Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Noon Co. bought 66.86% of the outstanding common shares of Nuke Co. for cash worth P99,193.71 and Noon Co. common shares. On this date, Noon

Noon Co. bought 66.86% of the outstanding common shares of Nuke Co. for cash worth P99,193.71 and Noon Co. common shares. On this date, Noon Co. common shares have a market value of P66.13 a share respectively. Nuke Co. common shares drop to P50.48 per share right after the acquisition. On this date (January 1 2009), Nuke Co.'s stockholders' equity consisted of the following: Share Capital (par 25) 869,915.00 Share Premium 709,419.99 Retained Earnings 508,898.19 The book values of , Nuke Co.'s assets and liabilities approximate fair value except for the following: Book Value Fair Value Notes Current Assets 1,446,002.71 1,698,464.88 The excess was due to inventory with book value of P100,000. Half was sold in 2010, the rest were deemed obsolete by 2011 and was written off Plant Assets 8,106,102.54 7,691,567.17 The excess was due to two assets: Equiipment with excess of P200,000. It was depreciated using the straightline method for 8 years. Depreciation was always charged to Operating Expenses. Land had an excess of P250,000. The land was subsequently sold to a 3rd party company during 2011. You noted the following details: 1. On January 31 2009, Nuke Co. sold inventory to Noon Co.. The cost of inventory is P250,000 on a gross margin on cost of 25%. 10% remains in ending inventory. All remaining inventory were sold to 3rd parties by 2010. 2. On June 30 2009, Nuke Co. bought 2,000, P1,000 face value bonds of Peach from the open market at a yield of 10%. The bonds were initially issued at 12% on January 1, 2009. It pays semiannual coupons pegged at 11%. for the next four years every June 30 and December 31. Nuke Co. intends to hold the investment to maturity 3. On December 31, 2010, Noon Co. sold two pieces of equipment to Nuke Co. with a combined purchase cost of P750,000 for P300,000. It was originally depreciated over 8 years when it was bought on June 30, 2005. Nuke Co. estimates useful life of 5 years from December 31, 2009. 4. During 2010, Noon Co. sold inventory to Nuke Co.. The intercompany sales were P400,000 on a gross margin of 40%. Only 40% were sold. Three-fourhts of the remaining inventory was sold in 2011. The rest were sold in 2012. 5. During 2010, Nuke Co. sold inventory to Noon Co.. The intercompany sales were P200,000 on a gross margin on cost of 25%. Only 75% were sold. The rest were sold in 2011. The following shos the financial statements of Noon Co. and Nuke Co. as of/for the period ending December 31, 2011. What is the Consolidated Financial Statements (except for cash flows) as of/for the period ending December 31, 2011. Noon Co. Nuke Co. Sales (2,656,733.18) (1,685,828.80) CGS 1,016,976.59 870,870.44 Opex 263,327.97 181,478.71 Int Exp, net 60,184.79 36,154.45 Other exp, net 457,376.28 255,000.00 Net Income (858,867.53) (342,325.21) STATEMENT OF RETAINED EARNINGS Beg RE (885,037.60) (683,623.16) Net Income (858,867.53) (342,325.21) Dividends 132,957.21 38,317.97 End RE (1,610,947.92) (987,630.40) Beg NCI Net Income Dividends End NCI BALANCE SHEET Current Assets 1,425,829.23 1,756,608.79 PPE 6,400,385.84 5,162,708.35 Inv in Sub 1,504,036.73 - Other Assets 1,155,108.81 2,600,819.10 GW Total 10,485,360.61 9,520,136.24 Current Liab (772,456.74) (1,082,558.76) Bonds Payable (3,573,422.36) (2,620,076.64) Other NCL (588,598.04) (2,437,452.89) Share Capital (1,660,146.33) (869,915.00) Share Premium (1,817,795.92) (709,419.99) UGL (236,505.23) (100,000.00) RE (1,836,435.99) (1,700,712.96) NCI Total (10,485,360.61) (9,520,136.24)

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

Management Accounting Information for Decision-Making and Strategy Execution

Authors: Anthony A. Atkinson, Robert S. Kaplan, Ella Mae Matsumura, S. Mark Young

6th Edition

137024975, 978-0137024971

Students also viewed these Accounting questions