Comprehensive consolidation subsequent to date of acquisition Equity method, non controlling interest, AAP computation, goodwill, upstream and downstream intercompany inventory profits, downstream intercompany depreciable asset gain A parent company acquired 80 of the stock of a subsidiary company on January 1, 2015, for $192,600 On this date, the balances of the subsidiary's stockholders' equity accounts were Common Stock, $120,000, and Retained Earnings, $24,000 On January 1, 2015, the market value for the 20 of shares not purchased by the parent was $47,400 On January 1, 2015, the subsidiary's recorded book values were equal to fair values for all items except four (1) accounts receivable had a book value of $30,000 and a fair value of $26,000, (2) buildings and equipment, net had a book value of $50,000 and a fair value of $68,000, (3) the licenses intangible asset had a book value of $35,000 and a fair value of $77,000, and (4) notes payable had a book value of $20,000 and a fair value of $14,000 Both companies use the FIFO inventory method and sell all of their inventories at least once per year The net balance of accounts receivables are collected in the following year On the acquisition date, the subsidiary's buildings and equipment, net had a remaining useful life of 6 years, licenses had a remaining useful life of 7 years, and notes payable had a remaining term of 4 years On January 1, 2018, the parent sold a building to the subsidiary for $80,000 On this date, the building was carried on the parent's books (net of accumulated depreciation) at $65,000 Both compa nies estimated that the building has a remaining life of 6 years on the intercompany sale date, with no salvage value Each company routinely sells merchandise to the other company, with a profit margin of 25 per cent of selling price (regardless of the direction of the sale) During 2019, intercompany sales amount to $15,000, of which $8,000 of merchandise remains in the ending inventory of the parent On December 31, 2019, $4,000 of these intercompany sales remained unpaid Additionally, the subsidiary's December 31, 2018 inventory includes $12,000 of merchandise purchased in the preceding year from the parent During 2018, intercompany sales amount to $20,000, and on December 31, 2018, $6,000 of these inter company sales remained unpaid The parent accounts for its Equity Investment in the subsidiary using the equity method Unconfirmed profits are allocated pro rata The pre consolidation financial statements for the two companies for the year ended December 31, 2019, are provided below Disaggregate and document the activity for the 100 Acquisition Accounting Premium (AAP), the controlling interest AAP, and the noncontrolling interest AAP Calculate and organize the profits and losses on intercompany transactions and balances Compute the pre consolidation Equity Investment account beginning and ending balances starting with the stockholders ' equity of the subsidiary Reconstruct the activity in the parent's pre consolidation Equity Investment T account for the year of consolidation Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary Independently calculate consolidated net income, controlling interest net income, and noncontrolling interest net income Complete the consolidating entries according to the C E A D 1 sequence and complete the consolidation worksheet Parent Subsidiary Parent Subsidiary Income statement Sales Cost of goods sold Gross profit Depreciation amort expense Operating expenses Interest expense Total expenses Income (loss) from subsidiary Net income $500,000 (260,000) 240,000 (12,000) (155,000) (6,000) (173,000) 14,300 $ 81,300 $200,000 (128,000) 72,000 (10,000) (38,000) (2,000) (50,000) $ 45,000 54,000 130,000 126,000 57,000 Balance sheet Cash Accounts receivable Inventories Buildings and equipment, net Other assets Licenses Equity investment Total assets $ 25,000 48,000 46,000 90,000 100,000 10,000 233,000 $645,000 $319,000 $ 22,000 Statement of retained earnings Beginning retained earnings Net income Dividends declared Ending retained earnings $266,700 81,300 (60,000) $288,000 $129,000 22,000 (15,000) $136,000 Accounts payable Notes payable Other liabilities Common stock Retained earnings Total liabilities and equity $ 35,000 50,000 22,000 250,000 288,000 $645,000 $ 15,000 22,000 26,000 120,000 136,000 $319,000 Parent Subsidiary Parent Subsidiary Income statement Sales Cost of goods sold Gross profit Depreciation amort expense Operating expenses Interest expense Total expenses Income (loss) from subsidiary Net income $500,000 (260,000) 240,000 (12,000) (155,000) (6,000) (173,000) 14,300 $ 81,300 $200,000 (128,000) 72,000 (10,000) (38,000) (2,000) (50,000) $ 45,000 54,000 130,000 126,000 57,000 Balance sheet Cash Accounts receivable Inventories Buildings and equipment, net Other assets Licenses Equity investment Total assets $ 25,000 48,000 46,000 90,000 100,000 10,000 233,000 $645,000 $319,000 $ 22,000 Statement of retained earnings Beginning retained earnings Net income Dividends declared Ending retained earnings $266,700 81,300 (60,000) $288,000 $129,000 22,000 (15,000) $136,000 Accounts payable Notes payable Other liabilities Common stock Retained earnings Total liabilities and equity $ 35,000 50,000 22,000 250,000 288,000 $645,000 $ 15,000 22,000 26,000 120,000 136,000 $319,000

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 31, 2024

Comprehensive consolidation subsequent to date of acquisition-Equity method, non-controlling interest, AAP computation, goodwill, upstream and downstream intercompany inventory profits, downstream intercompany depreciable asset gain A

Comprehensive consolidation subsequent to date of acquisition-Equity method, non-controlling interest, AAP computation, goodwill, upstream and downstream intercompany inventory profits, downstream intercompany depreciable asset gain

A parent company acquired 80% of the stock of a subsidiary company on January 1, 2015, for $192,600. On this date, the balances of the subsidiary's stockholders' equity accounts were Common Stock, $120,000, and Retained Earnings, $24,000. On January 1, 2015, the market value for the 20% of shares not purchased by the parent was $47,400.

On January 1, 2015, the subsidiary's recorded book values were equal to fair values for all items except four: (1) accounts receivable had a book value of $30,000 and a fair value of $26,000, (2) buildings and equipment, net had a book value of $50,000 and a fair value of $68,000, (3) the licenses intangible asset had a book value of $35,000 and a fair value of $77,000, and (4) notes payable had a book value of $20,000 and a fair value of $14,000. Both companies use the FIFO inventory method and sell all of their inventories at least once per year. The net balance of accounts receivables are collected in the following year. On the acquisition date, the subsidiary's buildings and equipment, net had a remaining useful life of 6 years, licenses had a remaining useful life of 7 years, and notes payable had a remaining term of 4 years.

On January 1, 2018, the parent sold a building to the subsidiary for $80,000. On this date, the building was carried on the parent's books (net of accumulated depreciation) at $65,000. Both compa- nies estimated that the building has a remaining life of 6 years on the intercompany sale date, with no salvage value.

Each company routinely sells merchandise to the other company, with a profit margin of 25 per- cent of selling price (regardless of the direction of the sale). During 2019, intercompany sales amount to $15,000, of which $8,000 of merchandise remains in the ending inventory of the parent. On December 31, 2019, $4,000 of these intercompany sales remained unpaid. Additionally, the subsidiary's December 31, 2018 inventory includes $12,000 of merchandise purchased in the preceding year from the parent. During 2018, intercompany sales amount to $20,000, and on December 31, 2018, $6,000 of these inter- company sales remained unpaid.

The parent accounts for its Equity Investment in the subsidiary using the equity method. Unconfirmed profits are allocated pro-rata. The pre-consolidation financial statements for the two companies for the year ended December 31, 2019, are provided below:

image text in transcribed

Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP, and the noncontrolling interest AAP.
Calculate and organize the profits and losses on intercompany transactions and balances.
Compute the pre-consolidation Equity Investment account beginning and ending balances

starting with the stockholders ' equity of the subsidiary.
Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation.
Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary.
Independently calculate consolidated net income, controlling interest net income, and noncontrolling interest net income.
Complete the consolidating entries according to the C-E-A-D-1 sequence and complete the consolidation worksheet.

Parent Subsidiary Parent Subsidiary Income statement: Sales........ Cost of goods sold ......... Gross profit Depreciation & amort. expense ..... Operating expenses.............. Interest expense................. Total expenses.................. Income (loss) from subsidiary........ Net income..... $500,000 (260,000) 240,000 (12,000) (155,000) (6,000) (173,000) 14,300 $ 81,300 $200,000 (128,000) 72,000 (10,000) (38,000) (2,000) (50,000) $ 45,000 54,000 130,000 126,000 57,000 Balance sheet: Cash.......... Accounts receivable.......... Inventories ........ Buildings and equipment, net... Other assets... Licenses......... Equity investment........ Total assets... $ 25,000 48,000 46,000 90,000 100,000 10,000 233,000 $645,000 $319,000 $ 22,000 Statement of retained earnings: Beginning retained earnings........ Net income.. Dividends declared............... Ending retained earnings .......... $266,700 81,300 (60,000) $288,000 $129,000 22,000 (15,000) $136,000 Accounts payable......... Notes payable.......... Other liabilities ...... Common stock ......... Retained earnings ...... Total liabilities and equity ........... $ 35,000 50,000 22,000 250,000 288,000 $645,000 $ 15,000 22,000 26,000 120,000 136,000 $319,000 Parent Subsidiary Parent Subsidiary Income statement: Sales........ Cost of goods sold ......... Gross profit Depreciation & amort. expense ..... Operating expenses.............. Interest expense................. Total expenses.................. Income (loss) from subsidiary........ Net income..... $500,000 (260,000) 240,000 (12,000) (155,000) (6,000) (173,000) 14,300 $ 81,300 $200,000 (128,000) 72,000 (10,000) (38,000) (2,000) (50,000) $ 45,000 54,000 130,000 126,000 57,000 Balance sheet: Cash.......... Accounts receivable.......... Inventories ........ Buildings and equipment, net... Other assets... Licenses......... Equity investment........ Total assets... $ 25,000 48,000 46,000 90,000 100,000 10,000 233,000 $645,000 $319,000 $ 22,000 Statement of retained earnings: Beginning retained earnings........ Net income.. Dividends declared............... Ending retained earnings .......... $266,700 81,300 (60,000) $288,000 $129,000 22,000 (15,000) $136,000 Accounts payable......... Notes payable.......... Other liabilities ...... Common stock ......... Retained earnings ...... Total liabilities and equity ........... $ 35,000 50,000 22,000 250,000 288,000 $645,000 $ 15,000 22,000 26,000 120,000 136,000 $319,000