Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidation Working Paper, Noncontrolling Interest, Intercompany Merchandise Transactions Kellogg Company (Kelloggs) acquired 75 percent of the outstanding stock of Wholesome & Hearty Foods (Wholesome) at

Consolidation Working Paper, Noncontrolling Interest, Intercompany Merchandise Transactions

Kellogg Company (Kelloggs) acquired 75 percent of the outstanding stock of Wholesome & Hearty Foods (Wholesome) at the end of 2011, for cash and stock totaling $120 million. Wholesomes 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) $150,000 $135,000
Veggie Burger recipe (10-year life, straight-line) 0 25,000
Long-term debt (4-year life, straight-line) 30,000 34,000

Wholesomes book value at the date of acquisition was $74 million, and the fair value of the 25% noncontrolling interest was $35 million. It is now December 31, 2020 (the end of the ninth year since acquisition). Impairment testing on the goodwill arising in this acquisition reveals that total impairment during 20122019 is $2 million, and impairment in 2020 is $1 million.

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

Inventory, January 1, 2020, reported on Kellogg's books $10,400
Inventory, December 31, 2020, reported on Kellogg's books 13,000
Transfer price for 2020 sales from Wholesome to Kellogg's 60,000

Below are the separate trial balances of Kellogg's and Wholesome at December 31, 2020.

Dr(Cr)
(in thousands) Kellogg's Wholesome
Current assets $35,000 $20,000
Plant and equipment, net 262,650 192,000
Investment in Wholesome 128,850 --
Identifiable intangibles 100,000 10,000
Current liabilities (30,000) (25,000)
Long-term debt (350,000) (100,000)
Capital stock (80,000) (54,000)
Retained earnings, January 1 (57,750) (38,000)
Sales revenue (400,000) (140,000)
Equity in net income of Wholesome (1,750) --
Cost of sales 250,000 65,000
Operating expenses 143,000 70,000
Totals $0 $0

In your answers below, present all numbers in thousands; round answers to the nearest thousand, if applicable.

Required (a) Calculate the initial goodwill arising from this acquisition, and its allocation to the controlling and noncontrolling interests.

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 2020.

Use negative signs with answers that reduce net income amounts.

(in thousands) Total Equity in net income of Wholesome Noncontrolling interest in net income of Wholesome
Wholesome's reported net income for 2020 $Answer $Answer $Answer
Revaluation writeoffs for 2020:
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, 2020.

Remember to use negative signs with your credit balance answers in the Consolidated Balances Dr(Cr) 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 $35,000 $20,000 Answer (I-3) $Answer
Plant and equipment, net 262,650 192,000 (O) Answer Answer (R) Answer
Investment in Wholesome 128,850 - Answer (C) Answer
Answer (E)
Answer (R)
Identifiable intangibles 100,000 10,000 (R) Answer Answer (O) Answer
Goodwill - - (R) Answer Answer (O) Answer
Current liabilities (30,000) (25,000) Answer
Long-term debt (350,000) (100,000) Answer
Capital stock (80,000) (54,000) (E) Answer Answer
Retained earnings, Jan. 1 (57,750) (38,000) (I-2) Answer Answer
(E) Answer
Noncontrolling interest - - Answer (E) Answer
Answer (R)
Answer (N)
Sales revenue (400,000) (140,000) (I-1) Answer Answer
Equity in NI of Wholesome (1,750) - (C) Answer Answer
Cost of goods sold 250,000 65,000 (I-3) Answer Answer (I-2) Answer
Answer (I-1)
Operating expenses 143,000 70,000 (O) Answer Answer
Noncontrolling interest in NI - - (N) Answer - Answer
Total $0 $0 $Answer $Answer $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

Accounting And Financial Management For Residential Construction

Authors: Emma Shinn

5th Edition

0867186356, 978-0867186352

More Books

Students also viewed these Accounting questions

Question

Why would a person fear success?

Answered: 1 week ago