P12-18 Remeasurement, Journal Entries, Consolidated Net Income, and Stockholders' Equity LO 12-6, 12-7 On January 1, 20X5, Pirate Company acquired all of the outstanding stock of Ship Inc., a Norwegian company, at a cost of $163,800. Ship's net assets on the date of acquisition were 700,000 kroner (NKr). On January 1, 20X5, the book and fair values of the Norwegian subsidiary's identifiable assets and liabilities approximated their fair values except for property, plant, and equipment and patents acquired. The fair value of Ship's property, plant, and equipment exceeded its book value by $18,000. The remaining useful life of Ship's equipment at January 1, 20X5, was 10 years. The remainder of the differential was attributable to a patent having an estimated useful life of 5 years. Ship's trial balance on December 31, 20X5, in kroner, follows: Credits Cash Debits NKr 156,000 204,000 288,000 619,000 Accounts Receivable (net) Inventory Property, Plant & Equipment Accumulated Depreciation Accounts Payable Notes Payable Common Stock Retained Earnings Sales Cost of Goods Sold Operating Expenses Depreciation Expense Dividends Paid Total NKr 162,000 107,000 205,000 440,000 260,000 742,000 417,000 120,000 70,000 42,000 NKr1, 916,000 NKr1, 916,000 Additional Information: 1. Ship uses the FIFO method for its inventory. The beginning inventory was acquired on December 31, 20X4, and ending inventory was acquired on December 15, 20X5. Purchases of NKr430,000 were made evenly throughout 20X5. 2. Ship acquired all of its property, plant, and equipment on July 1, 20X3, and uses straight-line depreciation. 3. Ship's sales were made evenly throughout 20X5, and its operating expenses were incurred evenly throughout 20X5. 4. The dividends were declared and paid on July 1, 20X5. 5. Pirate's income from its own operations was $257,000 for 20X5, and its total stockholders' equity on January 1, 20X5, was $3,500,000. Pirate declared $190,000 of dividends during 20X5. 6. Exchange rates were as follows: July 1, 20X3 December 30, 20X4 January 1, 2005 July 1, 20x5 December 15, 20X5 December 31, 20X5 Average for 20X5 NKr 1 1 1 1 1 1 1 $ = 0.15 = 0.18 = 0.18 0.19 = 0.205 = 0.21 = 0.20 Assume the U.S. dollar is the functional currency, not the krone. Required: a. Prepare a schedule remeasuring the trial balance from Norwegian kroner into U.S. dollars. (If no adjustment is needed, select 'no entry necessary.) X Answer is not complete. Cash U.S. dollars $ 32,760 42,840 59,040 111,420 75,770 X 24.000 12,600 7,980 $ 366,410 > Accounts receivable (net) Inventory Property, plant, and equipment Cost of goods sold Operating expenses Depreciation expense Dividends paid Total Remeasurement loss Total Debits Accumulated depreciation Accounts payable Notes payable Common stock Retained earnings Sales Total No entry necessary Total credits $ $ 366,410 29,160 22,470 43,050 79,200 46,800 148,400 369,080 $ $ 369,080 b. Assume that Pirate uses the fully adjusted equity method. Record all journal entries that relate to its investment in the Norwegian subsidiary during 20X5. Provide the necessary documentation and support for the amounts in the journal entries. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) X Answer is not complete. No Date General Journal Debit Credit 1 January 01 163,800 Investment in Ship Company Cash o 163.800 2 July 01 Cash 7,980 Investment in Ship Company 7,980 3 December 31 Investment in Ship Company Income from subsidiary 4 December 31 Income from subsidiary Investment in Ship Company c. Prepare a schedule that determines Pirate's consolidated net income for 20X5..(Amounts to be deducted should be indicated with a minus sign.) X Answer is not complete. $ 257,000 Income from Pirate's operations for 20X5, exclusive of income from the Norwegian subsidiary Add: income from the Norwegian subsidiary Deduct: Amortization of differential Consolidated net income for 20X5 S 257,000 d. Compute Pirate's total consolidated stockholders' equity at December 31, 20X5. Total consolidated stockholders' equity