Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Print Corporation acquired all outstanding $10 par value voting common stock of Size Inc. on January 1, 20X9, in exchange for 25,000 shares of its

Print Corporation acquired all outstanding $10 par value voting common stock of Size Inc. on January 1, 20X9, in exchange for 25,000 shares of its $20 par value voting common stock. On December 31, 20X8, Prints common stock had a closing market price of $30 per share on a national stock exchange. The acquisition was appropriately accounted for under the acquisition method. Both companies continued to operate as separate business entities maintaining separate accounting records with years ending December 31. Print accounts for its investment in Size stock using the fully adjusted equity method (i.e., adjusting for unrealized intercompany profits). On December 31, 20X9, the companies had condensed financial statements as follows:

Print Corporation Size Inc.
Income Statement Dr (Cr) Dr (Cr)
Net Sales $ (3,800,000 ) $ (1,500,000 )
Income from Size Inc. (128,000 )
Gain on Sale of Warehouse (30,000 )
Cost of Goods Sold 2,360,000 870,000
Operating Expenses (including depreciation) 1,100,000 440,000
Net Income $ (498,000 ) $ (190,000 )
Retained Earnings Statement
Balance, 1/1/X9 $ (440,000 ) $ (156,000 )
Net Income (498,000 ) (190,000 )
Dividends Paid 40,000
Balance, 12/31/X9 (938,000 ) $ (306,000 )
Balance Sheet
Assets:
Cash $ 570,000 $ 150,000
Accounts Receivable (net) 860,000 350,000
Inventories 1,060,000 410,000
Land, Plant, & Equipment 1,320,000 680,000
Accumulated Depreciation (370,000 ) (210,000 )
Investment in Size Inc. 838,000
Total Assets $ 4,278,000 $ 1,380,000
Liabilities & Stockholders Equity:
Accounts Payable & Accrued Expenses $ (1,340,000 ) $ (594,000 )
Common Stock (1,700,000 ) (400,000 )
Additional Paid-in Capital (300,000 ) (80,000 )
Retained Earnings (938,000 ) (306,000 )
Total Liabilities & Equity $ (4,278,000 ) $ (1,380,000 )

Additional Information No changes occurred in the Common Stock and Additional Paid-in Capital accounts during 20X9 except the one necessitated by Print's acquisition of Size. At the acquisition date, the fair value of Sizes machinery exceeded its book value by $54,000. The excess cost will be amortized over the estimated average remaining life of six years. The fair values of all of Sizes other assets and liabilities were equal to their book values. At December 31, 20X9, Prints management reviewed the amount attributed to goodwill as a result of its purchase of Sizes common stock and concluded an impairment loss of $35,000 should be recognized in 20X9. During 20X9, Print purchased merchandise from Size at an aggregate invoice price of $180,000, which included a 100 percent markup on Sizes cost. At December 31, 20X9, Print owed Size $86,000 on these purchases, and $36,000 of this merchandise remained in Prints inventory. Required: Complete the consolidation worksheet that would be used to prepare a consolidated income statement and a consolidated retained earnings statement for the year ended December 31, 20X9, and a consolidated balance sheet as of December 31, 20X9. Ignore income tax considerations. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.)

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_2

Step: 3

blur-text-image_3

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

Managerial Accounting Creating Value In A Dynamic Business Environment

Authors: Ronald Hilton, David Platt

13th Edition

1264100698, 9781264100699

More Books

Students also viewed these Accounting questions