Problem $12-18($Algo$)$ Remeasurement, Journal Entries, Consolidated Net Income, and Stockholders' Equity LO $12-6,12-7$

On January $1,20$X$5,$ Pirate Company acquired all of the outstanding stock of Ship Incorporated, a Norwegian company, at a cost of $$167,400.$ Ship$$s net assets on the date of acquisition were $700,000$ kroner $($NKr$).$ On January $1,20$X$5,$ 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 $1,20$X$5,$ 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 $31,20$X$5,$ in kroner, follows:

Debits Credits

Cash NKr $160,000$

Accounts Receivable $($net$)219,000$

Inventory $295,000$

Property, Plant and Equipment $604,000$

Accumulated Depreciation NKr $151,000$

Accounts Payable $91,000$

Notes Payable $193,000$

Common Stock $440,000$

Retained Earnings $260,000$

Sales $797,000$

Cost of Goods Sold $421,000$

Operating Expenses $121,000$

Depreciation Expense $66,000$

Dividends Paid $46,000$

Total NKr $1,932,000$ NKr $1,932,000$

Additional Information:

Ship uses the FIFO method for its inventory. The beginning inventory was acquired on December $31,20$X$4,$ and ending inventory was acquired on December $15,20$X$5.$ Purchases of NKr$420,000$ were made evenly throughout $20$X$5.$

Ship acquired all of its property, plant, and equipment on July $1,20$X$3,$ and uses straight$-$line depreciation.

Ship$$s sales were made evenly throughout $20$X$5,$ and its operating expenses were incurred evenly throughout $20$X$5.$

The dividends were declared and paid on July $1,20$X$5.$

Pirate$$s income from its own operations was $$247,000$ for $20$X$5,$ and its total stockholders$$ equity on January $1,20$X$5,$ was $$3,600,000.$ Pirate declared $$190,000$ of dividends during $20$X$5.$

Exchange rates were as follows:

July $1,20$X$3$ NKr $1=$ $ $0\mathrm{.}15$

December $30,20$X$4$ NKr $1=$ $ $0\mathrm{.}18$

January $1,20$X$5$ NKr $1=$ $ $0\mathrm{.}18$

July $1,20$X$5$ NKr $1=$ $ $0\mathrm{.}19$

December $15,20$X$5$ NKr $1=$ $ $0\mathrm{.}205$

December $31,20$X$5$ NKr $1=$ $ $0\mathrm{.}21$

Average for $20$X$5$ NKr $1=$ $ $0\mathrm{.}20$

Assume the U$.$S$.$ dollar is the functional currency, not the krone.

Required:

Prepare a schedule remeasuring the trial balance from Norwegian kroner into U$.$S$.$ dollars.

Assume that Pirate uses the fully adjusted equity method. Record all journal entries that relate to its investment in the Norwegian subsidiary during $20$X$5.$ Provide the necessary documentation and support for the amounts in the journal entries.

Prepare a schedule that determines Pirate's consolidated net income for $20$X$5.$

Compute Pirate's total consolidated stockholders' equity at December $31,20$X$5.$