Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidation subsequent to date of acquisitionEquity method with noncontrolling interest and AAP Assume, on January 1, 2015, a parent company acquired a 90% interest in

Consolidation subsequent to date of acquisitionEquity method with noncontrolling interest and AAP

Assume, on January 1, 2015, a parent company acquired a 90% interest in its subsidiary. The total fair value of the controlling and noncontrolling interest was $480,000 over the book value of the subsidiary's Stockholders' Equity on the acquisition date. The parent assigned the excess to the following [A] assets:

[A] Asset Original Amount Original Useful Life
Property, plant, and equipment $ 160,000 10 years
Customer list 96,000 5 years
Goodwill

224,000

Indefinite

$ 480,000

90% of the Goodwill is allocated to the parent. The parent and the subsidiary report the following pre-consolidation financial statements at December 31, 2019:

Parent Subsidiary Parent Subsidiary
Income statement: Balance sheet:
Sales $5,760,000 1,520,000 Assets
Cost of goods sold

(4,000,000)

(960,000)

Cash $ 400,000 $ 80,000
Gross profit 1,760,000 560,000 Accounts receivable 752,000 200,000
Equity income 112,320 Inventory 960,000 440,000
Operating expenses (1,120,000) (400,000) Equity investment 921,600
Net income 752,320 160,000 Property, plant and equipment, net 2,240,000 720,000
Statement of retained earnings:

$ 5,273,600

$ 1,440,000

Beginning retained earnings: 1,401,280 400,000 Liabilities and stockholders' equity
Net income 752,320 160,000 Accrued liabilities 800,000 320,000
Dividends

(160,000)

(40,000)

Long-term liabilities 1,600,000 400,000
Ending retained earnings

$1,993,600

$ 520,000

Common stock 160,000 80,000
APIC 720,000 120,000
Retained earnings

1,993,600

520,000

$ 5,273,600

$1,440,000

a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP.

100% AAP Unamort AAP 01/15/15 2015 Amort Unamort AAP 12/31/15 2016 Amort Unamort AAP 12/31/16 2017 Amort Unamort AAP 12/31/17 2018 Amort Unamort AAP 12/31/18 2019 Amort Unamort AAP 12/31/19
PPE, net $ 160,000 Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Customer list 96,000 Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Goodwill 224,000 Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
$480,000 Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Parent (p%):
PPE, net Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Customer list Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Goodwill Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Subsidiary (nci%):
PPE, net Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Customer list Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer Answer
Goodwill Answer Answer Answer Answer Answer Answer Answer Answer Answer 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.

(No intercompany transactions)

c. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders' equity of the subsidiary.

Equity investment account at 1/1/19
p% book value of subsidiary's net assets Answer
Unamortized p% AAP Answer
Answer
Equity investment account at 12/31/19
p% book value of subsidiary's net assets Answer
Unamortized p% AAP Answer
Answer

d. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation.

Equity Investment
Answer Answer
Answer Answer
Answer Answer

e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary.

Noncontrolling interests at 1/1/19
nci% book value of subsidiary's net assets Answer
Unamortized nci% AAP Answer
Answer
Noncontrolling interests at 12/31/19
nci% book value of subsidiary's net assets Answer
Unamortized nci% AAP Answer
Answer

f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income. Note:Use a negative sign with your answer to indicate a reduction to net income.

Parent's stand-alone net income Answer
Subsidiary's stand-alone net income Answer
100% AAP amortization Answer
Consolidated net income Answer
Parent's stand-alone net income Answer
p% of subsidiary's stand-alone net income Answer
p% AAP amortization Answer
Consolidated net income attributable to the controlling interest Answer
nci% of subsidiary's stand-alone net income Answer
nci% AAP amortization Answer
Consolidated net income attributable to the noncontrolling interest Answer

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Interpreting And Analyzing Financial Statements

Authors: Karen P. Schoenebeck

3rd Edition

0130082163, 9780130082169

More Books

Students also viewed these Accounting questions