Consolidation subsequent to date of acquisitionEquity 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, 2011. On the acquisition date, the total fair value of the controlling interest and the noncontrolling interest was $350,000 in excess of the book value of the subsidiarys Stockholders Equity. All of that excess was allocated to a Royalty Agreement, which had a zero book value in the subsidiarys 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 2014, the subsidiary sold Equipment to the parent for a cash price of $250,000. The subsidiary acquired the equipment at a cost of $480,000 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 pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2016. The parent uses the equity method to account for its Equity Investment.
| | Parent | Subsidiary | | | Parent | Subsidiary |
| Income statement: | | Balance sheet: |
| Sales | $3,400,000 | $900,000 | | Assets |
| Cost of goods sold | (2,400,000) | (500,000) | | Cash | $619,500 | $250,000 |
| Gross profit | 1,000,000 | 400,000 | | Accounts receivable | 530,000 | 420,000 |
| Income (loss) from subsidiary | 85,875 | | | Inventory | 900,000 | 550,000 |
| Operating expenses | (522,000) | (225,000) | | PPE, net | 3,500,000 | 1,000,000 |
| Net income | $563,875 | 150,000 | | Equity investment | 454,125 | |
| | | | $6,003,625 | $2,220,000 |
| Statement of retained earnings: |
| BOY retained earnings | $1,799,750 | $200,000 | | Liabilities and stockholders equity | | |
| Net income | 563,875 | 150,000 | | Accounts payable | $340,000 | $250,000 |
| | | | | Other current liabilities | 400,000 | 300,000 |
| Dividends | (100,000) | (30,000) | | Long-term liabilities | 1,500,000 | 1,100,000 |
| EOY retained earnings | $2,263,625 | $320,000 | | Common stock | 200,000 | 100,000 |
| | | APIC | 1,300,000 | 150,000 |
| | | Retained earnings | 2,263,625 | 320,000 |
| | | | $6,003,625 | $2,220,000 |
a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP.
b. Calculate and organize the profits and losses on intercompany transactions and balances.
Use negative signs with answers that are reductions.
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 reductions.
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 reductions.
D. Reconstruct the activity in the parents pre-consolidation Equity Investment T-account for the year of consolidation.
E. Independently compute the owners equity attributable to the noncontrolling interest beginning and ending balances starting with the owners equity of the subsidiary.
Use negative signs with answers that are reductions.
F. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income.
Use negative signs with answers that are reductions.
g. Complete the consolidating entries according to the C-E-A-D-I sequence.
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, 2011. On the acquisition date, the total fair value of the controlling interest and the noncontrolling interest was $350,000 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 2014, the subsidiary sold Equipment to the parent for a cash price of $250,000. The subsidiary acquired the equipment at a cost of $480,000 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 pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2016. The parent uses the equity method to account for its Equity Investment. Parent Subsidiary Parent Subsidiary Income statement: Balance sheet: Sales $3,400,000 $900,000 Assets Cost of goods sold (2,400,000) (500,000) Cash $619,500 $250,000 Gross profit 1,000,000 400,000 Accounts receivable 530,000 420,000 Income (loss) from subsidiary 85,875 Inventory 900,000 550,000 Operating expenses (522,000) (225,000) PPE, net 3,500,000 1,000,000 Net income $563,875 150,000 Equity investment 454,125 $ $6,003,625 $2,220,000 Statement of retained earnings: BOY retained earnings $1,799,750 $200,000 Liabilities and stockholders' equity Net income 563,875 150,000 Accounts payable $340,000 $250,000 Other current liabilities 400,000 300,000 Dividends (100,000) (30,000) Long-term liabilities 1,500,000 1,100,000 EOY retained earnings $2,263,625 $320.000 Common stock 200,000 100,000 APIC 1,300,000 150,000 Retained earnings 2,263,625 320,000 $6,003,625 $2,220,000 201 Amortiz a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP. Do no enter any negative answers in part a. Unamortized Unamortized Unamortized Unamortized Unamortized Unamortized 2011 AAP 2012 2013 2014 2015 1/1/2011 Amortization 1/1/2012 Amortization 1/1/2013 Amortization 1/1/2014 Amortization 1/1/2015 Amortization 1/1/2016 Royalty agreement 0 0 0 0 0 0 0 D 0 0 Controlling interest: Royalty agreement 0 0 0 0 0 0 0 0 0 0 Noncontrolling interest: Royalty agreement 0 0 0 0 0 0 0 0 0 0 0 0 b. Calculate and organize the profits and losses on intercompany transactions and balances. Use negative signs with answers that are reductions. Downstream Upstream 0 Less: 0 0 0 0 0 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 reductions. Equity investment at 1/1/16: Common stock 0 APIC Retained earnings 0 0 0 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 reductions. Equity investment at 1/1/16: Common stock 0 Retained earnings 0 APIC 0 0 Less: 0 0 0 Equity investment at 12/31/16; Common stock APIC Retained earnings 0 0 0 Less: 0 0 d. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation. Equity Investment Balance at 1/1/16 0 0 Net income 0 0 Dividends 0 Balance at 12/31/16 0 0 O e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary, Use negative signs with answers that are reductions, e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary Use negative signs with answers that are reductions. Noncontrolling interest at 1/1/16: Common stock APIC Retained earnings 0 Less: 0 0 0 0 0 0 Noncontrolling interest at 12/31/16: Common stock APIC Retained earnings 0 0 0 Less: 0 0 f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income. Use negative signs with answers that are reductions. Consolidated: Parent's stand-alone net income 0 Subsidiary's stand-alone net income 0 Plus: 0 Less: 0 Subsidiary's adjusted stand-alone net income 0 Consolidated net income 0 Parent: Parent's stand-alone net income 0 Less: 0 f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income. Use negative signs with answers that are reductions. Consolidated: Parent's stand-alone net income 0 Subsidiary's stand-alone net income 0 Plus: 0 Less: 0 Subsidiary's adjusted stand-alone net income 0 Consolidated net income 0 Parent: Parent's stand-alone net income 0 75% Subsidiary's stand-alone net income 0 Plus: . 0 Less: 75% of subsidiary's stand-alone net income 0 Consolidated net income attributable to the parent Subsidiary: 25% of subsidiary's stand-alone net income 0 Plus: 0 Less: 0 0 0 g. Complete the consolidating entries according to the C-E-A-D-I sequence. g. Complete the consolidating entries according to the C-E-A-D-I sequence. Consolidation Worksheet Description Debit [C] Equity income Credit 0 0 0 0 Dividends 0 0 Equity investment 0 0 0 0 E [E] Common stock 0 0 APIC 0 0 Equity investment 0 0 [A] 0 Equity investment 0 A 0 [D] Operating expenses 0 0 A 0 0 [lgain] Equity investment 0 0 0 0 0 0 [ldep] 0 0 o o 0 0 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, 2011. On the acquisition date, the total fair value of the controlling interest and the noncontrolling interest was $350,000 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 2014, the subsidiary sold Equipment to the parent for a cash price of $250,000. The subsidiary acquired the equipment at a cost of $480,000 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 pre-consolidation financial statements of the parent and its subsidiary for the year ended December 31, 2016. The parent uses the equity method to account for its Equity Investment. Parent Subsidiary Parent Subsidiary Income statement: Balance sheet: Sales $3,400,000 $900,000 Assets Cost of goods sold (2,400,000) (500,000) Cash $619,500 $250,000 Gross profit 1,000,000 400,000 Accounts receivable 530,000 420,000 Income (loss) from subsidiary 85,875 Inventory 900,000 550,000 Operating expenses (522,000) (225,000) PPE, net 3,500,000 1,000,000 Net income $563,875 150,000 Equity investment 454,125 $ $6,003,625 $2,220,000 Statement of retained earnings: BOY retained earnings $1,799,750 $200,000 Liabilities and stockholders' equity Net income 563,875 150,000 Accounts payable $340,000 $250,000 Other current liabilities 400,000 300,000 Dividends (100,000) (30,000) Long-term liabilities 1,500,000 1,100,000 EOY retained earnings $2,263,625 $320.000 Common stock 200,000 100,000 APIC 1,300,000 150,000 Retained earnings 2,263,625 320,000 $6,003,625 $2,220,000 201 Amortiz a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP. Do no enter any negative answers in part a. Unamortized Unamortized Unamortized Unamortized Unamortized Unamortized 2011 AAP 2012 2013 2014 2015 1/1/2011 Amortization 1/1/2012 Amortization 1/1/2013 Amortization 1/1/2014 Amortization 1/1/2015 Amortization 1/1/2016 Royalty agreement 0 0 0 0 0 0 0 D 0 0 Controlling interest: Royalty agreement 0 0 0 0 0 0 0 0 0 0 Noncontrolling interest: Royalty agreement 0 0 0 0 0 0 0 0 0 0 0 0 b. Calculate and organize the profits and losses on intercompany transactions and balances. Use negative signs with answers that are reductions. Downstream Upstream 0 Less: 0 0 0 0 0 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 reductions. Equity investment at 1/1/16: Common stock 0 APIC Retained earnings 0 0 0 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 reductions. Equity investment at 1/1/16: Common stock 0 Retained earnings 0 APIC 0 0 Less: 0 0 0 Equity investment at 12/31/16; Common stock APIC Retained earnings 0 0 0 Less: 0 0 d. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation. Equity Investment Balance at 1/1/16 0 0 Net income 0 0 Dividends 0 Balance at 12/31/16 0 0 O e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary, Use negative signs with answers that are reductions, e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary Use negative signs with answers that are reductions. Noncontrolling interest at 1/1/16: Common stock APIC Retained earnings 0 Less: 0 0 0 0 0 0 Noncontrolling interest at 12/31/16: Common stock APIC Retained earnings 0 0 0 Less: 0 0 f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income. Use negative signs with answers that are reductions. Consolidated: Parent's stand-alone net income 0 Subsidiary's stand-alone net income 0 Plus: 0 Less: 0 Subsidiary's adjusted stand-alone net income 0 Consolidated net income 0 Parent: Parent's stand-alone net income 0 Less: 0 f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income. Use negative signs with answers that are reductions. Consolidated: Parent's stand-alone net income 0 Subsidiary's stand-alone net income 0 Plus: 0 Less: 0 Subsidiary's adjusted stand-alone net income 0 Consolidated net income 0 Parent: Parent's stand-alone net income 0 75% Subsidiary's stand-alone net income 0 Plus: . 0 Less: 75% of subsidiary's stand-alone net income 0 Consolidated net income attributable to the parent Subsidiary: 25% of subsidiary's stand-alone net income 0 Plus: 0 Less: 0 0 0 g. Complete the consolidating entries according to the C-E-A-D-I sequence. g. Complete the consolidating entries according to the C-E-A-D-I sequence. Consolidation Worksheet Description Debit [C] Equity income Credit 0 0 0 0 Dividends 0 0 Equity investment 0 0 0 0 E [E] Common stock 0 0 APIC 0 0 Equity investment 0 0 [A] 0 Equity investment 0 A 0 [D] Operating expenses 0 0 A 0 0 [lgain] Equity investment 0 0 0 0 0 0 [ldep] 0 0 o o 0 0
