Problem 5-35 (LO 5-1, 5-2, 5-3, 5-4, 5-5, 5-6, 5-7)

The individual financial statements for Gibson Company and Keller Company for the year ending December 31, 2018, follow. Gibson acquired a 60 percent interest in Keller on January 1, 2017, in exchange for various considerations totaling $960,000. At the acquisition date, the fair value of the noncontrolling interest was $640,000 and Kellers book value was $1,280,000. Keller had developed internally a customer list that was not recorded on its books but had an acquisition-date fair value of $320,000. This intangible asset is being amortized over 20 years.

Gibson sold Keller land with a book value of $65,000 on January 2, 2017, for $150,000. Keller still holds this land at the end of the current year.

Keller regularly transfers inventory to Gibson. In 2017, it shipped inventory costing $259,000 to Gibson at a price of $370,000. During 2018, intra-entity shipments totaled $420,000, although the original cost to Keller was only $273,000. In each of these years, 20 percent of the merchandise was not resold to outside parties until the period following the transfer. Gibson owes Keller $70,000 at the end of 2018.

	Gibson Company				Keller Company
Sales	$	(1,020,000	)		$	(720,000	)
Cost of goods sold		720,000				520,000
Operating expenses		100,000				65,000
Equity in earnings of Keller		(81,000	)			0
Net income	$	(281,000	)		$	(135,000	)
Retained earnings, 1/1/18	$	(1,336,000	)		$	(730,000	)
Net income (above)		(281,000	)			(135,000	)
Dividends declared		135,000				80,000
Retained earnings, 12/31/18	$	(1,482,000	)		$	(785,000	)
Cash	$	191,000			$	80,000
Accounts receivable		400,000				630,000
Inventory		610,000				540,000
Investment in Keller		1,047,000				0
Land		190,000				610,000
Buildings and equipment (net)		518,000				520,000
Total assets	$	2,956,000			$	2,380,000
Liabilities	$	(664,000	)		$	(955,000	)
Common stock		(810,000	)			(540,000	)
Additional paid-in capital		0				(100,000	)
Retained earnings, 12/31/18		(1,482,000	)			(785,000	)
Total liabilities and equities	$	(2,956,000	)		$	(2,380,000	)

(Note: Parentheses indicate a credit balance.)

Prepare a worksheet to consolidate the separate 2018 financial statements for Gibson and Keller.

How would the consolidation entries in requirement (a) have differed if Gibson had sold a building with a $170,000 book value (cost of $360,000) to Keller for $320,000 instead of land, as the problem reports? Assume that the building had a 10-year remaining life at the date of transfer.

Prepare a worksheet to consolidate the separate 2018 financial statements for Gibson and Keller. (Do not round intermediate calculations. For accounts where multiple consolidation 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. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.)

Show less

GIBSON AND KELLER
Consolidation Worksheet
For the Year Ending December 31, 2018
			Consolidation Entries
Accounts	Gibson	Keller	Debit	Credit	Noncontrolling Interest	Consolidated Totals
Sales	$(1,020,000)	$(720,000)
Cost of goods sold	720,000	520,000
Operating expenses	100,000	65,000
Equity in earnings of Keller	(81,000)	0				0
Separate company net income	$(281,000)	$(135,000)
Consolidated net income						$0
To noncontrolling interest
To Gibson Company						$0
Retained earnings, 1/1Gibson	$(1,336,000)
Retained earnings, 1/1Keller		(730,000)
Net income	(281,000)	(135,000)
Dividends declared	135,000	80,000
Retained earnings, 12/31	$(1,482,000)	$(785,000)				$0
Cash	$191,000	$80,000
Accounts receivable	400,000	630,000
Inventory	610,000	540,000
Investment in Keller	1,047,000
Land	190,000	610,000
Buildings and equipment (net)	518,000	520,000
Customer list
Total assets	$2,956,000	$2,380,000				$0
Liabilities	$(664,000)	$(955,000)
Common stock	(810,000)	(540,000)
Additional paid-in capital		(100,000)
Retained earnings, 12/31	(1,482,000)	(785,000)
NCI in Keller, 1/1
NCI in Keller, 12/31
Total liabilities and equity	$(2,956,000)	$(2,380,000)	$0	$0		$0

How would the consolidation entries in requirement (a) have differed if Gibson had sold a building with a $170,000 book value (cost of $360,000) to Keller for $320,000 instead of land, as the problem reports? Assume that the building had a 10-year remaining life at the date of transfer. (Do not round intermediate calculations. If no entry is required for a transaction/event, select "No journal entry required" in the first account field.)

No	Transaction	Accounts	Debit	Credit
1	1	Buildings
		Retained earnings
		Accumulated depreciation
2	2	Accumulated depreciation
		Operating expenses