Question
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
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