Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidation Working Paper One Year after Acquisition, Bargain Purchase On December 31, 2012, Paxon Corporation acquired 90 percent of the outstanding common stock of Saxon

Consolidation Working Paper One Year after Acquisition, Bargain Purchase

On December 31, 2012, Paxon Corporation acquired 90 percent of the outstanding common stock of Saxon Company for $3,240,000,000 cash. The fair value of the 10 percent noncontrolling interest in Saxon was estimated to be $360,000,000 at the date of acquisition. Paxon uses the complete equity method to report its investment. The trial balances of Paxon and Saxon at December 31, 2013, appear below:

Dr(Cr)
(in millions) Paxon Saxon
Cash and receivables $6,540 $1,600
Inventory 4,520 1,880
Equity method investments -- --
Investment in Saxon 3,924.4 --
Land 1,300 600
Buildings and equipment, net 7,200 2,300
Current liabilities (4,040) (2,400)
Long-term debt (10,000) (900)
Common stock, par value (1,000) (200)
Additional paid-in capital (2,400) (700)
Retained earnings, January 1 (5,220) (1,690)
Dividends 1,000 200
Sales revenue (60,000) (20,000)
Equity in net income of Saxon (464.4) --
Gain on sale of securities -- (20)
Gain on acquisition (100) --
Cost of goods sold 52,000 16,000
Depreciation expense 600 80
Interest expense 500 50
Other operating expenses 5,540 3,200
Total $0 $0

Several of Saxon's assets and liabilities had fair values different from their book values at the acquisition date, as follows:

(in millions) Fair Value less Book Value
Inventory (FIFO) $200
Equity method investments (sold in 2013) (100)
Land 490
Buildings and equipment, net (20 years, straight-line) 600
Long-term debt (5 years, straight-line) (220)

(a) Prepare a schedule computing the gain on acquisition.

When appropriate, use negative signs with your revaluation answers (left column only).

Do not use negative signs with your answers in the right column. Do not round answers.

Enter answers in millions.

Calculation of gain on acquisition
Acquisition cost $Answer
Fair value of noncontrolling interest Answer
Answer
Book value $Answer
Excess of fair value over book value:
Inventory Answer
Equity method investments Answer
Land Answer
Building and equipment Answer
Long-term debt (discount) Answer Answer
Gain on acquisition $Answer

(b) Prepare a schedule calculating the equity in net income of Saxon for 2013, reported on Paxon's books, and the noncontrolling interest in income for 2013, to be reported on the consolidated income statement for 2013.

Use negative signs with answers that reduce net income amounts.

Enter answers in millions, using decimal places, if appropriate.

(in millions) Total Equity in NI Noncontrolling interest in NI
Saxon's reported net income for 2013 $Answer $Answer $Answer
Revaluation writeoffs
Inventory Answer Answer Answer
Equity method investments Answer Answer Answer
Buildings and equipment Answer Answer Answer
Long-term debt Answer Answer Answer
$Answer $Answer $Answer

(c) Prepare a working paper to consolidate the trial balances of Paxon and Saxon at December 31, 2013.

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

Enter answers in millions, using decimal places, if appropriate.

Consolidation Working Paper
Accounts Taken From Books Eliminations
(in millions) Paxon Dr (Cr) Saxon Dr (Cr) Debit Credit Consolidated Balances Dr (Cr)
Cash and receivables $6,540 $1,600 $Answer
Inventory 4,520 1,880 (R) Answer Answer (O-1) Answer
Equity method investments - - (O-2) Answer Answer (R) Answer
Investment in Saxon 3,924.4 - Answer (C) Answer
Answer (E)
Answer (R)
Land 1,300 600 (R) Answer Answer
Buildings and equipment, net 7,200 2,300 (R) Answer Answer (O-3) Answer
Current liabilities (4,040) (2,400) Answer
Long-term debt (10,000) (900) (R) Answer Answer (O-4) Answer
Common stock (1,000) (200) (E) Answer Answer
Additional paid-in capital (2,400) (700) (E) Answer Answer
Retained earnings, Jan. 1 (5,220) (1,690) (E) Answer Answer
Noncontrolling interest - - Answer (E) Answer
Answer (R)
Answer (N)
Dividends 1,000 200 Answer (C) Answer
Answer (N)
Sales revenue (60,000) (20,000) Answer
Equity in net income of Saxon (464.4) - (C) Answer Answer
Gain on acquisition (100) Answer
Gain on sale of securities - (20) Answer (O-2) Answer
Cost of goods sold 52,000 16,000 (O-1) Answer Answer
Depreciation expense 600 80 (O-3) Answer Answer
Interest expense 500 50 (O-4) Answer Answer
Other operating expenses 5,540 3,200 Answer
Noncontrolling interest in NI - - (N) Answer - Answer
$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

Internal Auditing An Integrated Approach

Authors: Richard Cascarino

1st Edition

0702166693, 978-0702166693

More Books

Students also viewed these Accounting questions

Question

Does the law of reflection hold for curved mirrors? Explain.

Answered: 1 week ago

Question

2. Do the same for your favorite female film character.

Answered: 1 week ago