P4.9 Consolidation Working Paper, Three Years After Acquisition (see related P3.2) Interna- tional Technology Inc. (ITI) acquired all of the voting stock of Global Outsourcing Corporation (GOC) on June 30, 2018, for $110 million in cash and stock, plus an earnings contingency payable at the end of the third year with a fair value of $2 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, 2018, GOC's total shareholders' equity was $40 million, as follows (in millions): $ 4 ......... ........ ........... ........ .. 60 Common stock, par .... Additional paid-in capital. ... Retained earnings (deficit) ..... Accumulated other comprehensive income Treasury stock ................ Total ......... ............ At the acquisition date, GOC's inventories were undervalued by $5 million, its property, plant and equip- ment was overvalued by $60 million, its reported patents and trademarks were undervalued by $10 million, and its long-term debt was undervalued by $3 million. GOC also had previously unreported identifiable intangibles: $5 million of advanced technology and $25 million of customer lists. GOC re- ports 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... Patents and trademarks .. Advanced technology.. Customer lists............ Long-term debt... 20 years 5 years 5 years Indefinite 3 years . . . The straight-line method is used for limited-life assets. Impairment losses on the customer lists were $2 million in fiscal 2020 and $4 million in fiscal 2021. Goodwill impairment losses were $2 million in fiscal 2019, $3 million in fiscal 2020, and $2 million in fiscal 2021. GOC reported net income of $15 million in fiscal 2019, and a net loss of $2 million in fiscal 2020. 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, 2021, are as follows: Dr (Cr) ITI GOC (In millions) $ 12 140 30 $ 232 600 1,100 127 (175) (1,125) (22) (580) (118) (16) (10) (105) (4) (60) Current assets .. Property, plant and equipment, net. Identifiable intangible assets Investment in GOC... Current liabilities... Long-term liabilities. ..... Common stock, par... Additional paid-in capital... Retained earnings, July 1....... Accumulated other comprehensive income, July Treasury stock ... Sales revenue............ Equity in net income of GOC Equity in OCl of GOC...... Cost of goods sold. Operating expenses....... Other comprehensive income. Totals ..... 12 (2,000) (900) (7) (1) 1,400 580 88 (3) $ 0 $ 0 Required a. Prepare a schedule that computes the June 30, 2021, investment in GOC balance and 2021 equity in net income on ITI's books. Use a working paper to consolidate the trial balances of ITI and GOC at June 30, 2021. Present the consolidated balance sheet at June 30, 2021, and the consolidated statement of compre- hensive income for 2021. P4.9 Consolidation Working Paper, Three Years After Acquisition (see related P3.2) Interna- tional Technology Inc. (ITI) acquired all of the voting stock of Global Outsourcing Corporation (GOC) on June 30, 2018, for $110 million in cash and stock, plus an earnings contingency payable at the end of the third year with a fair value of $2 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, 2018, GOC's total shareholders' equity was $40 million, as follows (in millions): $ 4 ......... ........ ........... ........ .. 60 Common stock, par .... Additional paid-in capital. ... Retained earnings (deficit) ..... Accumulated other comprehensive income Treasury stock ................ Total ......... ............ At the acquisition date, GOC's inventories were undervalued by $5 million, its property, plant and equip- ment was overvalued by $60 million, its reported patents and trademarks were undervalued by $10 million, and its long-term debt was undervalued by $3 million. GOC also had previously unreported identifiable intangibles: $5 million of advanced technology and $25 million of customer lists. GOC re- ports 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... Patents and trademarks .. Advanced technology.. Customer lists............ Long-term debt... 20 years 5 years 5 years Indefinite 3 years . . . The straight-line method is used for limited-life assets. Impairment losses on the customer lists were $2 million in fiscal 2020 and $4 million in fiscal 2021. Goodwill impairment losses were $2 million in fiscal 2019, $3 million in fiscal 2020, and $2 million in fiscal 2021. GOC reported net income of $15 million in fiscal 2019, and a net loss of $2 million in fiscal 2020. 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, 2021, are as follows: Dr (Cr) ITI GOC (In millions) $ 12 140 30 $ 232 600 1,100 127 (175) (1,125) (22) (580) (118) (16) (10) (105) (4) (60) Current assets .. Property, plant and equipment, net. Identifiable intangible assets Investment in GOC... Current liabilities... Long-term liabilities. ..... Common stock, par... Additional paid-in capital... Retained earnings, July 1....... Accumulated other comprehensive income, July Treasury stock ... Sales revenue............ Equity in net income of GOC Equity in OCl of GOC...... Cost of goods sold. Operating expenses....... Other comprehensive income. Totals ..... 12 (2,000) (900) (7) (1) 1,400 580 88 (3) $ 0 $ 0 Required a. Prepare a schedule that computes the June 30, 2021, investment in GOC balance and 2021 equity in net income on ITI's books. Use a working paper to consolidate the trial balances of ITI and GOC at June 30, 2021. Present the consolidated balance sheet at June 30, 2021, and the consolidated statement of compre- hensive income for 2021