Equity method:
The equity method dkeeps the record of the parent’s ownership interest that is multiplied by the reported net income of the subsidiary. This income will be added to parent’s investment account and the deduction in this method will be of the parent’s ownership interest multiplied by the reported losses of the subsidiary and parent’s ownership interest multiplied by the declared dividends of the subsidiary. All together equals the equity-adjusted balance.
Cost method:
The cost method basically retains the original cost of acquisition balance in the subsidiary account. As the income is earned by the subsidiary, no adjustments would be made.
To calculate:
The preparation of Fast Cool company and its subsidiary Fast Air company consolidated worksheet with supporting of schedule of amortisation and income.
Explanation of Solution
Fast Cool has acquired
To calculate and prepare determination and distribution of excess schedule some adjustment needs to be performed. Thus, these adjustments are in various steps:-
Step 1: Calculate total amortization amount
Particulars | Life | Fair Value | Book Value | Annual Amount | Current Year | Prior Year | Total |
Inventory | - | ||||||
Building | |||||||
Equipment | |||||||
Patent | |||||||
Mortgage Payable | |||||||
Purchase Contract | - | ||||||
Total Amortization | - | - |
After calculating amortization, Step 2 will be calculating internally generated net income for Fast Cool and Fast Air Company.
As per the information given in the question Fast Air sales
Now, calculation of internally generated net income is as follows:
Fast Air Company Income Distribution
Internally Generated Net Income(A) | Amortization for current year (B) | Adjusted income=(A)-(B) | Non-Controlling Interest Profit Share in Subsidiary (20%) | Controlling Interest Share(80%) |
Calculation of internally generated net income:
As per the information given in the question Fast Cool sales
Now, calculate internally generated net income,
Fast Air Company Income Distribution
Internally Generated Net Income | Non-Controlling Interest Profit Share in Subsidiary (20%) | Controlling Interest Share(80%) |
Step 3:
Fast Cool Company and Fast Air Company Worksheet for Consolidated Financial Statement
For year ended December 2016.
Particulars | Financial Statement | Elimination & Adjustments | Non- Controlling Interest | Controlling Interest Retained Earning | Consolidated | ||
Fast Cool | Fast Air | Debit | Credit | ||||
Income Statement | |||||||
Net Sales | - | - | - | - | |||
Cost of Goods Sold | - | - | - | - | |||
Depreciation of Building | - | - | - | ||||
Depreciation of equipment | - | - | - | ||||
Interest Expense | - | - | - | - | |||
Other Expenses | - | - | - | ||||
- | - | - | - | - | - | ||
Subsidiary Income | - | - | - | - | - | ||
Dividend Declared- Fast Cool | - | - | - | - | - | ||
Dividend Declared- Fast Air | - | - | - | - | |||
Net Income | - | - | - | - | |||
Consolidated Income | - | - | - | - | - | - | |
NCI (see income distribution schedule) | - | - | - | - | - | ||
Controlling Interest (see income distribution schedule) | - | - | - | - | - | ||
Consolidated Balance Sheet: | |||||||
Inventory, December 2016 | - | - | - | - | |||
Cash | - | - | - | - | |||
Account Receivable | - | - | - | - | |||
Investment in Fast Air | - | (2) | (1) | - | - | - | |
- | - | - | (3) | - | - | - | |
- | - | - | (4) | - | - | ||
Land | (4) | - | - | - | |||
Buildings | (4) | - | - | - | |||
Accumulated Depreciation | - | (5) | - | - | |||
Equipment | - | (4) | - | - | |||
Accumulated Depreciation | (5) | - | - | - | |||
Patent | - | (4) | - | - | |||
Purchase Contract | - | - | - | - | - | ||
Goodwill | - | (4) | - | - | - | ||
Current Liabilities | - | - | - | - | |||
Bond Payable | - | - | - | - | - | ||
Discount (premium) | - | - | - | (4) | - | - | - |
- | - | (5) | - | - | - | ||
Common Stock-Fast Cool | - | - | - | - | - | ||
Paid in capital in excess of Par- Fast Cool | - | - | - | - | - | ||
Retained Earnings-December 31,2016-Fast Cool | - | (4) | - | - | - | ||
- | - | (5) | - | - | - | ||
Common Stock- Fast Air | - | (3) | - | - | - | ||
Paid in capital in excess of Par- Fast Air | - | (3) | - | - | - | ||
Retained Earnings-December 31,2016-Fast Air | - | (3) | - | ||||
- | - | - | - | - | - | ||
- | - | - | - | - | - | ||
Total NCI | - | - | - | - | - | ||
Retained Earnings- Controlling Interest, December 31, 2016 | - | - | - | - | - | ||
- | - | - | - | - | - |
Working Notes:
- Current year Subsidiary income has been considered.
- Dividend Declared in current year.
- Elimination of controlling interest in subsidiary equity.
- Made adjustment as per the determination and distribution schedule.
- Amortization Adjustment has been made.
Consolidated non-controlling interest is
Want to see more full solutions like this?
Chapter 3 Solutions
Advanced Accounting
- Anton Company acquired the net assets of Hair Company on January 1, 2015, for $600,000. Using a business valuation model, the estimated value of Anton Company was $650,000 immediately after the acquisition. The fair value of Anton’s net assets was $400,000. 1. What amount of goodwill was recorded by Anton Company when it acquired Hair Company?2. Using the information, answer the questions posed in the following two independent situations: a. On December 31, 2016, there were indications that goodwill might have been impaired. At that time, the existing recorded book value of Anton Company’s net assets, including goodwill, was $500,000. The fair value of the net assets, exclusive of goodwill, was estimated to be $340,000. The value of the business was estimated to be $520,000. Is goodwill impaired? If so, what adjustment is needed? b. On December 31, 2018, there were indications that goodwill might have been impaired. At that time, the existing recorded book value of Anton Company’s net…arrow_forwardArizona Corporation acquired the business Data Systems for $320,000 cash and assumed all liabilities at the date of purchase. Data's books showed tangible assets of $260,000, liabilities of $40,000, and stockholders' equity of $220,000. An appraiser assessed the fair market value of the tangible assets at $250,000 at the date of acquisition. Arizona Corporation's financial condition just prior to the acquisition is shown in the following statements model. Required a. Compute the amount of goodwill acquired. b. Record the acquisition in a financial statements model like the preceding one. Complete this question by entering your answers in the tabs below. Required A Required B Record the acquisition in a financial statements model. Note: In the Statement of Cash Flows column, use the initials OA for operating activities, FA for financing activities, or IA for investing activity. Enter any cash outflows or decreases to account balances with a minus sign. Leave cells blank if no input is…arrow_forwardIn January 1, 2015, Fun company purchased Company A for $40,000 in cash and paid immediately. Fun company assumed all of Company A's assets and assumed Company A's liabilities. company A has assets valued at $60,000 and liabilities valued at $50,000. Question 2: in 2016, fun company must test for the impairment of goodwill. Assume the only goodwill on fun company's books is from the acquisition of company A. Fun company determined that the goodwill has an estimated future cash flow of $25,000 and a fair market value of $20,000. Does fun company have to recognize an impairment? Why or why not? If an impairment must be recognized, compute the impairment loss and record the journal entry. ACTUAL QUESTION: suppose that the estimated future cash flow of goodwill in question #2 is $32,000, while the fair market value continues to be $20,000. Does fun company have to recognize an impairment? Why or why not? If an impairment must be recognized, compute the impairment loss and record the…arrow_forward
- On August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. What accounting method was used, and for what amount, to record the acquisition?arrow_forwardOn August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene’s 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition.1. Why did Celgene acquire Receptos?2. What accounting method was used, and for what amount, to record the acquisition?3. What amount did Celgene include in pre-combination service compensation in the total consideration transferred? What support is provided for this treatment in the Accounting Standards Codification (see ASC 805-30-30, paragraphs 9-13)?4. What allocations did Celgene make to the assets acquired and liabilities assumed in the acquisition? Provide a calculation showing how Celgene determined the amount allocated to goodwill.5. Describe the nature of the in-process research and development product rights acquired by Celgene in its acquisition of Receptos.6. How…arrow_forwardThe following information relates to the intangible assets of Lettuce Express: On January 1, 2024, Lettuce Express completed the purchase of Farmers Produce, Incorporated, for $1,570,000 in cash. The fair value of the identifiable net assets of Farmers Produce was $1,413,000. Included in the assets purchased from Farmers Produce was a patent for a method of processing lettuce valued at $46,800. The original legal life of the patent was 20 years. There are still 17 years left on the patent, but Lettuce Express estimates the patent will be useful for only 9 more years. Lettuce Express acquired a franchise on July 1, 2024, by paying an initial franchise fee of $211,200. The contractual life of the franchise is eight years. Required: 1. Record amortization expense for the intangible assets at December 31, 2024.2. Prepare the intangible asset section of the December 31, 2024, balance sheet.arrow_forward
- On September 1, 2018, Vernon Corporation acquired Barlow Enterprises for a cash payment of $820.000. At the time of purchases. Barlow's balance sheet showed assets of $610.000. liabilities of $240.000, and owner's equity of $420.000. The fair value of Barlow's assets is estimated to be 5970.000.The liabilities are all estimated to be at fair value. a) Compute the amount of goodwill acquired by Vernon. 120000 b) On December 31, 2020, the fair value of Barlow as a reporting unit is estimated to be $720.000. The carrying value of Vernon's investment in Barlow at year-end is $750.000. The fair value of Barlow's identifiable net asset, excluding the goodwill, is determined to be 655.000 Prepare Vernon's journal entry, if necessary, to record impairment of goodwill. Please use the new standard (Hint: The FASB's new goodwill Impairment testing guidance- ASU 2017-04 is required for public SEC filers for periods beginning after December 15. 2019) Note: Please use integer only. Do not use a S.…arrow_forwardOn August 27, 2015, Celgene Corporation acquired all of the outstanding stock of Receptos, Inc., in exchange for $7.6 billion in cash. Referring to Celgene's 2015 financial statements and its July 14, 2015, press release announcing the acquisition, answer the following questions regarding the Receptos acquisition. What amount did Celgene include in pre-combination service compensation in the total consideration transferred? What support is provided for this treatment in the Accounting Standards Codification (see ASC 805-30-30, paragraphs 9-l3)?arrow_forwardAsaparrow_forward
- On August 1, 2017, Riverbed Corporation acquired Marin, Inc. for a cash payment of $2.30 million. At the time of purchase, Marin’s balance sheet showed assets of $4,422,000, liabilities of $2,622,000, and owners’ equity of $1,800,000. The fair value of Marin’s identifiable assets is estimated to be $4,330,000.Compute the amount of goodwill acquired by Riverbed.arrow_forwardTweeden Corporation is contemplating the acquisition of the net assets of Sylvester Corporation in anticipation of expandingits operations. The balance sheet of Sylvester Corporation on December 31, 2015, is as attached:n appraiser for Tweeden determined the fair values of Sylvester’s assets and liabilities to be as shown as in attachment 2The agreed-upon purchase price is $580,000 in cash. Acquisition costs paid in cash total $20,000.Using the above information, do value analysis and prepare the entry on the books of Tweeden Corporation to acquire the net assets of Sylvester Corporation on December 31, 2015.arrow_forwardThe following information relates to the intangible assets of Lettuce Express:a. On January 1, 2021, Lettuce Express completed the purchase of Farmers Produce, Inc., for $1,600,000 in cash. The fair value of the identifiable net assets of Farmers Produce was $1,440,000.b. Included in the assets purchased from Farmers Produce was a patent for a method of processing lettuce valued at $49,500. The original legal life of the patent was 20 years. There are still 17 years left on the patent, but Lettuce Express estimates the patent will be useful for only 9 more years.c. Lettuce Express acquired a franchise on July 1, 2021, by paying an initial franchise fee of $216,000. The contractual life of the franchise is eight years.Required:1. Record amortization expense for the intangible assets at December 31, 2021.2. Prepare the intangible asset section of the December 31, 2021, balance sheet.arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education