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, 2017.
Explanation of Solution
Prepare the consolidated worksheet for Company P and Company S for the year ended December 31, 2017:
Company P and Company S | ||||||||
Consolidation Worksheet | ||||||||
Year ending December 31, 2017 | ||||||||
Adjustments | ||||||||
Particulars | Company P | Company S | Debit | Credit | Consolidated income | NCI | Consolidated Balances | |
Inventory | $115,000 | $120,000 | $9,000 | $226,000 | ||||
Cash | $91,760 | $78,400 | $170,160 | |||||
$150,600 | $100,000 | $18,000 | $232,600 | |||||
Land | $100,000 | $120,000 | $220,000 | |||||
Investment in Company S | $529,680 | $34,560 | ||||||
$8,000 | ||||||||
$349,120 | ||||||||
$154,000 | $0 | |||||||
Building | $900,000 | $250,000 | $100,000 | $1,250,000 | ||||
($290,000) | ($80,000) | $15,000 | ($385,000) | |||||
Plant and Equipment | $210,000 | $120,000 | $50,000 | $65,000 | $315,000 | |||
Accumulated Depreciation | ($140,000) | ($100,000) | $30,000 | |||||
$16,000 | ||||||||
$13,000 | ($241,000) | |||||||
Goodwill | $30,000 | $42,500 | $72,500 | |||||
Accounts payable | ($50,000) | ($40,000) | $18,000 | ($72,000) | ||||
Current tax liability | ($64,240) | ($28,800) | ($93,040) | |||||
Bonds payable | ($100,000) | ($100,000) | ||||||
($6,375) | $22,456 | |||||||
$12,555 | $28,636 | |||||||
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) | ($236,400) | $189,120 | ||||||
$6,000 | ||||||||
$960 | ||||||||
$0 | $38,500 | |||||||
$384 | ($79,204) | |||||||
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) | ($739,230) | $24,000 | ||||||
$3,840 | ||||||||
$24,000 | $22,072 | ($709,462) | ||||||
Sales | ($950,000) | ($400,000) | $100,000 | ($1,250,000) | ||||
Cost of goods sold | $550,000 | $250,000 | $9,000 | $100,000 | ||||
$4,800 | $704,200 | |||||||
Depreciation expense | $65,000 | $20,000 | $15,000 | |||||
$13,000 | $87,000 | |||||||
Other expenses | $176,000 | $75,000 | $251,000 | |||||
Interest expense | $8,000 | $8,000 | ||||||
Gain on sale of fixed asset | ($25,000) | $25,000 | ||||||
Provision for tax | $66,365 | $28,800 | $12,555 | $82,610 | ||||
Subsidiary income | ($34,560) | $34,560 | ||||||
Dividend declared, Company S | $10,000 | $8,000 | $2,000 | |||||
Dividend declared, Company P | $20,000 | $20,000 | ||||||
$0 | $0 | |||||||
Consolidated net income | ($117,190) | $0 | ||||||
NCI | $ 3,456 | ($3,456) | ||||||
Controlling interest | ($113,734) | ($113,734) | ||||||
Total NCI | ($120,660) | ($120,660) | ||||||
Retained earnings of Controlling Interest | ($803,196) | ($803,196) | ||||||
Total | $873,991 | $873,991 | $0 |
Table: (1)
Income Distribution Schedule of Company S | |
Particulars | Amount |
Net income (internally generated) | $ 72,000 |
Less: Amortization | $ (15,000) |
Less: Unrealized profit in ending inventory | $ (3,000) |
Less: Gain on equipment | $ (25,000) |
Add: Realized gain | $ 5,000 |
Add: profit realized on beginning inventory | $ 4,800 |
Adjusted income | $ 38,800 |
Provision for tax | $ (16,720) |
Net income | $ 22,080 |
Non-controlling share of Company S | $ (3,456) |
Controlling interest share | $ 18,624 |
Table: (2)
Income Distribution Schedule of Company P | |
Particulars | Amount |
Net income (internally generated) | $ 159,000 |
Add: Gain realized in current year | $ 8,000 |
Less: Unrealized profit in ending inventory | $ (6,000) |
Adjusted income | $ 161,000 |
Provision for tax | $ (64,400) |
Net income | $ 96,600 |
Share in adjusted income of Company S | $ 18,624 |
Tax charged on income of subsidiary | $ (1,490) |
Controlling share of Company P | $ 113,734 |
Table: (3)
Working note 1:
Particulars | Controlling interest | NCI | Total |
Adjusted income(Total) | $ 31,040 | $ 7,760 | $ 38,800 |
Share of NCI in adjustment of assets | $ - | $ 3,000 | $ 3,000 |
Taxable income | $ 31,040 | $ 10,760 | $ 41,800 |
Tax @40% | $ 12,416 | $ 4,304 | $ 16,720 |
Share of income after tax | $ 18,624 | $ 3,456 | $ 22,080 |
Table: (4) Working note 2:
Particulars | Controlling interest | NCI | Total |
To beginning retained earnings: | |||
Subsidiary transactions: | |||
Beginning inventory | $3,840 | 960 | $ 4,800 |
Remaining profit in fixed asset | |||
Amortization | $24,000 | 0 | $ 24,000 |
Total | $27,840 | $960 | $ 28,800 |
First tax | $11,136 | $384 | $ 11,520 |
Second tax | $1,336 | $0 | $ 1,336 |
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 | $25,272 | $384 | $25,656 |
To current year: | |||
Subsidiary transactions: | |||
Beginning inventory | ($3,840) | ($960) | ($4,800) |
Ending inventory | $2,400 | $600 | $3,000 |
Sale of fixed assets | $20,000 | $5,000 | $25,000 |
Realized profit on fixed assets | ($4,000) | ($1,000) | ($5,000) |
Amortization | $12,000 | $0 | $12,000 |
Total | $26,560 | $3,640 | $30,200 |
First tax | $10,624 | $1,456 | $12,080 |
Second tax | $1,275 | $0 | $1,275 |
Parent transactions: | $0 | ||
Beginning inventory | $0 | $0 | $0 |
Ending inventory | $0 | $0 | $0 |
Sale of fixed assets | $0 | $6,000 | |
Realized profit on fixed assets | ($8,000) | ||
Total | ($2,000) | ||
First tax | ($800) | ($800) | |
Total retained earnings adjustments | $11,099 | $1,456 | $12,555 |
Table: (5)
Want to see more full solutions like this?
Chapter 6 Solutions
Advanced Accounting
- The following information is related to Nash Company for 2025. Retained earnings balance, January 1, 2025 Sales revenue Cost of goods sold Interest revenue Selling and administrative expenses Write-off of goodwill Income taxes for 2025 Gain on the sale of investments Loss due to flood damage. Loss on the disposition of the wholesale division (net of tax) Loss on operations of the wholesale division (net of tax) Dividends declared on common stock Dividends declared on preferred stock (a1) $901,600 23,000,000 14,720,000 Nash Company decided to discontinue its entire wholesale operations (considered a discontinued operation) and to retain its manufacturing operations. On September 15, Nash sold the wholesale operations to Rogers. Company. During 2025, there were 500,000 shares of common stock outstanding all year. + 64,400 4,324,000 754,400 1,144,480 101,200 358,800 404,800 82,800 230,000 73,600 Prepare a multiple-step income statement. (Round earnings per share to 2 decimal places, e.g.…arrow_forwardCullumber Corporation reported the following information for 2021: Sales revenue Cost of goods sold Operating expenses Unrealized holding gain on available-for-sale securities Cash dividends received on the securities $1034000 For 2021, Cullumber would report comprehensive income of $241956. $237820. $200596. O $41360. 723800 113740 41360 4136arrow_forwardThe following information is related to Tamarisk Company for 2025. Retained earnings balance, January 1, 2025 Sales revenue Cost of goods sold Interest revenue Selling and administrative expenses Write-off of goodwill Income taxes for 2025 Gain on the sale of investments Loss due to flood damage Loss on the disposition of the wholesale division (net of tax) Loss on operations of the wholesale division (net of tax) Dividends declared on common stock Dividends declared on preferred stock $1,176,000 30,000,000 19,200,000 84,000 5,640,000 984,000 1,492,800 (a1) 132,000 468,000 528,000 108,000 300,000 96,000 Tamarisk Company decided to discontinue its entire wholesale operations (considered a discontinued operation) and to retain its manufacturing operations. On September 15, Tamarisk sold the wholesale operations to Rogers Company. During 2025, there were 500,000 shares of common stock outstanding all year. Prepare a multiple-step income statement. (Round earnings per share to 2 decimal…arrow_forward
- The following information is related to Blue Company for 2025. Retained earnings balance, January 1, 2025 Sales revenue Cost of goods sold Interest revenue Selling and administrative expenses Write-off of goodwill Income taxes for 2025 Gain on the sale of investments Loss due to flood damage Loss on the disposition of the wholesale division (net of tax) Loss on operations of the wholesale division (net of tax) Dividends declared on common stock Dividends declared on preferred stock $1,293,600 33,000,000 21,120,000 92,400 6,204,000 1,082,400 1,642,080 145,200 514,800 580,800 118,800 330,000 105,600arrow_forwardSandhill Co. reported the following information for 2020: Sales revenue $2520000 Cost of goods sold 1748000 Operating expenses 282000 Unrealized holding gain on available-for-sale securities 85700 Cash dividends received on the securities 9200 For 2020, Sandhill would report comprehensive income of A.$85700. B.$499200. C.$575700. D.$584900.arrow_forwardCT6-Opt1 -1 Question: Determine the tax treatment of each distribution above as either a dividend distribution, an exchange, or return of capital. Explain the tax rule that justifies and supports the determination made for each distribution. What is Thunder Inc.'s accumulated E&P at December 31,2018 Scenario: Thunder Incorporated has issued 2000 shares of one class of common stocks. These shares are outstanding throughout 2018 and are owned as follows: Isaac Newton-800 shares, Ben Newton (son of Isaac)-400 shares, Mary Newton (daughter of Isaac)-400 shares, Sam Melvin-400 shares, for a total of 2000 shares. Thunder Incorporated's reported current Earnings and Profit of $600,000 in 2018, and accumulated Earnings and Profits of $1,000,000 at the beginning of 2018. The corporation made the following distributions to its shareholders: 03/31/2018: It distributed $20/share to each shareholder or $40,000 in total ($20 x 2000). 06/30/2018: It bought back 400 shares of Isaac's stock for…arrow_forward
- Fred corp. declare and pay a dividend on July 1, 2018, amount of $45,000; if the Refundable Dividend Tax on Hand balance on Dec 31, 2017, of $14,000. What is the dividend refund amount, if any? a. $17,250 b. $14,000 c. $19,667 d. $45,000arrow_forwardUse the following information to answer this question: Windswept, Incorporated 2021 Income Statement ($ in millions) Net sales Cost of goods sold Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes Net income Cash Accounts received Inventory Total Net fixed assets Total assets What is the equity multiplier for 2021? Multiple Choice 1.78 times 3.33 times 2.25 times 1.31 times 2.64 times 2020 2021 $ 250 890 $ 9,900 7,650 390 $ 1,860 88 Windswept, Incorporated 2020 and 2021 Balance Sheets ($ in millions) $220 990 1,750 1,655 $ 2,960 $ 2,795 3,360 3,880 $ 6,320 $ 6,675 $ 1,772 372 $1,400 Accounts payable Long-term debt Common stock Retained earnings Total liabilities & equity 2020 $ 1,540 1,010 3,240 530 $ 6,320 2021 $ 1,632 1,293 2,970 780 $ 6,675arrow_forwardBelow is the net income of Kingbird Instrument Co., a private corporation, computed under the three inventory methods using a periodic system. 2023 $27,400 2024 2025 2026 FIFO (a1) 28,300 31,100 33,500 Average-Cost (Ignore tax considerations.) $24,200 $21,400 23,500 29,100 29,200 LIFO Account Titles and Explanation 19,800 25,700 25,000 Assume that in 2026 Kingbird decided to change from the FIFO method to the average-cost method of pricing inventories. Prepare the journal entry necessary for the change that took place during 2026. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts. List debit entry before credit entry.) Debit Creditarrow_forward
- Dunn Company recognized a 5,000 unrealized holding gain on investment in Starbuckss long-term bonds during 2019. The company classified its investment as an available-for-sale security. How would this information be reported on a statement of cash flows prepared using the indirect method?arrow_forwardPresented below is information related to Novak Corp. for the year 2020. Net sales Cost of goods sold Selling expenses Administrative expenses Dividend revenue Interest revenue (a) $1,664,000 998,400 83,200 61.440 25.600 8,960 Write-off of inventory due to obsolescence Depreciation expense omitted by accident in 2019 Casualty loss Cash dividends declared Retained earnings at December 31, 2019 Effective tax rate of 20% on all items $102,400 70,400 64,000 57,600 1.254,400 Was Tom Brady's set out the Prepare a multiple-step income statement for 2020. Assume that 97.280 shares of common stock are outstanding for the entire year. (Round earnings per share to 2 decimal places, eg.1.49)arrow_forwardThe following information is related to Splish Company for 2020. Retained earnings balance, January 1, 2020 Sales Revenue Cost of goods sold Interest revenue Selling and administrative expenses Write-off of goodwill Income taxes for 2020 Gain on the sale of investments Loss due to flood damage Loss on the disposition of the wholesale division (net of tax) Loss on operations of the wholesale division (net of tax) Dividends declared on common stock Dividends declared on preferred stock $1,332,800 34,000,000 21,760,000 95,200 6,392,000 1,115,200 1,691,840 149,600 530,400 598,400 122,400 340,000 108,800 Splish Company decided to discontinue its entire wholesale operations (considered a discontinued operation) and to retain its manufacturing operations. On September 15, Splish sold the wholesale operations to Rogers Company. During 2020, there were 500,000 shares of common stock outstanding all year.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningIntermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning