Consolidation Working Paper, Noncontrolling Interest, Intercompany Merchandise Transactions

Kellogg Company (Kellogg's) acquired 80% of the outstanding stock of Wholesome & Hearty Foods ("Wholesome") at the end of 2007 for cash and stock totaling $144 million. Assume that Wholesome's assets and liabilities were fairly reported at the date of acquisition, except for these items:

(in thousands)	Book Value	Fair Value
Plant & Equipment, net (10-year life, straight-line)	$180,000	$162,000
Secret cookie recipe (10-year life, straight-line)	0	30,000
Long-term debt (4-year life, straight-line)	36,000	40,800

Wholesome's book value at the date of acquisition was $82.8 million, and the fair value of the 20% noncontrolling interest was $42 million. It is now December 31, 2013 (the end of the sixth year since acquisition). Impairment testing on the goodwill arising in this acquisition reveals that total impairment during 2008-2012 is $2.4 million, and impairment in 2013 is $1.2 million.

Wholesome sells merchandise and raw materials to Kellogg's at a markup of 30% on cost. Here is information on these intercompany sales (in thousands):

Inventory, January 1, 2013, reported on Kellogg's books	$12,480
Inventory, December 31, 2013, reported on Kellogg's books	15,600
Transfer price for 2013 sales from Wholesome to Kellogg's	72,000

Below are the separate trial balances of Kellogg's and Wholesome at December 31, 2013.

	Dr(Cr)
(in thousands)	Kellogg's	Wholesome
Current assets	$42,000	$24,000
Plant and equipment, net	315,180	230,400
Investment in Wholesome	163,380	--
Identifiable intangibles	120,000	12,000
Current liabilities	(36,000)	(30,000)
Long-term debt	(420,000)	(120,000)
Capital stock	(96,000)	(64,800)
Retained earnings, January 1	(77,796)	(45,600)
Sales revenue	(480,000)	(168,000)
Equity in net income of Wholesome	(2,364)	--
Cost of sales	300,000	78,000
Operating expenses	171,600	84,000
Totals	$0	$0

In your answers below, present all numbers in thousands; round answers to the nearest thousand. (a) Calculate the initial goodwill arising from this acquisition, and its allocation to the controlling and noncontrolling interests.

When appropriate, use negative signs with your revaluation answers (left column only). Do not use negative signs with your answers in the right column.

Calculation of goodwill (in thousands)
Acquisition cost		$Answer
Fair value of noncontrolling interest		Answer
Total fair value		$Answer
Book value of Wholesome	$Answer
Revaluations:
Plant and equipment, net	Answer
Intangibles	Answer
Long-term debt	Answer	Answer
Goodwill		$Answer

Allocation of goodwill (in thousands)
Total goodwill	$Answer
Kellogg's goodwill	Answer
Goodwill to noncontrolling interest	$Answer

(b) Prepare a schedule computing Kellogg's equity in net income of Wholesome and noncontrolling interest in net income for 2013.

Use negative signs with revaluation and inventory profit answers that reduce the total(s).

(in thousands)	Total	Equity in net income of Wholesome	Noncontrolling interest in net income of Wholesome
Wholesome's reported net income for 2013	$Answer	$Answer	$Answer
Revaluation writeoffs for 2013:
Plant & Equipment	Answer	Answer	Answer
Intangibles	Answer	Answer	Answer
Goodwill	Answer	Answer	Answer
Intercompany sales adjustments:
Upstream beg. inventory profit confirmed	Answer	Answer	Answer
Upstream end. inventory profit unconfirmed	Answer	Answer	Answer
Total	$Answer	$Answer	$Answer

(c) Prepare a working paper to consolidate the trial balances of Kellogg's and Wholesome at December 31, 2013.

Remember to use negative signs with your credit balance answers in the Consolidated Balances column.

Consolidation Working Paper
	Trial Balances Taken From Books		Eliminations
(in thousands)	Kellogg's Dr (Cr)	Wholesome Dr (Cr)		Debit	Credit		Consolidated Balances Dr (Cr)
Current assets	$42,000	$24,000			Answer	(I-3)	$Answer
Plant and equipment, net	315,180	230,400	(O)	Answer	Answer	(R)	Answer
Investment in Wholesome	163,380	-			Answer	(C)	Answer
					Answer	(E)
					Answer	(R)
Identifiable intangibles	120,000	12,000	(R)	Answer	Answer	(O)	Answer
Goodwill	-	-	(R)	Answer	Answer	(O)	Answer
Current liabilities	(36,000)	(30,000)					Answer
Long-term debt	(420,000)	(120,000)					Answer
Capital stock	(96,000)	(64,800)	(E)	Answer			Answer
Retained earnings, Jan. 1	(77,796)	(45,600)	(I-2)	Answer			Answer
			(E)	Answer
Noncontrolling interest					Answer	(E)	Answer
					Answer	(R)
					Answer	(N)
Sales revenue	(480,000)	(168,000)	(I-1)	Answer			Answer
Equity in NI of Wholesome	(2,364)	-	(C)	Answer			Answer
Cost of goods sold	300,000	78,000	(I-3)	Answer	Answer	(I-2)	Answer
					Answer	(I-1)
Operating expenses	171,600	84,000	(O)	Answer			Answer
Noncontrolling interest in NI	-	-	(N)	Answer	-		Answer
Total	$0	$0		$Answer	$Answer		$Answer