Question
Consolidation subsequent to date of acquisition-Equity method with noncontrolling interest, AAP, and gain on upstream intercompany equipment sale A parent company acquired its 75% interest
Consolidation subsequent to date of acquisition-Equity method with noncontrolling interest, AAP, and gain on upstream intercompany equipment sale A parent company acquired its 75% interest in its subsidiary on January 1, 2008. On the acquisition date, the total fair value of the controlling interest and the noncontrolling interest was $280,000 in excess of the book value of the subsidiary's Stockholders' Equity. All of that excess was allocated to a Royalty Agreement, which had a zero book value in the subsidiary's financial statements (i.e., there is no Goodwill). The Royalty Agreement has a 7 year estimated remaining
economic life on the acquisition date. Both companies use straight line depreciation and amortization, with no salvage value.
In January 2011, the subsidiary sold Equipment to the parent for a cash price of $260,000. The subsidiary acquired the equipment at a cost of $480000 and depreciated the equipment over its 10-year useful life using the straight-line method (no salvage value). The subsidiary had depreciated the equipment for 6 years at the time of sale. The parent retained the depreciation policy of the subsidiary and depreciated the equipment over its remaining 4 year useful life.
Following are financial statements of the parent and its subsidiary for the year ended December 31, 2013. The parent uses the equity method to account for its Equity Investment.
|
| Parent | Subsidiary |
|
| Parent | Subsidiary |
| Income statement: |
| Balance sheet: | ||||
| Sales | $3,380,000 | $876,000 |
| Assets | ||
| Cost of goods sold | (2,433,600) | (525,600) |
| Cash | $684,595 | $243,272 |
| Gross profit | 946,400 | 350,400 |
| Accounts receivable | 591,500 | 376,680 |
| Income (loss) from subsidiary | 50,355 |
|
| Inventory | 878,800 | 481,800 |
| Operating expenses | (507,000) | (227,760) |
| PPE, net | 3,400,280 | 902,280 |
| Net income | $489,755 | 122,640 |
| Equity investment | 427,218 |
|
|
|
|
| $5,982,393 | $2,004,032 | ||
| Statement of retained earnings: | ||||||
| BOY retained earnings | $1,812,627 | $197,100 |
| Liabilities and stockholders' equity |
|
|
| Net income | 489,755 | 122,640 |
| Accounts payable | $341,380 | $155,928 |
| Dividends | (98,408) | (17,520) |
| Other current liabilities | 402,220 | 201,480 |
| EOY retained earnings | $2,203,974 | $302,220 |
| Long-term liabilities | 1,500,000 | 1,100,000 |
|
|
|
|
| Common stock | 186,914 | 108,624 |
|
|
| APIC | 1,347,905 | 135,780 | ||
|
|
| Retained earnings | 2,203,974 | 302,220 | ||
|
|
|
| $5,982,393 | $2,004,032 | ||
a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP.
Do not use negative signs with your answers in part a.
| Unamorti |
|
| Unamortized |
| Unamortized |
| Unamortized |
| Unamortized |
| Unamortized |
| Unamortized |
| zed | ||||
|
| AAP | 2008 | AAP | 2009 | AAP | 2010 | AAP | 2011 | AAP | 2012 | AAP | 2013 | AAP | ||||
|
| 1/1/2008 | Amortization | 1/1/2009 | Amortization | 1/1/2010 | Amortization | 1/1/2011 | Amortization | 1/1/2012 | Amortization | 1/1/2013 | Amortization | 1/1/2014 | ||||
| Royalty agreement | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | ||||
| Controlling interest: | |||||||||||||||||
| Royalty agreement | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer |
|
|
|
|
| Noncontrolling interest: |
|
|
|
| |||||||||||||
| Royalty agreement | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer |
|
|
|
|
b. Calculate and organize the profits and losses on intercompany transactions and balances.
Use negative signs with answers that are reductions.
|
| Downstream | Upstream | |
| Answer | Answer | Answer | |
| Less: | Answer | Answer | Answer |
| Answer | Answer | Answer | |
c. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders' equity of the subsidiary.
Use negative signs with answers that are deductions.
| Equity investment at 1/1/13: |
| |
| Common stock | Answer | |
| APIC | Answer | |
| Retained earnings | Answer | |
| Answer | Answer | |
| Less: | Answer | Answer |
|
| Answer | |
| Equity investment at 12/31/13: |
| |
| Common stock | Answer | |
| APIC | Answer | |
| Retained earnings | Answer | |
| Answer | Answer | |
| Less: | Answer | Answer |
|
| Answer | |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Fundamentals Of Corporate Finance
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
5th Edition
9780135811603
