Question
Following are separate financial statements of Michael Company and Aaron Company as of December 31, 2018 (credit balances indicated by parentheses). Michael acquired all of
Following are separate financial statements of Michael Company and Aaron Company as of December 31, 2018 (credit balances indicated by parentheses). Michael acquired all of Aarons outstanding voting stock on January 1, 2014, by issuing 20,000 shares of its own $1 par common stock. On the acquisition date, Michael Companys stock actively traded at $32 per share.
Michael Company 12/31/18 | Aaron Company 12/31/18 | ||||||
Revenues | $ | (688,000 | ) | $ | (417,000 | ) | |
Cost of goods sold | 309,000 | 163,500 | |||||
Amortization expense | 119,400 | 91,000 | |||||
Dividend income | (5,000 | ) | 0 | ||||
Net income | $ | (264,600 | ) | $ | (162,500 | ) | |
Retained earnings, 1/1/18 | $ | (1,040,000 | ) | $ | (711,000 | ) | |
Net income (above) | (264,600 | ) | (162,500 | ) | |||
Dividends declared | 90,000 | 5,000 | |||||
Retained earnings, 12/31/18 | $ | (1,214,600 | ) | $ | (868,500 | ) | |
Cash | $ | 154,000 | $ | 17,100 | |||
Receivables | 455,000 | 247,000 | |||||
Inventory | 597,000 | 312,000 | |||||
Investment in Aaron Company | 640,000 | 0 | |||||
Copyrights | 519,000 | 407,000 | |||||
Royalty agreements | 944,000 | 382,000 | |||||
Total assets | $ | 3,309,000 | $ | 1,365,100 | |||
Liabilities | $ | (994,400 | ) | $ | (366,600 | ) | |
Preferred stock | (300,000 | ) | 0 | ||||
Common stock | (500,000 | ) | (100,000 | ) | |||
Additional paid-in capital | (300,000 | ) | (30,000 | ) | |||
Retained earnings, 12/31/18 | (1,214,600 | ) | (868,500 | ) | |||
Total liabilities and equity | $ | (3,309,000 | ) | $ | (1,365,100 | ) | |
On the date of acquisition, Aaron reported retained earnings of $400,000 and a total book value of $530,000. At that time, its royalty agreements were undervalued by $60,000. This intangible was assumed to have a six-year remaining life with no residual value. Additionally, Aaron owned a trademark with a fair value of $50,000 and a 10-year remaining life that was not reflected on its books. Aaron declared and paid dividends in the same period.
MICHAEL COMPANY AND CONSOLIDATED SUBSIDIARY Consolidation Worksheet For Year Ending December 31, 2018 Consolidation Entries Consolidated Michael Aaron Credit Totals Accounts $(688,000) $ (417,000) Revenues 1,105,000 163,500 Cost of goods sold 309,000 472,500 15,000 119,400 91,000 225,400 Amortization expense Dividend income 5,000 $(264,600) $ (162,500) $ 1,802,900 Net income Retained earnings, 11 (1,040,000) 1,040,000 Retained earnings, 11 Aaron 711,000 (264,600) $ 1,802,900 Net income (above) (162,500) 90,000 Dividends declared 5,000 5,000 90,000 $ (1,214,600) $ (868,500) $ 2,932,900 Retained earnings, 12/31 154,000 17,100 171,100 Receivables 455,000 247,000 702,000 597,000 312,000 909,000 nventory Investment in Aaron Co 640,000 640,000 640,000 407,000 Copyrights 519,000 926,000 Royalty agreements 944,000 382,000 10,000 1,336,000 30,000 5,000 25,000 Trademark $ 3,309,0001,365,100 $ 4,069,100 Total assets $(994,400) $ (366,600) 1,361,000 ia (300,000) Preferred stock 300,000 Common stock (500,000) (100,000) 100,000 500,000 (300,000) 30,000 Additional paid-in capital (30,000) 300,000 Retained earnings, 12/31 (868,500) (1,214,600) 2,932,900 above $ (3,309,000) $ (1,365,100) 1,531,000 $ 660,000 $5,393,900 Total liabilities and equityStep 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