining useful life of 20 years was understated by P1,500,000. Equipment having a remaining life of 10 years was understated by P500,000. Doug reported net income for the year at P2,000,000 and paid cash dividends of P10 per share by December 31. 20. How much investment income should be reported in Flesh-n-Bone Corporation's profit or loss for 2021? a. 600,000 b. 577,500 c. 622,500 d. 562,500 21. What is the carrying amount of the investment in Doug as of December 31, 2021? a. 3,562,500 b. 3,000,000 c. 3,622,500 d. 3,022,500 The answer for number 20 is Letter C and for number 21 is Letter D. Please provide the solution for the two items showing the correct answers above.arrow_forward3) On January 1, 2009, Perelli Company purchased 90,000 of the 100,000 outstanding shares of common stock of Singer Company as a long term investment. The purchase price of OMR 4,972,000 was paid in cash. At the purchase date the balance sheet of Singer company included the following: Particulars OMR 2,926,550 3,894,530 759,690 Current assets Long term assets Other assets Current Liabilities 1,557,542 Common Stock OMR 20 Par value 2,000,000 Other Contributed Capital 1,891,400 Retained earnings 1,621,000 Additional data on Singer Company for the four years following the purchase are: 2009 2010 Net Income (Loss) 2011 2012 1,997,800 476,000-179,600-323,800 Cash dividends paid, 12/30 500,000 500,000 500,000 500,000 Required: Prepare Journal entries under each of the following methods to record the purchase and all investment-related subsequent events on the books of Perelli Company for the four years, assuming that any excess of purchase price over equity acquired was attributable solely…arrow_forwardDuring January 2023, Nelson, Inc. acquired 40% of the outstanding common stock of Fuel Co. for $1,800,000. This investment gave Nelson the ability to exercise significant influence over Fuel. Fuel's assets on that date were recorded at $7,000,000 with liabilities of $4,000,000. Any excess of cost over book value of Nelson's investment was attributed to unrecorded patents having a remaining useful life of ten years. In 2023, Fuel reported net income of $500,000 and paid dividends of $20,000. What was the reported balance of Nelson's Investment in Fuel Co. at December 31, 2023? O a $1,968,000 Ob $3,000.000 O $2,100,000 Od $1,800,000 Oe $2.224.000arrow_forward
- On January 1, 2015, Parker Company acquired 90% of the common stock of Stride Company for $351,000.On this date, Stride had common stock, other paid-in capital in excess of par, and retained earnings of $100,000, $40,000, and $210,000, respectively. The excess of cost over book value is due to goodwill. In both 2015 and 2016, Parker accounted for the investment in Stride using the cost method.On January 1, 2015, Stride sold $100,000 par value of 10-year, 8% bonds for $94,000. The bonds pay interest semiannually on January 1 and July 1 of each year. On December 31, 2015, Parker purchased all of Stride’s bonds for $98,200. The bonds are still held on December 31, 2016. Both companies correctly recorded all entries relative to bonds and interest, using straight-line amortization for premium or discount.The trial balances of Parker Company and its subsidiary were as follows on December 31, 2016: (see attachment)Prepare the worksheet necessary to produce the consolidated financial…arrow_forwardParker Company acquires an 80% interest in Sargent Company for $300,000 in cash on January 1, 2015, when Sargent Company has the following balance sheet: (attached)The excess of the price paid over book value is attributable to the fixed assets, which have a fair value of $250,000, and to goodwill. The fixed assets have a 10-year remaining life. Parker Company uses the simple equity method to record its investment in Sargent Company. The following trial balances of the two companies are prepared on December 31, 2015: Parker Sargent Current Assets . . . . . . . . . . . . . . . . . . . . . . . . 10,000 130,000 Depreciable Fixed A . . . . . . . . . . . . . . . . . . 400,000 200,000 Accumulated Depreciation . . . .. . . . . . . (106,000) (20,000) Investment in Sargent . .. .. . . . . . . . . . . . . 316,000 Current Liabilities. . . . . . . . . . . . . . . . . . . . . (60,000)…arrow_forwardOn January 1, 2018, Pine Company owns 40 percent (40,000 shares) of Seacrest, Inc., which it purchased several years ago for $182,000. Since the date of acquisition, the equity method has been properly applied, and the carrying amount of the investment account as of January 1, 2018, is $293,600. Excess patent cost amortization of $12,000 is still being recognized each year. During 2018, Seacrest reports net income of $342,000 and a $120,000 other comprehensive loss, both incurred uniformly throughout the year. No dividends were declared during the year. Pine sold 8,000 shares of Seacrest on August 1, 2018, for $93,000 in cash. However, Pine retains the ability to significantly influence the investee. During the last quarter of 2017, Pine sold $50,000 in inventory (which it had originally purchased for only $30,000) to Seacrest. At the end of that fiscal year, Seacrest’s inventory retained $10,000 (at sales price) of this merchandise, which was subsequently sold in the first quarter of…arrow_forward
- Tyler Company acquired all of Jasmine Company's outstanding stock on January 1, 2022, for $206,000 in cash. Jasmine had a book value of only $140,000 on that date. However, equipment (having an eight-year remaining life) was undervalued by $54,400 on Jasmine's financial records. A building with a 20-year remaining life was overvalued by $10,000. Subsequent to the acquisition, Jasmine reported the following: Year 2822 2023 2024 Net Income $ 50,000 60,000 30,000 Dividends Declared $ 10,000 40,000 20,000 In accounting for this investment, Tyler has used the equity method. Selected accounts taken from the financial records of these two companies as of December 31, 2024, follow: Accounts Revenues-operating Expenses Equipment (net) Buildings (net) Common stock Retained earnings, 12/31/24 Tyler Company $ (310,000) 198,000 320,000 220,000 a. Investment in Jasmine Company b. Equity in Subsidiary Earnings c. Consolidated Net Income d. Consolidated Equipment (net) e. Consolidated Buildings (net)…arrow_forwardOn January 1, 2018, Pine Company owns 40 percent (40,000 shares) of Seacrest, Inc., which it purchased several years ago for $182,000. Since the date of acquisition, the equity method has been properly applied, and the carrying amount of the investment account as of January 1, 2018, is $293,600. Excess patent cost amortization of $12,000 is still being recognized each year. During 2018, Seacrest reports net income of $342,000 and a $120,000 other comprehensive loss, both incurred uniformly throughout the year. No dividends were declared during the year. Pine sold 8,000 shares of Seacrest on August 1, 2018, for $93,000 in cash. However, Pine retains the ability to significantly influence the investee.During the last quarter of 2017, Pine sold $50,000 in inventory (which it had originally purchased for only $30,000) to Seacrest. At the end of that fiscal year, Seacrest’s inventory retained $10,000 (at sales price) of this merchandise, which was subsequently sold in the first quarter of…arrow_forwardThe DeBlois Family Co. acquired 40% of Orange Beach Co. with a $500,000 payment on January 1, 2023. The equivalent net book value (40% share) of Orange Beach on the date of acquisition was $425,000. $50,000 of the excess payment was attributable to equipment with a 10-year remaining life. The remainder of the excess payment was not attributable to any identifiable item. Orange Beach Co. Reported net income of $40,000 in 2023. No dividends were paid out. On January 1, 2024, DeBlois Family Co. Acquired an additional 50% ownership share in Orange Beach Co. With a cash payment of $700,000. The fair value of the noncontrolling interest was determined to be $140,000 on the date of acquisition. The total fair value of Orange Beach's identifiable assets and liabilities on January 1, 2024, was $1,000,000. The trading value of stock shares remained the same as acquisition date prices for several months after January 1, 2024. What amount should be reported as consolidated goodwill on January 1,…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education