Question
On January 1, 2020, Allan Company bought a 15 percent interest in Sysinger Company. The acquisition price of $217,500 reflected an assessment that all of
On January 1, 2020, Allan Company bought a 15 percent interest in Sysinger Company. The acquisition price of $217,500 reflected an assessment that all of Sysingers accounts were fairly valued within the companys accounting records. During 2020, Sysinger reported net income of $117,700 and declared cash dividends of $35,100. Allan possessed the ability to significantly influence Sysingers operations and, therefore, accounted for this investment using the equity method.
On January 1, 2021, Allan acquired an additional 80 percent interest in Sysinger and provided the following fair-value assessments of Sysingers ownership components:
Consideration transferred by Allan for 80% interest | $ | 1,438,400 | |
Fair value of Allan's 15% previous ownership | 269,700 | ||
Noncontrolling interest's 5% fair value | 89,900 | ||
Total acquisition-date fair value for Sysinger Company | $ | 1,798,000 | |
Also, as of January 1, 2021, Allan assessed a $426,000 value to an unrecorded customer contract recently negotiated by Sysinger. The customer contract is anticipated to have a remaining life of four years. Sysingers other assets and liabilities were judged to have fair values equal to their book values. Allan elects to continue applying the equity method to this investment for internal reporting purposes.
At December 31, 2021, the following financial information is available for consolidation:
Allan Company | Sysinger Company | ||||||
Revenues | $ | (991,600 | ) | $ | (409,000 | ) | |
Operating expenses | 654,800 | 247,400 | |||||
Equity earnings of Sysinger | (52,345 | ) | 0 | ||||
Gain on revaluation of Investment in Sysinger to fair value | (39,810 | ) | 0 | ||||
Net income | $ | 428,955 | $ | 161,600 | |||
Retained earnings, January 1 | $ | (960,500 | ) | $ | (646,400 | ) | |
Net income | (428,955 | ) | (161,600 | ) | |||
Dividends declared | 139,400 | 42,900 | |||||
Retained earnings, December 31 | $ | (1,250,055 | ) | $ | (765,100 | ) | |
Current assets | $ | 286,600 | $ | 581,400 | |||
Investment in Sysinger (equity method) | 1,719,690 | 0 | |||||
Property, plant, and equipment | 855,000 | 623,000 | |||||
Patented technology | 879,900 | 391,100 | |||||
Customer contract | 0 | 0 | |||||
Total assets | $ | 3,741,190 | $ | 1,595,500 | |||
Liabilities | $ | (1,345,135 | ) | $ | (121,400 | ) | |
Common stock | (930,000 | ) | (529,000 | ) | |||
Additional paid-in capital | (216,000 | ) | (180,000 | ) | |||
Retained earnings, December 31 | (1,250,055 | ) | (765,100 | ) | |||
Total liabilities and equities | $ | (3,741,190 | ) | $ | (1,595,500 | ) | |
-
Calculate the following as they would appear in Allan's pre-consolidation 2021 statements.
- Equity in earnings of Sysinger
- Investment in Sysinger
At year-end, there were no intra-entity receivables or payables.
At year-end, there were no intra-entity receivables or payables.
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