Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidation subsequent to date of acquisition-upstream intercompany inventory sale- Equity method with noncontrolling interest, AAP, and upstream intercompany inventory sale Assume that, on January 1,

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Consolidation subsequent to date of acquisition-upstream intercompany inventory sale- Equity method with noncontrolling interest, AAP, and upstream intercompany inventory sale

Assume that, on January 1, 2007, a parent company acquired an 80% interest in its subsidiary. The total fair value of the controlling and noncontrolling interests was $550,000 over the book value of the subsidiary's Stockholders' Equity on the acquisition date. the parent assigned the excess to the following [A] assets:

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed
\f2012 2013 Transfer price for inventory sale $674,000 $733,000 Cost of goods sold (615,000) (653,000) Gross profit $59,000 $80,000 % inventory remaining 25% 35% Gross profit deferred $14,750 $28,000 EOY receivable/payable $93,000 $105,000Parent Income statement: Sales $6,770,000 Cost of goods sold (4,739,000) Gross profit 2,031,000 Equity income 249,872 Operating expenses (1,242,600) Net income $1,038,272 Statement of retained earnings: BOY retained earnings $3,401,248 Net income 1,038,272 Dividends (199,210) EOY retained earnings $4,240,310 Subsidiary $2,521,500 (1,511,100) 1,010,400 (654,810) 355,590 $1,301,225 355,590 (35,259) $1,621,556 Parent Balance sheet: Assets Cash $798,240 Accounts receivable 866,560 Inventory 1,313,380 Equity investment 1,849,065 Property, plant and equipment (PPE), net 6,317,764 $1 1,145,009 Liabilities and stockholders' equity Current liabilities $972,849 Longterm liabilities 4,000,000 Common stock 1,106,895 APIC 824,955 Retained earnings 4,240,310 $11,145,009 Subsidiary $699,785 584,292 750,513 1,388,533 $3,423,123 $534,292 839,500 157,900 209,875 1,621,556 $3,423,123 Unamortized Unamortized Unamortized Unamortized Unamortized Unamortized AAP 2007 AAP 2008 AAP 2009 AAP 2010 AAP 2011 AAP 1/1/2007 Amortization 1/1/2008 Amortization 1/1/2009 Amortization 1/1/2010 Amortization 1/1/2011 Amortization 1/1/2012 Patent Goodwill Controlling Interest: Patent Goodwill Noncontrolling Interest: Patent GoodwillEquity investment at 1/1/13: Common stock APIC Retained earnings Less: Equity investment at 12/31/13: Common stock APIC Retained earnings Unamortized AAP Less:Equity Investment Balance at 1/1/13 Net income Dividends AAP amortization Balance at 12/31/13\fConsolidated: Parent's stand-alone net income Subsidiary's stand-alone net income Plus: Less: 100% AAP amortization Subsidiary's adjusted stand-alone net income Consolidated net income Parent: Parent's stand-alone net income 80% Subsidiary's stand-alone net income Plus: Less: 80% AAP amortization 80% of subsidiary's stand-alone net income Consolidated net income attributable to the parent Subsidiary: 20% of subsidiary's stand-alone net income Plus: Less: 20% AAP amortizationConsolidation Worksheet Description Debit Credit [C] Equity income Dividends Equity investment [E] Common stock APIC Equity investment [A] Patent Equity investment [D] [lcogs] Equity investment [Isales]Equity Investment Balance at 1f1f13 0 Net income D D Dividends 0 MP amortization Balance at 12f31i13 _ Net Income BOY upstream inventory profits EDY upstream inventory prots e. Independently compute the owners' equity . Dividends subsidiary_ AAP amortization \fConsolidated: Parent's stand-alone net income 0 Subsidiary's stand-alone net income 0 Plus: 0 Less: 0 80% AAP amortization 20% AAP amortization 0 Subsid 100% AAP amortization Conso 80% realized upstream deferred profits 0 Paren 20% realized upstream deferred profits Paren 100% realized upstream deferred profits 0 80% S 80% unrealized upstream deferred profits 20% unrealized upstream deferred profits 0 Plus: 100% unrealized upstream deferred profits 0 Less: 0

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_2

Step: 3

blur-text-image_3

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

Financial Accounting

Authors: Jamie Pratt, Michael F Peters

11th Edition

1119745322, 978-1119745327

More Books

Students also viewed these Accounting questions

Question

4. What means will you use to achieve these values?

Answered: 1 week ago