Accounts Allison Consolidation Entries Mathias Debit Credit Income Statement Sales $ (6,840,000) $ (4,010,000) Cost of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Accounts Allison Consolidation Entries Mathias Debit Credit Income Statement Sales $ (6,840,000) $ (4,010,000) Cost of goods sold 4,808,000 2,571,500 Depreciation expense 985,000 343,000 Amortization expense 485,000 136,000 Interest expense 99,000 82,000 Equity earnings in Mathias (525,500) Net income $ (988,500) $ (877,500) Statement of Retained Earnings Retained earnings 1/1 (5,560,000) (2,023,750) Net income (above) (988,500) (877,500) Dividends declared 560,000 50,000 Retained earnings 12/31 $ (5,988,500) $ (2,851,250) Balance Sheet Cash Accounts receivable Inventories Investment in Mathias Equipment (net) Patents $ 108,000 $ 176,000 1,060,000 280,000 1,920,000 895,000 6,863,250 3,920,000 2,129,000 150,000 Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock 2,235,000 1,560,000 502,000 $ 16,758,250 $ 5,040,000 (1,569,750) (488,750) (1,000,000) (1,200,000) (8,200,000) (500,000) Retained earnings 12/31 (5,988,500) (2,851,250) Total liabilities and equity $ (16,758,250) $ (5,040,000) $ 0 $ 0 Consolidated Totals $ 10,850,000 7,379,500 1,328,000 Allison Corporation acquired all of the outstanding voting stock of Mathias, Incorporated, on January 1, 2023, in exchange for $6,326,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year- ends. At the acquisition date, Mathias's stockholders' equity was $2,110,000 including retained earnings of $1,610,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: Consideration transferred Mathias stockholders' equity Excess fair over book value $ 6,326,000 2,110,000 $ 4,216,000 to unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $ 976,000 2,720,000 (210,000) 3,486,000 $ 730,000 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: Year 2023 2024 Dividends Income $ 438,750 $ 25,000 877,500 50,000 No asset impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2024, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Income Statement Sales Cost of goods sold Items Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income Statement of Retained Earnings Retained earnings, 1/1 Net income (above) Dividends declared Retained earnings, 12/31 Balance Sheet Cash Accounts receivable Inventory Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings, 12/31 Total liabilities and equity Allison $ (6,840,000) 4,808,000 985,000 485,000 99,000 (525,500) $ (988,500) $ (5,560,000) (988,500) 560,000 $ (5,988,500) $ 108,000 1,060,000 1,920,000 6,863,250 3,920,000 150,000 2,235,000 502,000 $ 16,758,250 $ (1,569,750) (1,000,000) (8,200,000) (5,988,500) $ (16,758,250) Mathias $ (4,010,000) 2,571,500 343,000 136,000 82,000 0 $ (877,500) $ (2,023,750) (877,500) 50,000 $ (2,851,250) $ 176,000 280,000 895,000 0 2,129,000 0 1,560,000 0 $ 5,040,000 $ (488,750) (1,200,000) (500,000) (2,851,250) $ (5,040,000) Accounts Allison Consolidation Entries Mathias Debit Credit Income Statement Sales $ (6,840,000) $ (4,010,000) Cost of goods sold 4,808,000 2,571,500 Depreciation expense 985,000 343,000 Amortization expense 485,000 136,000 Interest expense 99,000 82,000 Equity earnings in Mathias (525,500) Net income $ (988,500) $ (877,500) Statement of Retained Earnings Retained earnings 1/1 (5,560,000) (2,023,750) Net income (above) (988,500) (877,500) Dividends declared 560,000 50,000 Retained earnings 12/31 $ (5,988,500) $ (2,851,250) Balance Sheet Cash Accounts receivable Inventories Investment in Mathias Equipment (net) Patents $ 108,000 $ 176,000 1,060,000 280,000 1,920,000 895,000 6,863,250 3,920,000 2,129,000 150,000 Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock 2,235,000 1,560,000 502,000 $ 16,758,250 $ 5,040,000 (1,569,750) (488,750) (1,000,000) (1,200,000) (8,200,000) (500,000) Retained earnings 12/31 (5,988,500) (2,851,250) Total liabilities and equity $ (16,758,250) $ (5,040,000) $ 0 $ 0 Consolidated Totals $ 10,850,000 7,379,500 1,328,000 Allison Corporation acquired all of the outstanding voting stock of Mathias, Incorporated, on January 1, 2023, in exchange for $6,326,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year- ends. At the acquisition date, Mathias's stockholders' equity was $2,110,000 including retained earnings of $1,610,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: Consideration transferred Mathias stockholders' equity Excess fair over book value $ 6,326,000 2,110,000 $ 4,216,000 to unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $ 976,000 2,720,000 (210,000) 3,486,000 $ 730,000 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: Year 2023 2024 Dividends Income $ 438,750 $ 25,000 877,500 50,000 No asset impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2024, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Income Statement Sales Cost of goods sold Items Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income Statement of Retained Earnings Retained earnings, 1/1 Net income (above) Dividends declared Retained earnings, 12/31 Balance Sheet Cash Accounts receivable Inventory Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings, 12/31 Total liabilities and equity Allison $ (6,840,000) 4,808,000 985,000 485,000 99,000 (525,500) $ (988,500) $ (5,560,000) (988,500) 560,000 $ (5,988,500) $ 108,000 1,060,000 1,920,000 6,863,250 3,920,000 150,000 2,235,000 502,000 $ 16,758,250 $ (1,569,750) (1,000,000) (8,200,000) (5,988,500) $ (16,758,250) Mathias $ (4,010,000) 2,571,500 343,000 136,000 82,000 0 $ (877,500) $ (2,023,750) (877,500) 50,000 $ (2,851,250) $ 176,000 280,000 895,000 0 2,129,000 0 1,560,000 0 $ 5,040,000 $ (488,750) (1,200,000) (500,000) (2,851,250) $ (5,040,000)
Expert Answer:
Answer rating: 100% (QA)
To analyze the provided financial information lets calculate some key ratios and ... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-1259444951
13th edition
Authors: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupni
Posted Date:
Students also viewed these accounting questions
-
Free cash flow is calculated as net cash provided by operating activities less capital exp O debt repayments. O income taxes. O dividends. O interest
-
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $5,875,000 in cash. Allison intends to maintain Mathias as a wholly owned...
-
I need help on this read from bottom to top. Image transcription text 7"} The second ?nancial statement to prepare is the statement of retained earnings. To determine the ending balance of...
-
A client of Park Street's expected a delivery of samples for an event on Friday evening. The order was setup correctly by Park Street, however the vendor that was hired to pick up and deliver the...
-
Suppose you know with certainty that the Clark Capital Corporation will pay a dividend o $10 per share on every January I forever. The continuously compounded risk-free rate is 5% (also forever). (a)...
-
This case study presents an example of local public health agency that adopted and institutionalized continuous quality improvement. As you read through the case refer to the NACCHO Roadmaps to a...
-
Which document often accompanies merchandise shipped to a customer? a. picking ticket b. packing slip c. credit memo d. sales order
-
The Securities and Exchange Commission (SEC) found that Centerpulse Ltd., a publicly traded company based in Switzerland, fraudulently misstated its 2002 third and fourth quarter financial statements...
-
The manufacturing manager of Company X had installed a wage incentive program. She happily reported six months later that the system was a success because production was up and unit costs were down....
-
In this assignment, you'll make ASCII art using cout statements. The following is a program that prints a 4-level triangle. This assignment has 3 steps. Iteratively add to the starter program each...
-
What will occur assuming the Central bank guarantees that they will pay creditors if the company goes bankrupt, and the effect on the yield to the company's bond?. What will happen to the interest...
-
A chain of gasoline dispensers recorded sales in 2003 of 15,659 gallons; and in 2011 they had a sale of 11,669. What is the projected sale of gasoline for the year 2017? (Note: Round your answer to...
-
Bonita Company produces small gasoline-powered engines for model airplanes. Mr. Clemens, Bonita's CFO, has presented you with the following cost information: Direct Materials Inventory, beginning...
-
(a) Sun Ltd. in planning to import an equipment from Japan at a cost of 3,400 lakh yen. The company may avail loans at 18 per cent per annum with quarterly rests with which it can import the...
-
AMK Ltd. An India based company has subsidiaries in U.S. and U.K. Forecasts of surplus funds for the next 30 days from two subsidiaries are as below: U.S. S12.5 million U.K. 6 million Following...
-
What do you understand by a class and a superclass?
-
Draw and label the E and Z isomers for each of the following compounds: 1. CH3CH2CH==CHCH3 2. 3. 4. CH,CH2C CHCH2CH Cl CH3CH2CH2CH2 CH CH2CCCH2CI CHCH3 CH3 HOCH CH CCC CH O-CH C(CH
-
Recording and processing information about a transaction at the time it takes place is referred to as which of the following? a. batch processing b. online, real-time processing c. captured...
-
Examine Table 2-1 and discuss how the various information needs would be collected and reported by a companys AIS. Table 2-1 Overview of S&S's Business Processes, Key Decisions, and Information Needs...
-
What are three basic methods for allocating factory overhead costs?
Study smarter with the SolutionInn App