Question
Consolidation Working Paper Eliminations, Intercompany Merchandise Sales, Noncontrolling Interest Paymore Shoes acquired 80 percent of the voting stock of Spire Footwear on February 1, 2020,
Consolidation Working Paper Eliminations, Intercompany Merchandise Sales, Noncontrolling Interest
Paymore Shoes acquired 80 percent of the voting stock of Spire Footwear on February 1, 2020, for $21 million. The fair value of the noncontrolling interest at the acquisition date was $3 million. The excess of Spires fair value over its $4 million book value was attributed to limited-life identifiable intangible assets ($5 million, 5-year life) and goodwill. Paymores fiscal year ends January 31. As of February 1, 2023, the goodwill and identifiable intangibles are not impaired. There is no impairment of either intangible in fiscal 2024. Spire transfers merchandise to Paymore on a regular basis, at a markup of 25% on cost. Following is information on intercompany merchandise transactions for fiscal 2024:
Balance in Paymores beginning inventory, purchased from Spire, $1,000,000.
Balance in Paymores ending inventory, purchased from Spire, $750,000.
Total sales from Spire to Paymore, at the price charged to Paymore, $25 million.
Paymore uses the complete equity method to account for its investment in Spire on its own books. The separate trial balances for Paymore and Spire at January 31, 2024, are below.
(in thousands) | Paymore Dr (Cr) | Spire Dr (Cr) |
---|---|---|
Current assets | $10,000 | $4,500 |
Plant and equipment, net | 1,200,000 | 750,000 |
Intangibles | 101,360 | -- |
Investment in Spire | 22,080 | -- |
Liabilities | (945,000) | (745,000) |
Capital stock | (28,000) | (3,000) |
Retained earnings, beginning | (340,000) | (5,000) |
Sales revenue | (1,200,000) | (300,000) |
Equity in net income | (440) | -- |
Cost of sales | 980,000 | 200,000 |
Operating expenses | 200,000 | 98,500 |
Total | $0 | $0 |
Required
a. Calculate the allocation of goodwill between controlling and noncontrolling interests.
Enter answers in thousands.
(in thousands) | ||
---|---|---|
Goodwill | Answer | |
Allocation to controllling interests | Answer | |
Allocation to noncontrolling interests | Answer |
b. Calculate equity in net income, appearing on Paymores separate books ($440,000), and the noncontrolling interest in net income for fiscal 2024.
Enter answers in thousands ($440,000 equals $440 in thousands)
Use a negative sign with answers that reduce net income amounts.
(in thousands) | Total | Equity in NI | Noncontrolling interest in NI | |
---|---|---|---|---|
Spires reported net income | Answer | Answer | Answer | |
Revaluation write-off: | ||||
Identifiable intangibles | Answer | Answer | Answer | |
Intercompany transactions: | ||||
Confirmed profit on upstream beg. inventory | Answer | Answer | Answer | |
Unconfirmed profit on upstream end. inventory | Answer | Answer | Answer | |
Answer | Answer | Answer |
c. Prepare a working paper to consolidate the January 31, 2024, trial balances of Paymore and Spire. Label your eliminating entries (C), (I), (E), (R), (O), and (N).
Enter answers in thousands ($440,000 equals $440 in thousands)
Use negative signs with Cr (credit) answers in the Consolidated Balances Dr(Cr) column.
Consolidation Working Paper | ||||||||
---|---|---|---|---|---|---|---|---|
Trial Balances Taken From Books | Eliminations | Consolidated Balances | ||||||
(in thousands) | Paymore Dr (Cr) | Spire Dr (Cr) | Debit | Credit | Dr (Cr) | |||
Current assets | $10,000 | $4,500 | Answer | (I-2) | Answer | |||
Plant and equipment, net | 1,200,000 | 750,000 | Answer | |||||
Intangibles | 101,360 | -- | (R) | Answer | Answer | (O) | Answer | |
Investment in Spire | 22,080 | -- | Answer | (C) | Answer | |||
Answer | (E) | |||||||
Answer | (R) | |||||||
Goodwill | -- | -- | (R) | Answer | Answer | |||
Liabilities | (945,000) | (745,000) | Answer | |||||
Capital stock | (28,000) | (3,000) | (E) | Answer | Answer | |||
Retained earnings, beg. | (340,000) | (5,000) | (I-1) | Answer | Answer | |||
(E) | Answer | |||||||
Noncontrolling interest | -- | -- | Answer | (E) | Answer | |||
Answer | (R) | |||||||
Answer | (N) | |||||||
Sales revenue | (1,200,000) | (300,000) | (I-3) | Answer | Answer | |||
Equity in net income of Spire | (440) | -- | (C) | Answer | Answer | |||
Cost of sales | 980,000 | 200,000 | (I-2) | Answer | Answer | (I-1) | Answer | |
Answer | (I-3) | |||||||
Operating expenses | 200,000 | 98,500 | (O) | Answer | Answer | |||
Noncontrolling interest in NI | -- | -- | (N) | Answer | Answer | |||
$-- | $-- | Answer | Answer | Answer |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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