Fundamentals of Advanced Accounting
Fundamentals of Advanced Accounting
6th Edition
ISBN: 9780077862237
Author: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupnik
Publisher: McGraw-Hill Education
Question
Book Icon
Chapter 4, Problem 35P

a.

To determine

Determine the consolidated balances for this business combination as of December 31, 2015.

a.

Expert Solution
Check Mark

Explanation of Solution

The consolidated balances for this business combination as of December 31, 2015 are as follows:

Income statementCompany PCompany SDebitCreditNon-controlling interestConsolidated Balances
Revenues $(1,843,000) $     (675,000) $ (2,518,000)
Cost of goods sold $  1,100,000 $      322,000 $  1,422,000
Depreciation expense $     125,000 $      120,000 $     245,000
Amortization expense $     275,000 $        11,000 E 80,000 $     366,000
Interest expense $       27,500 $          7,000 $       34,500
Equity in income of Company S $   (121,500) I 121,500 $                 -
Net income $   (437,000) $     (215,000)
Consolidated net income $    (450,500)
Share of non-controlling interest in net income $      (13,500) $       13,500
Share of controlling interest in net income $    (437,000)
Balance Sheet
Current assets $  1,204,000 $      430,000 $  1,634,000
Investment in Company S $  1,854,000 $                  - D $22,500 S 769500
 A $985,500
 I 121,500 $                 -
Customer base $                - $                  - A 720,000 E 80,000 $     640,000
Building and equipment $     931,000 $      863,000 $  1,794,000
Copyrights $     950,000 $      107,000 $  1,057,000
Goodwill $                  - A 375,000 $     375,000
Total assets $  4,939,000 $   1,400,000 $  5,500,000
 Accounts payable $   (485,000) $     (200,000) $    (685,000)
 Note payable $   (542,000) $     (155,000) $    (697,000)
 Non-controlling interest in Company S S $85,500
 A $109,500 $    (195,000)
 $    (206,000) $    (206,000)
 Common stock $   (900,000) $     (400,000) S 400000 $    (900,000)
 Additional paid-in capital $   (300,000) $       (60,000) S 60000 $    (300,000)
 Retained earnings on 12/31 $(2,712,000) $     (585,000) $ (2,712,000)
 Total liabilities and equity $(4,939,000) $  (1,400,000) $2,714,000 $  2,714,000 $  5,500,000

Table: (1)

Working note:

Statement of retained earningsCompany PCompany SDebitCreditNon-controlling interestConsolidated Balances
Retained earnings on 01/01 $(2,625,000) $     (395,000) $   395,000 $ (2,625,000)
Net Income $   (437,000) $     (215,000) $    (437,000)
Dividends declared $     350,000 $        25,000 D 22,500 D 2,500 $     350,000
Retained earnings on 31/12 $(2,712,000) $     (585,000) $ (2,712,000)

Table: (2)

b.

To determine

Identify the changes which would be evident in the consolidated statements if instead the non-controlling interest’s acquisition-date fair value is assessed at $167,500.

b.

Expert Solution
Check Mark

Explanation of Solution

The changes which would be evident in the consolidated statements if instead the non-controlling interest’s acquisition-date fair value is assessed at $167,500:

Changesinconsolidatedvalues=$206,000$178,500=$27,500

Working note:

Computation of new amount of goodwill:

ParticularsAmount
Fair value of Company S ($1,710,000+$167,500) $  1,877,500
Book value $   (725,000)
Excess fair value $  1,152,500
Customer base $   (800,000)
Goodwill $     352,500
Original goodwill$     375,000
Difference$     22,500

Table: (3)

Thus, the amount of goodwill has decreased by $22,500.

Computation of new balance of Non-controlling interest:

Non-controllinginterest=Fairvalueatacquisitiondate+Non-controllinginterestinconsolidatedincomeDividends=$167,500+$13,500$2,500=$178,500

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education