Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidation Working Paper, Three years after acquisition International Technology Inc. (ITI) acquired all of the voting stock of Global Outsourcing Corporation (GOC) on June 30,

Consolidation Working Paper, Three years after acquisition

International Technology Inc. (ITI) acquired all of the voting stock of Global Outsourcing Corporation (GOC) on June 30, 2015, for $550 million in cash and stock, plus an earnings contingency payable at the end of the third year with a fair value of $10 million at the date of acquisition. Within the measurement period, the earnings contingency declined to a fair value of zero and the acquisition price was appropriately adjusted. Both companies have a June 30 year-end.

At June 30, 2015, GOC's total stockholders' equity was $200 million, as follows (in millions):

Common stock, par $ 20
Additional paid-in capital 300
Retained earnings (deficit) (125)
Accumulated other comprehensive income 15
Treasury stock (10)
Total $200

At the acquisition date, GOC's inventories were undervalued by $25 million, its property, plant and equipment was overvalued by $300 million, its reported patents and trademarks were undervalued by $50 million, and its long-term debt was undervalued by $15 million. GOC also had previously unreported identifiable intangibles: $25 million of advanced technology and $125 million of customer lists. GOC reports its inventory using the LIFO method, and purchases exceed sales every year. The acquisition date remaining lives of its assets and liabilities are as follows:

Property, plant and equipment, net 20 years
Patents and trademarks 5 years
Advanced technology 5 years
Customer lists Indefinite
Long-term debt 3 years

The straight-line method is used for limited life assets. Impairment losses on the customer lists were $10 million in fiscal 2017 and $20 million in fiscal 2018. Goodwill impairment losses were $10 million in fiscal 2016, $15 million in fiscal 2017, and $10 million in fiscal 2018.

GOC reported net income of $75 million in fiscal 2016, and a net loss of $10 million in fiscal 2017. Neither company pays dividends. ITI uses the complete equity method to account for its investment in GOC on its own books. The trial balances of ITI and GOC at June 30, 2018, are as follows:

Dr (Cr)
(in millions) IT GOC
Current assets $ 1,160 $ 60
Property, plant and equipment, net 3,000 700
Identifiable intangible assets 5,500 150
Investment in GOC 635 --
Current liabilities (875) (50)
Long-term liabilities (5,625) (525)
Common stock, par (110) (20)
Additional paid-in capital (2,900) (300)
Retained earnings, July 1 (590) 60
Accumulated other comprehensive income, July 1 (80) (20)
Treasury stock 40 10
Sales revenue (10,000) (4,500)
Equity in net income of GOC (35) --
Equity in OCI of GOC (5) --
Cost of goods sold 7,000 4,000
Operating expenses 2,900 440
Other comprehensive income (15) (5)
Totals $ 0 $ 0

Question

b. Use a working paper to consolidate the trial balances of ITI and GOC at June 30, 2018.

Remember to use negative signs with your credit balance answers in the Dr (Cr) columns.

Consolidation Working Paper, June 30, 2018 (in millions)
Trial Balances Taken From Books Eliminations
IT Dr (Cr) GOC Dr (Cr) Debit Credit Consolidated Balances Dr (Cr)
Current assets $ 1,160 $ 60 (R) Answer Answer
Property, plant and equipment, net 3,000 700 (O-1) Answer Answer (R) Answer
Identifiable intangible assets 5,500 150 (R) Answer Answer (O-2) Answer
Advanced technology (R) Answer Answer (O-4) Answer
Customer lists (R) Answer Answer (O-5) Answer
Investment in GOC 635 0 Answer (C) Answer
Answer (E) --
Answer (R) --
Goodwill 0 0 (R) Answer Answer (O-6) Answer
Current liabilities (875) (50) Answer
Long-term liabilities (5,625) (525) (O-3) Answer Answer (R) Answer
Common stock (110) (20) (E) Answer Answer
Additional paid-in capital (2,900) (300) (E) Answer Answer
Retained earnings, July 1 (590) 60 Answer (E) Answer
Accumulated other comprehensive income, July 1 (80) (20) (E) Answer Answer
Treasury stock 40 10 Answer (E) Answer
Sales revenue (10,000) (4,500) Answer
Equity in net income of GOC (35) 0 (C) Answer Answer
Equity in OCI of GOC (5) 0 (C) Answer Answer
Cost of goods sold 7,000 4,000 Answer
Goodwill impairment loss -- 0 (O-6) Answer Answer
Other operating expenses 2,900 440 (O-2) Answer Answer (O-1) Answer
(O-4) Answer Answer (O-3) --
(O-5) Answer --
Other comprehensive income (15) (5) 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

Auditing & Assurance Services

Authors: Timothy Louwers, Penelope Bagley, Allen Blay, Jerry Strawser, Jay Thibodeau

8th Edition

978-1260703733, 1260703738

More Books

Students also viewed these Accounting questions