Sunteți pe pagina 1din 41

CHAPTER 5

SOLUTIONS TO MULTIPLE CHOICE QUESTIONS, EXERCISES AND PROBLEMS


MULTIPLE CHOICE QUESTIONS
1.

b
Calculation of goodwill:
Acquisition cost
Fair value of noncontrolling interest
Total fair value
Book value
Plant and equipment revaluation
Identifiable intangibles
Fair value of identifiable net assets
Goodwill

$13,000,000
(25,000,000)
40,000,000
28,000,000
$ 70,000,000

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
$ 70,000,000
Pomegranates goodwill: $91,700,000 90%(28,000,000)
66,500,000
Goodwill to noncontrolling interest
$ 3,500,000
Goodwill is allocated 95% to the controlling interest and 5% to the noncontrolling
interest.
(R)
Identifiable intangibles
Goodwill

40,000,000
70,000,000

Plant and equipment


Investment in Starfruit (1)
Noncontrolling interest in
Starfruit (2)
(1) 90% x (40,000,000 - 25,000,000) + 66,500,000
(2) 10% x (40,000,000 - 25,000,000) + 3,500,000

Solutions Manual, Chapter 5

25,000,000
80,000,000
5,000,000

Cambridge Business Publishers, 2013


1

2.

c
(R)
Identifiable intangibles
Goodwill

24,000,000
68,000,000

Plant and equipment


Investment in Starfruit (1)
Noncontrolling interest in
Starfruit (2)
(1) 90% x (24,000,000 - 20,000,000) + 95% x (70,000,000 2,000,000)
(2) 10% x (24,000,000 - 20,000,000) + 5% x (70,000,000 2,000,000)
3.

3,800,000

b
Starfruit net income
Revaluation write-offs:
Plant and equipment depreciation
Identifiable intangibles amortization
Goodwill impairment loss

4.

20,000,000
68,200,000

Equity in net income


$ 6,750,000

NCI in net income


$750,000

2,250,000
(7,200,000)
(475,000)
$ 1,325,000

250,000
(800,000)
(25,000)
$ 175,000

c
10% x $28,000,000.

5.

c
Same calculation as in question 3, except the noncontrolling interest does not share in the
goodwill impairment loss.

Cambridge Business Publishers, 2013


2
Edition

Advanced Accounting, 2nd

6.

d
(E)
Stockholders equity

13,000,000
Investment in Starfruit
Noncontrolling interest in
Starfruit

(R)
Identifiable intangibles

(1)
(2)

11,700,000
1,300,000
40,000,000

Plant and equipment


25,000,000
Investment in Starfruit (1)
14,300,000
Noncontrolling interest in
Starfruit (2)
700,000
Investment in Starfruit balance on Pomegranates books is $26,000,000 (=
20,000,000 cost + 6,000,000 gain on acquisition). Elimination of the investment
in (R) is the remainder of the investment balance, after elimination E.
The credit to noncontrolling interest in (R) brings the noncontrolling interest to
fair value, after elimination (E).

7.

a
There is no goodwill when the acquisition is a bargain purchase.

8.

9.

10.

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


3

EXERCISES
E5.1

Combination and Consolidation, Date of Acquisition (see related E3.1)

a.

Calculation of goodwill:
Acquisition cost
Fair value of noncontrolling interest
Total fair value
Book value of Sylvan
Goodwill

$ 43,200,000
4,250,000
47,450,000
17,000,000
$ 30,450,000

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
$ 30,450,000
Princecrafts goodwill: $43,200,000 90%(17,000,000)
27,900,000
Goodwill to noncontrolling interest
$ 2,550,000
b.
Consolidation Working Paper (in thousands)
Accounts Taken From
Books

Princecraft

Sylvan

Total other assets


Investment in Sylvan

$ 150,000
43,200

$ 25,000

Goodwill
Total assets

______
$ 193,200

______
$ 25,000

Total liabilities
Common stock
Additional paid-in capital
Retained earnings
Noncontrolling interest

Total liabilities and equity

30,000
15,360
87,840
60,000

______
$ 193,200

Eliminations
Dr

Cr
15,300 (E)
27,900 (R)

8,000
5,000
10,000
2,000

______
$ 25,000

(R) 30,450

Consolidate
d
Balances
$ 175,000
-_30,450
$ 205,450
$

(E) 5,000
(E) 10,000
(E) 2,000
1,700 (E)
______
2,550 (R)
$ 47,450 $47,450

38,000
15,360
87,840
60,000

__4,250
$ 205,450

Note: Princecrafts balance sheet above reflects the following acquisition entry (in thousands):
Investment in Sylvan

43,200
Common stock
Additional paid-in capital

Cambridge Business Publishers, 2013


4
Edition

360
42,840

Advanced Accounting, 2nd

c.
Consolidated Balance Sheet, January 1, 2013 (in thousands)
Assets
Total assets
Goodwill
Total assets
Liabilities and stockholders equity
Total liabilities
Stockholders equity
Princecrafts stockholders equity:
Common stock
Additional paid-in capital
Retained earnings
Total Princecrafts stockholders equity
Noncontrolling interest
Total stockholders equity
Total liabilities and stockholders equity
E5.2
a.

$ 175,000
30,450
$ 205,450
$

38,000

15,360
87,840
60,000
163,200
4,250
167,450
$ 205,450

Date of Acquisition Consolidation with In-Process R&D


Calculation of goodwill:
Acquisition cost
Fair value of noncontrolling interest
Total fair value
Book value of Saylor
Fair value book value:
Land
IPR&D
Goodwill

$ 10,000,000
2,000,000
12,000,000
$ 6,000,000
500,000
1,000,000
$

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
Pennants goodwill: $10,000,000 80%(7,500,000)
Goodwill to noncontrolling interest

Solutions Manual, Chapter 5

$
$

7,500,000
4,500,000
4,500,000
4,000,000
500,000

Cambridge Business Publishers, 2013


5

b.

Consolidated Financial Statement Working Paper


(E)
Stockholders
equity Saylor

6,000,000
Investment in Saylor (80%)
Noncontrolling interest in Saylor (20%)

(R)
Land
IPR&D
Goodwill

4,800,000
1,200,000
500,000
1,000,000
4,500,000

Investment in Saylor (1)


Noncontrolling interest in Saylor (2)
(1) 80% x (500,000 + 1,000,000) + 4,000,000
(2) 20% x (500,000 + 1,000,000) + 500,000
E5.3

5,200,000
800,000

Date of Acquisition Consolidation, Bargain Purchase

a.
Acquisition cost
Fair value of noncontrolling interest
Total
Book value of Sparrow
Fair value book value:
Land
Other plant assets
Investments
Long-term debt
Fair value of identifiable net assets
Gain on acquisition

$ 22,000,000
4,000,000
26,000,000
$ 25,000,000
(800,000)
2,000,000
1,500,000
(700,000)
27,000,000
$ (1,000,000)

Peregrines acquisition entry:


Investment in Sparrow
Merger expenses

23,000,000
3,000,000
Cash
Gain on acquisition

Cambridge Business Publishers, 2013


6
Edition

25,000,000
1,000,000

Advanced Accounting, 2nd

b.

Consolidated Financial Statement Working Paper


(E)
Stockholders equity
Sparrow

25,000,000
Investment in Sparrow (80%)
Noncontrolling interest in
Sparrow (20%)

(R)
Other plant assets, net
Investments
Noncontrolling interest in
Sparrow (1)

20,000,000
5,000,000
2,000,000
1,500,000
1,000,000

Land
Long-term debt
Investment in Sparrow (2)

800,000
700,000
3,000,000

(1) $5,000,000 4,000,000


(2) $23,000,000 20,000,000
E5.4
a.

Consolidated Balance Sheet, Date of Acquisition: U.S. GAAP and IFRS


Calculation of goodwill:
Acquisition cost [($3,000,000 + (200,000 x $80))
Fair value of noncontrolling interest
Total fair value
Book value of Powerline
Fair value book value:
Current assets
Plant and equipment
Brand names
Goodwill

$ 19,000,000
1,800,000
20,800,000
$ 4,500,000
500,000
6,000,000
2,000,000
$

13,000,000
7,800,000

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
$ 7,800,000
Microsofts goodwill: $19,000,000 90%(13,000,000)
7,300,000
Goodwill to noncontrolling interest
$
500,000

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


7

b.
Consolidation Working Paper (in thousands)
Accounts Taken From
Books

Microsoft
Current assets
Plant and equipment, net
Investment in Powerline
Brand names
Goodwill
Total assets
Current liabilities
Long-term liabilities
Common stock, par value
Additional paid-in capital
Retained earnings
Noncontrolling interest
Total liabilities and equity

7,000
35,000
19,000

Powerline
$

Consolidate
d
Balances
$ 9,500
48,000

Cr

4,050 (E)
14,950 (R)
______
$ 9,000

______
$ 61,000

Dr

2,000 (R) 500


7,000 (R) 6,000

______
$ 61,000
5,000
20,000
5,000
20,000
11,000

Eliminations

1,500
3,000
100
1,400
3,000

______
$ 9,000

-2,000
__7,800
$ 67,300

(R) 2,000
(R) 7,800

6,500
23,000
5,000
20,000
11,000

(E) 100
(E) 1,400
(E) 3,000
450 (E)
______
1,350 (R)
$ 20,800 $ 20,800

__1,800
$ 67,300

Note 1: Microsofts balance sheet above reflects the following acquisition entry (in thousands):
Investment in Powerline

19,000
Cash
Common stock
Additional paid-in capital

Note 2:

3,000
2,000
14,000

The $14,950,000 credit to investment in entry (R) = 90% (500,000 + 6,000,000 +


2,000,000) + 7,300,000 (goodwill).
The $1,350,000 credit to noncontrolling interest in entry (R) = 10% (500,000 +
6,000,000 + 2,000,000) + 500,000 (goodwill).

c.

Calculation of goodwill:
Acquisition cost
90% x fair value of identifiable net assets
Goodwill

Cambridge Business Publishers, 2013


8
Edition

90% x $13,000,000

$ 19,000,000
11,700,000
$ 7,300,000

Advanced Accounting, 2nd

Consolidation Working Paper (in thousands)


Accounts Taken From
Books

Microsoft
Current assets
Plant and equipment, net
Investment in Powerline
Brand names
Goodwill
Total assets
Current liabilities
Long-term liabilities
Common stock, par value
Additional paid-in capital
Retained earnings
Noncontrolling interest
Total liabilities and equity

7,000
35,000
19,000

Powerline
$

Dr

Cr

2,000 (R) 500


7,000 (R) 6,000
4,050 (E)
14,950 (R)

______
$ 61,000

______
$ 9,000

5,000
20,000
5,000
20,000
11,000

_____
61,000

_____
$ 9,000

Eliminations

1,500
3,000
100
1,400
3,000

(R) 2,000
(R) 7,300

Consolidate
d
Balances
$ 9,500
48,000
-2,000
__7,300
$ 66,800
$

(E) 100
(E) 1,400
(E) 3,000
450 (E)
______
__850 (R)
$ 20,300 $ 20,300

6,500
23,000
5,000
20,000
11,000

__1,300
$ 66,800

Note: The IFRS alternative valuation method attributes no goodwill to the noncontrolling
interest.

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


9

E5.5

Consolidation Eliminating Entries, Date of Acquisition: U.S. GAAP and IFRS

(amounts in thousands)
a.

Plummers acquisition entry:


Investment in Softek
Merger expenses

25,000
500
Cash
Common stock, par value
Additional paid-in capital

500
4,000
21,000

Consolidation eliminating entries:


(E)
Common stock
Additional paid-in capital
Retained earnings
Accumulated OCI
Treasury stock
Investment in Softek
Noncontrolling interest in Softek

200
8,000
5,000
800
400
10,800
1,200

(R)
Trademarks
Customer lists
Goodwill (1)

1,500
1,000
16,100

Plant assets, net


3,000
Long-term debt
100
Investment in Softek (2)
14,200
Noncontrolling interest in Softek
(3)
1,300
(1) ($25,000 + $2,500) ($12,000 $3,000 + $1,500 + $1,000 $100) = $27,500
$11,400
(2) 90% x ($1,500 + $1,000 $3,000 $100) + ($25,000 90% x $11,400)
(3) 10% x ($1,500 + $1,000 $3,000 $100) + [$16,100 ($25,000 90% x $11,400)]

Cambridge Business Publishers, 2013


10
Edition

Advanced Accounting, 2nd

b.

Consolidation eliminating entries:


(E)
Common stock
Additional paid-in capital
Retained earnings

200
8,000
5,000
Accumulated OCI
Treasury stock
Investment in Softek
Noncontrolling interest in Softek

(R)
Trademarks
Customer lists
Goodwill (4)
Noncontrolling interest in
Softek (5)

800
400
10,800
1,200
1,500
1,000
14,740
60

Plant assets, net


Long-term debt
Investment in Softek

3,000
100
14,200

(4) $25,000 (90% x $11,400)


(5) 10% x ($1,500 + $1,000 $3,000 $100)
Note: The IFRS alternative valuation method attributes no goodwill to the noncontrolling
interest.
E5.6

Consolidation at End of First Year (see related E4.3)

a.

Calculation of goodwill is as follows:


Acquisition cost ($10,000,000 + $300,000)
Fair value of noncontrolling interest
Total
Book value of Saddlestone
Identifiable intangibles
Goodwill

$ 10,300,000
6,500,000
16,800,000
$ 7,200,000
2,000,000

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
Peaks goodwill: $10,300,000 60%($9,200,000)
Goodwill to noncontrolling interest

Solutions Manual, Chapter 5

9,200,000
$ 7,600,000
$ 7,600,000
4,780,000
$ 2,820,000

Cambridge Business Publishers, 2013


11

b.

2013 equity in net income and noncontrolling interest in net income:


Saddlestones reported net income
Revaluation writeoff:
Identifiable intangibles $2,000,000/5

c.

Total
$ 3,000,000

Equity in NI
$ 1,800,000

Noncontrolling
interest in NI
$ 1,200,000

(400,000)
$ 2,600,000

(240,000)
$ 1,560,000

(160,000)
$ 1,040,000

Consolidation working paper eliminating entries for 2013:


(C)
Equity in net income of S
Dividends Saddlestone
Investment in Saddlestone
(E)
Stockholders equity
Saddlestone, 1/1

1,560,000
600,000
960,000

7,200,000
Investment in Saddlestone
Noncontrolling interest in
Saddlestone

(R)
Identifiable intangibles
Goodwill

4,320,000
2,880,000
2,000,000
7,600,000

Investment in Saddlestone
(1)
Noncontrolling interest in
Saddlestone (2)
(1) 60% x $2,000,000 + $4,780,000
(2) 40% x $2,000,000 + $2,820,000
(O)
Amortization expense

5,980,000
3,620,000

400,000
Identifiable intangibles

(N)
Noncontrolling interest in
income of Saddlestone

1,040,000
Dividends Saddlestone
Noncontrolling interest in
Saddlestone

Cambridge Business Publishers, 2013


12
Edition

400,000

400,000
640,000

Advanced Accounting, 2nd

E5.7

Consolidation Two Years after Acquisition

(all numbers in thousands)


a.

Calculation of 2014 equity in net income and noncontrolling interest in net income:
Noncontrolling
Total
Equity in NI interest in NI
Silver Nuggets reported NI for 2014
($100,000 $80,000 $14,000 =
$6,000)
$ 6,000
$
4,800
$ 1,200
Revaluation write-off:
Identifiable intangibles ($20,000/5)
(4,000)
(3,200)
(800)
$ 2,000
$
1,600
$
400

b.
Consolidation Working Paper, December 31, 2014
Trial Balances Taken
From Books
Dr (Cr)

Current assets
Plant and equipment, net
Intangibles
Investment in Silver Nugget
Goodwill
Current liabilities
Long-term debt
Common stock
Additional paid-in capital
Retained earnings, Jan. 1
Treasury stock
Noncontrolling interest
Dividends
Sales revenue
Equity in income of Silver
Nugget
Cost of goods sold
Operating expenses
Noncontrolling interest in NI

Solutions Manual, Chapter 5

Mirror
Resorts

Silver
Nugget

$ 35,000
215,700
350,000
86,400

5,000
140,000
51,000
--

Eliminations
Consolidated

Dr

Cr

$
(R) 16,000

4,000 (O)
400 (C)
17,200 (E)
68,800 (R)

(R) 68,000
(50,000)
(600,000)
(500)
(6,000)
(25,000)
4,000

(20,000)
(150,000)
(100)
(5,500)
(17,500)
1,600

2,000

1,500

(800,000)

(100,000)

(1,600)
650,000
140,000
-$
-0-

-80,000
14,000
-$
-0-

Balances

(E) 100
(E) 5,500
(E) 17,500
1,600 (E)
4,300 (E)
15,200 (R)
100 (N)
1,200 (C)
300 (N)

40,000
355,700
413,000
-68,000
(70,000)
(750,000)
(500)
(6,000)
(25,000)
4,000
(19,600)
2,000
(900,000)

(C) 1,600
(O) 4,000
(N) 400
$ 113,100

_______
113,100

-730,000
158,000
400
$
-0-

Cambridge Business Publishers, 2013


13

E5.8

Consolidation after Several Years

a.
Paramounts acquisition cost
Fair value of noncontrolling interest
Total
Fair value of identifiable net assets:
1,500,000 100,000 200,000 400,000 + 200,000
Goodwill

$ 2,910,000
790,000
3,700,000
1,000,000
$ 2,700,000

Paramounts share of goodwill = $2,910,000 75%($1,000,000) = $2,160,000 (80%)


Noncontrolling interests share of goodwill = $540,000 (20%)
b.
January 2009 balance
Change in Suns retained earnings, 2009-2014:
(1,800,000 800,000), divided 75:25
Write-off of Suns identifiable net asset
revaluations, 2009-2014: (100,000 + 200,000 +
240,000 200,000), divided 75:25
Goodwill impairment, 2009-2014:
(2,700,000 2,000,000), divided 80:20
Balance, end of 2014
c.

(E)
Stockholders
equity-Sun

Investment
$ 2,910,000

Noncontrolling
interest
$
790,000

750,000

250,000

255,000

85,000

(560,000)
$ 3,355,000

(140,000)
985,000

2,500,000
Investment in Sun
Noncontrolling interest in Sun

(R)
Goodwill
Equipment, net (1)
Investment in Sun (2)
Noncontrolling interest in Sun (3)
(1) $400,000 (6/10) x $400,000
(2) (80% x 2,000,000) (75% x 160,000)
(3) (20% x 2,000,000) (25% x 160,000)

Cambridge Business Publishers, 2013


14
Edition

1,875,000
625,000
2,000,000
160,000
1,480,000
360,000

Advanced Accounting, 2nd

E5.9

Consolidated Cash Flow from Operations


Consolidated net income ($15,000,000 + $5,000,000)
+ Consolidated depreciation expense
+ Amortization of previously unrecognized identifiable intangibles
- Amortization of premium created when revaluing LT debt
- 40% of undistributed equity method income (.4 x $1,700,000)
+ Decrease in noncash current operating assets
- Decrease in current operating liabilities
Cash flow from operating activities

$20,000,000
3,000,000
1,400,000
(80,000)
(680,000)
2,800,000
(2,100,000)
$24,340,000

Note: The $8,000,000 net income reported by the 75%-owned subsidiary is already
included in consolidated income, and is therefore not separately reported.
E5.10 Consolidated Cash Flow from Operations
Consolidated net income (1)
+ Consolidated depreciation expense (2)
+ Consolidated amortization expense (3)
+ Goodwill impairment loss
- Undistributed equity investment income (4)
Cash flow from operating activities
(1)
Calculation of equity in net income:
Ps share of reported income 80% x $240,000
Ps share of revaluation write-offs:
Depreciation
Amortization
Goodwill impairment loss
Equity in net income
Calculation of consolidated net income:
Parents reported income
Subsidiarys reported income
Less equity in net income of subsidiary
Less revaluation writeoffs:
Depreciation
Amortization
Goodwill impairment loss
Consolidated net income
(2)
(3)
(4)

$ 1,036,400
216,000
65,000
40,000
(25,000)
$ 1,332,400
$

192,000

(2,400)
(12,000)
(32,000)
145,600

$ 1,000,000
240,000
(145,600)
(3,000)
(15,000)
(40,000)
$ 1,036,400

$175,000 + $38,000 + $3,000


$50,000 + $15,000
$60,000 - $35,000

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


15

E5.11 Consolidation at Date of Acquisition, IFRS


(in millions)
a.

Calculation of goodwill:
Acquisition cost
Less 49% fair value of identifiable net assets
Goodwill

67
(11)
78

49% x (22.5)

Noncontrolling interests = 51% x (22.5) = (11.5)


b.

(E)
Investment in ASTAR
Noncontrolling interest

10
10.5
Stockholders equity-ASTAR

20.5

(R)
Noncurrent financial assets
Goodwill
Noncontrolling interests

2
78
1
Intangible assets
Investment in ASTAR

E5.12

4
77

Consolidation Worksheet, Date of Acquisition and One Year Later,


IFRS

(in millions)
a.

Calculation of goodwill:
Acquisition cost
Fair value of identifiable net assets:
Book value
Revaluations:
Customer lists
Trade name
Assumed liabilities
Deferred tax assets, net
Total fair value of identifiable net assets
Vivendis share
Goodwill

787
(118)
150
25
(484)
123
(304)
x 85%

(258)
1,045

Noncontrolling interests = 15% x (304) = (46)

Cambridge Business Publishers, 2013


16
Edition

Advanced Accounting, 2nd

b.

(E)
Investment in TPS
Noncontrolling interest

100
18
Stockholders equity-TPS

(R)
Goodwill
Customer lists
Trade name
Deferred tax assets, net
Noncontrolling interest

118
1,045
150
25
123
28

Assumed liabilities
Investment in TPS
c.

484
887

Calculation of equity in net loss of TPS and noncontrolling interest in TPS income is as
follows:
Noncontrolling
Equity in NL
interest in NI
TPS reported income for 2007
68.00
12.00
Revaluation write-offs:
Customer lists (150/5)
(25.50)
(4.50)
Goodwill impairment
(100.00)
-Trade name impairment
(4.25)
(0.75)
(61.75)
6.75
(C)
Investment in TPS

61.75
Equity in net loss of TPS

(E)
Investment in TPS
Noncontrolling interest

61.75
100
18

Stockholders equity-TPS
(R)
Goodwill
Customer lists
Trade name
Deferred tax assets, net
Noncontrolling interest

1,045
150
25
123
28
Assumed liabilities
Investment in TPS

Solutions Manual, Chapter 5

118

484
887

Cambridge Business Publishers, 2013


17

(O)
Amortization expense
Impairment losses

30
105
Customer lists
Goodwill
Trade name

30
100
5

(N)
Noncontrolling interest in NI

6.75
Noncontrolling interest

6.75

E5.13 Consolidation at Acquisition Date, IFRS


(in millions)
a.

Calculation of goodwill:
Acquisition cost
Fair value of noncontrolling interest
Total fair value of Sotelma
Fair value of identifiable net assets:
Book value
Revaluations:
License
Customer bases
Deferred tax
Total fair value of identifiable net assets
Goodwill

278
208
486

35
24
2
(3)
58
428

Goodwill to controlling interests = 278 (51% x 58) = 248


Goodwill to noncontrolling interests = 428 - 248 = 180
b.

Maroc Telecom paid a premium to purchase a controlling interest in Sotelma. Marocs


acquisition cost of 278 implies a full price of 278/.51 = 545, and a noncontrolling
interest value of 545 x 49% = 267. However, the fair value of the noncontrolling
interest is only 208.

Cambridge Business Publishers, 2013


18
Edition

Advanced Accounting, 2nd

c.

(E)
Stockholders equity-Sotelma

35
Investment in Sotelma
Noncontrolling interest

(R)
License
Customer bases
Goodwill

24
2
428

Deferred tax
Investment in Sotelma
Noncontrolling interest
260 = (51% x 23) + 248; 191 = (49% x 23) + 180.
d.

18
17

3
260
191

Noncontrolling interest = 49% x 58 = 28

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


19

PROBLEMS
P5.1 Consolidation Working Paper, Date of Acquisition
(all numbers in millions)
a.

Calculation of goodwill:
Acquisition cost
Fair value of noncontrolling interest
Total fair value
Book value of Bagota
Fair value book value:
Property, plant and equipment
Patents and trademarks
Customer-related intangibles
Long-term liabilities
Goodwill

$ 1,200
_375
1,575
$ 500
(200)
45
30
__25

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
Hersheys goodwill: $1,200 75%(400)
Goodwill to noncontrolling interest

_400
$ 1,175
$ 1,175
900
$ 275

b.
Consolidation Working Paper (in millions)
Accounts Taken From Books

Current assets
PP&E, net
Investment in Bagota
Patents and trademarks
Customer-related intangs
Goodwill
Total assets
Current liabilities
Long-term liabilities
Common stock, par value
Additional paid-in capital
Retained earnings
Treasury stock
Accumulated OCI
Noncontrolling interest
Total liabilities and equity

Hershey
$ 1,500
1,600
1,200

Bagota
$ 325
600
--

1,300
-_____
$ 5,600
$ 1,600
1,900
300
1,950
3,900
(4,000)
(50)

_____
$ 1,000
$ 100
400
10
200
300
-(10)

_____
$ 5,600

_____
$ 1,000

Cambridge Business Publishers, 2013


20
Edition

75

Eliminations
Dr

Cr
200 (R)
375 (E)
825 (R)

(R)
45
(R)
30
(R) 1,175
(R)
(E)
(E)
(E)

25
10
200
300

_____
$ 1,785

10 (E)
125 (E)
250 (R)
$ 1,785

Consolidated
Balances
$ 1,825
2,000
-1,420
30
1,175
$ 6,450
$ 1,700
2,275
300
1,950
3,900
(4,000)
(50)
375
$ 6,450

Advanced Accounting, 2nd

c.
Consolidated Balance Sheet, July 1, 2013
Assets
Current assets
Property, plant and equipment, net
Goodwill
Other intangibles
Total assets
Liabilities and stockholders equity
Current liabilities
Long-term liabilities
Total liabilities
Stockholders equity
Hersheys stockholders equity:
Common stock
Additional paid-in capital
Retained earnings
Treasury stock
Accumulated other comprehensive loss
Total Hershey stockholders equity
Noncontrolling interest
Total stockholders equity
Total liabilities and stockholders equity

$
$

1,825
2,000
1,175
1,450
6,450
1,700
2,275
3,975

300
1,950
3,900
(4,000)
(50)
2,100
375
2,475
$ 6,450

P5.2

Consolidated Balance Sheet Working Paper, Date of Acquisition, Bargain Purchase


(see related P3.4)

a.

(amounts in millions)
Acquisition cost
Fair value of noncontrolling interest
Total
Book value of Saxon
Fair value book value:
Inventory
Long-term marketable securities
Land
Buildings and equipment, net
Long-term debt
Fair value of identifiable net assets
Gain on acquisition
Paxons acquisition entry:
Investment in Saxon

$ 1,295
100
(50)
245
300
110
2,000
$ (800)
1,800

Cash
Gain on acquisition
Solutions Manual, Chapter 5

$ 1,000
200
$ 1,200

1,000
800
Cambridge Business Publishers, 2013
21

b.
Consolidation Working Paper (in millions)
Accounts Taken From Books

Cash and receivables


Inventory
Marketable securities
Investment in Saxon

Paxon
$ 1,860
1,700
-1,800

Land
Buildings and equipment
Accumulated depreciation
Total assets
Current liabilities
Long-term debt
Common stock, par value
Additional paid-in capital
Retained earnings
Noncontrolling interest
Total liabilities and equity

650
3,400
(1,000)
$ 8,410
$ 1,500
2,000
500
1,200
3,210
-$ 8,410

Eliminations

Saxon
$ 720
900
300
175
600
-$ 2,695
$ 1,000
400
100
350
845
-$ 2,695

Dr

Cr

(R) 100
50 (R)
1,036 (E)
764 (R)
(R) 245
(R) 300

(R) 110
(E) 100
(E) 350
(E) 845
(R) 59
259 (E)
$ 2,109 $ 2,109

Consolidated
Balances
$ 2,580
2,700
250
-1,070
4,300
(1,000)
$ 9,900
$ 2,500
2,290
500
1,200
3,210
200
$ 9,900

Note: In journal entry form, the eliminating entries are:


(E)
Common stock, par value
Additional paid-in capital
Retained earnings

100
350
845
Investment in Saxon
Noncontrolling interest

(R)
Inventory
Land
Buildings and equipment
Long-term debt
Noncontrolling interest

1,036
259
100
245
300
110
59

Marketable securities
Investment in Saxon

50
764

The adjustment to noncontrolling interest brings its balance to fair value at the acquisition
date. The adjustment to the investment eliminates the remaining balance.

Cambridge Business Publishers, 2013


22
Edition

Advanced Accounting, 2nd

c.
Consolidated Balance Sheet, December 31, 2012 (amounts in millions)
Assets
Cash and receivables
Inventory
Current assets
Long-term marketable securities
Land
Buildings and equipment, net of $1,000 accumulated depreciation
Total assets
Liabilities and stockholders equity
Current liabilities
Long-term debt
Total liabilities
Stockholders equity
Paxon stockholders equity:
Common stock
Additional paid-in capital
Retained earnings
Total Paxon stockholders equity
Noncontrolling interest
Total stockholders equity
Total liabilities and stockholders equity
P5.3

2,580
2,700
5,280
250
1,070
3,300
$ 9,900
$

500
1,200
3,210
4,910
200
5,110
$ 9,900

Consolidation Eliminating Entries, Date of Acquisition

(all amounts in thousands)


a.
Investment in Summer
Merger expenses

8,800
300
Cash
Earnings contingency liability

b.

2,500
2,290
4,790

8,300
800

Consolidation working paper eliminating entries:


(E)
Common stock
Retained earnings

500
3,000
Investment in Summer
Noncontrolling interest

Solutions Manual, Chapter 5

2,625
875

Cambridge Business Publishers, 2013


23

(R)
In-process research and
development
Goodwill (1)
Noncurrent liabilities

1,500
9,300
100
Cash and receivables
Inventories
Plant assets, net
Intangibles
Lawsuit liability
Investment in Summer (2)
Noncontrolling interest (3)

(1) Calculation of goodwill:


Acquisition cost
Fair value of noncontrolling interest
Total fair value
Book value of Summer
Fair value book value:
Cash and receivables
Inventories
Plant assets, net
Intangibles
Noncurrent liabilities
IPR&D
Lawsuit liability
Goodwill

200
500
1,000
1,000
400
6,175
1,625
$ 8,800
2,500
11,300

$ 3,500
(200)
(500)
(1,000)
(1,000)
100
1,500
(400)

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
Placers goodwill: $8,800 75%(2,000)
Goodwill to noncontrolling interest
(2)
(3)

2,000
$ 9,300
$ 9,300
7,300
$ 2,000

75% x ($100 + 1,500 200 500 1,000 1,000 400) + 7,300.


25% x ($100 + 1,500 200 500 1,000 1,000 400) + 2,000.

Cambridge Business Publishers, 2013


24
Edition

Advanced Accounting, 2nd

P5.4

Consolidated Working Paper One Year after Acquisition, Bargain Purchase (see
related P4.4)

(all amounts in millions)


a.

Calculation of gain on acquisition:


Acquisition cost
Fair value of noncontrolling interest

$ 1,620
180
1,800

Book value ($100 + 350 + 845)


Excess of fair value over book value:
Inventory
Marketable securities
Land
Buildings and equipment
Long-term debt (discount)
Gain on acquisition

$ 1,295
100
(50)
245
300
110

2,000
$ (200)

b.
Total
Saxons reported net income for
2013 ($10,000 + 10 8,000 40
25 1,600 = $345)
Revaluation writeoffs:
Inventory
Marketable securities
Buildings and equipment
($300/20)
Long-term debt ($110/5)

Solutions Manual, Chapter 5

$ 345

Equity in NI

Noncontrolling
interest in NI

$ 310.5

$ 34.5

(100)
50
(15)

(90)
45
(13.5)

(10)
5
(1.5)

(22)
$ 258

(19.8)
$ 232.2

(2.2)
$ 25.8

Cambridge Business Publishers, 2013


25

c.
Consolidation Working Paper, December 31, 2013
Trial Balances Taken
From Books
Dr (Cr)

Eliminations
Consolidated

Paxon
Cash and receivables
Inventory
Marketable securities
Investment in Saxon
Land
Buildings and equipment, net
Current liabilities
Long-term debt
Common stock
Additional paid-in capital
Retained earnings, Jan. 1
Noncontrolling interest
Dividends
Sales revenue
Equity in income of Saxon
Gain on sale of securities
Cost of goods sold
Depreciation expense
Interest expense
Other operating expenses
Noncontrolling interest in NI

3,270
2,260
-1,962.2
650
3,600
(2,020)
(5,000)
(500)
(1,200)
(2,610)
-500
(30,000)
(232.2)
-26,000
300
250
2,770
____-$
-0-

Cambridge Business Publishers, 2013


26
Edition

Saxon
$

800
940
--300
1,150
(1,200)
(450)
(100)
(350)
(845)
--

Dr
(R) 100
(O-2) 50

(R) 245
(R) 300
(R) 110
(E) 100
(E) 350
(E) 845

100 (O-1)
50 (R)
142.2 (C)
1,165.5 (E)
654.5 (R)
15 (O-3)
22 (O-4)

129.5 (E)
50.5 (R)
15.8 (N)
90 (C)
10 (N)

100
(10,000)
-(10)
8,000
40
25
1,600
____-$
-0-

Balances

Cr

(C) 232.2
50 (O-2)
(O-1) 100
(O-3) 15
(O-4) 22
(N) 25.8
$ 2,495

_______
$ 2,495

$ 4,070
3,200
--1,195
5,035
(3,220)
(5,362)
(500)
(1,200)
(2,610)
(195.8)
500
(40,000)
-(60)
34,100
355
297
4,370
__25.8
$ -0-

Advanced Accounting, 2nd

P5.5

Consolidated Working Paper Two Years after Acquisition, Bargain Purchase (see
related P5.4)

(all amounts in millions)


a.
Equity in
NI

Total
Saxons reported net income for 2014
($12,000 9,500 60 40 2,200 =
$200)
Revaluation writeoffs:
Buildings and equipment ($300/20)
Long-term debt ($110/5)

$ 200

180

Noncontrolling
interest in NI
$

20

(15)
(13.5)
(1.5)
(22)
(19.8)
(2.2)
$ 163
$ 146.7
$ 16.3
Note: Inventory (FIFO) and marketable securities revaluations were realized through sale in
2013.
b.
Consolidation Working Paper, December 31, 2014
Trial Balances
Taken From Books
Dr (Cr)

Eliminations
Consolidated

Paxon
Cash and receivables
Inventory
Investment in Saxon

$ 3,000
2,500
2,063.9

Land
Buildings and equipment, net
Current liabilities
Long-term debt
Common stock
Additional paid-in capital
Retained earnings, Jan. 1
Noncontrolling interest

650
5,905
(2,500)
(6,000)
(500)
(1,200)
(3,022.2)
--

Dividends
Sales revenue
Equity in income of Saxon
Cost of goods sold
Depreciation expense
Interest expense
Other operating expenses
Noncontrolling interest in NI

Solutions Manual, Chapter 5

500
(35,000)
(146.7)
30,000
450
300
3,000
___-$ -0-

Saxon
$

Dr

Cr

850
950
-250
1,440
(1,000)
(800)
(100)
(350)
(1,090)
--

$
101.7 (C)
1,386 (E)
576.2 (R)
(R) 245
(R) 285
(R) 88
(E) 100
(E) 350
(E) 1,090

15 (O-1)
22 (O-2)

154 (E)
41.8 (R)
11.3 (N)
45 (C)
5 (N)

50
(12,000)
-9,500
60
40
2,200
___-$ -0-

Balances

(C) 146.7
(O-1) 15
(O-2) 22
$

(N) 16.3
2,358

_______
$ 2,358

3,850
3,450
-1,145
7,615
(3,500)
(6,734)
(500)
(1,200)
(3,022.2)
(207.1)
500
(47,000)
-39,500
525
362
5,200
___16.3
$ -0-

Cambridge Business Publishers, 2013


27

P5.6

Consolidation Working Paper, Second Year Following Acquisition

(amounts in millions)
a.

Calculation of goodwill is as follows:


Acquisition cost
Fair value of noncontrolling interest
Total
Book value of S
Identifiable intangibles
Goodwill

$ 600
225
825
$ 580
100

680
$ 145

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
Harrahs goodwill: $600 70% x $680
Goodwill to noncontrolling interest
b.

$ 145
124
$ 21

Calculation of 2008 equity in net loss and noncontrolling interest in net loss:
Total
Emerald Safari Resort reported income
($2,200 + 300 + 200 1,670 1,000 = $30)
Revaluation writeoffs:
Identifiable intangibles
Goodwill

Cambridge Business Publishers, 2013


28
Edition

30

( 8)
(145)
$ (123)

Equity in
NL
$

21

(5.6)
(124)
$ (108.6)

Noncontrolling
interest in NL
$

9
(2.4)
(21)
$ (14.4)

Advanced Accounting, 2nd

c.
Consolidation Working Paper, December 31, 2008
Trial Balances
Taken From Books
Dr (Cr)

Current assets
Land, buildings, riverboats and
equipment, net
Intangible assets
Investment in Emerald

Harrahs

Emerald
Safari
Resort

1,400
17,696.2
2,500
515.2

Goodwill
Current liabilities
Long-term liabilities
Common stock
Capital surplus
Retained earnings, Jan. 1
Noncontrolling interest

-(300)
(2,600)
(4)
(320)
(300)
--

100

Casino revenues
Food and beverage revenues
Rooms revenues
Equity in net loss of Emerald
Direct casino, food and beverage,
rooms expenses
General and administrative expenses
Amortization expense
Goodwill impairment loss
Noncontrolling interest in net loss
$

Dr

(2,200)
(300)
(200)
-1,670

1,400

1,000

Cr

--0-

Balances
$

(R) 95
(C) 112.1
(R) 145
(E)
4
(E) 320
(E) 300
(N) 15.9

(6,600)
(1,400)
(1,000)
108.6
7,200

--0-

Consolidated

200
2,549
800
--

-(1,500)
(14,000)
(20)
(5,500)
(900)
--

Dividends

Solutions Manual, Chapter 5

Eliminations

8 (O)
436.8 (E)
190.5 (R)
145 (O)

3,387
--(1,800)
(16,600)
(20)
(5,500)
(900)
(220.8)

187.2 (E)
49.5 (R)
3.5 (C)
1.5 (N)

100
(8,800)
(1,700)
(1,200)
-8,870

108.6 (C)

(O) 8
(O) 145
_____
$ 1,145

14.4 (N)
$ 1,145

1,600
20,245.2

2,400
8
145
(14.4)
-0-

Cambridge Business Publishers, 2013


29

P5.7

Equity Method and Eliminating Entries Three Years after Acquisition (see related
P4.2)

a.

Calculation of equity in net income and noncontrolling interest in net income for 2014:

Sunset Coasts reported net income for


2014
Revaluation writeoffs:
Plant assets ($1,000,000)/10
Identifiable intangibles $3,600,000/20
(1)
(1)
b.

Total

Equity in
NI

$ 200,000

$ 180,000

100,000
(180,000)

90,000
(162,000)

Noncontrolling
interest in NI
$ 20,000
10,000
(18,000)

$ 120,000
$ 108,000
$ 12,000
$3,600,000 = $3,150,000 + 350,000 (1,400,000 500,000 1,000,000)

Calculation of investment balance at December 31, 2014:


Investment in Sunset Coast, December 31, 2011
90% x Sunset Coasts reported income, 2012-2014
90% x Sunset Coasts reported dividends, 2012-2014
(50% of reported income)
Revaluation writeoffs, 2012-2014:
Plant assets [($1,000,000)/10] x 3 x 90%
Identifiable intangibles ($3,600,000/20) x 3 x 90%
Investment in Sunset Coast, December 31, 2014

$3,150,000
765,000
(382,500)
270,000
(486,000)
$3,316,500

Note: Under LIFO and increasing inventory, the revalued inventory is assumed to still be
on hand.
c.

Calculation of noncontrolling interest balance at December 31, 2014:


Fair value of noncontrolling interest, December 31, 2011
10% x Sunset Coasts reported income, 2012-2014
10% x Sunset Coasts reported dividends, 2012-2014 (50% of
reported income)
Revaluation writeoffs, 2012-2014:
Plant assets [($1,000,000)/10] x 3 x 10%
Identifiable intangibles ($3,600,000/20) x 3 x 10%
Noncontrolling interest in Sunset Coast, December 31, 2014

Cambridge Business Publishers, 2013


30
Edition

$350,000
85,000
(42,500)
30,000
(54,000)
$368,500

Advanced Accounting, 2nd

d.

Consolidation working paper eliminating entries for 2014:


(C)
Equity in net income of Sunset Coast

108,000
DividendsSunset Coast
(.5 x $200,000 x 90%)
Investment in Sunset
Coast

90,000
18,000

(E)
Stockholders equitySunset Coast,
1/1

1,725,000
Investment in Sunset
Coast
1,552,500
Noncontrolling interest
in Sunset Coast
172,500
Sunset Coasts stockholders equity, January 1, 2014 = $1,400,000 + (1 - .5)(850,000
200,000) = $1,725,000.
(R)
Identifiable intangibles

3,240,000

Inventory
500,000
Plant assets, net
800,000
Investment in Sunset
Coast
1,746,000
Noncontrolling interest
in Sunset Coast
194,000
Revaluations at January 1, 2014 = original revaluations less writeoffs for 2012 and 2013.
(O)
Plant assets, net
Amortization expense

100,000
180,000
Depreciation expense
Identifiable intangibles

(N)
Noncontrolling interest in NI of
Sunset Coast

12,000
Dividends Sunset Coast
(.5 x $200,000 x 10%)
Noncontrolling interest in
Sunset Coast

Solutions Manual, Chapter 5

100,000
180,000

10,000
2,000

Cambridge Business Publishers, 2013


31

P5.8

Consolidation Working Paper after Several Years

(amounts in thousands)
a.

Calculation of goodwill:
Acquisition cost
Fair value of noncontrolling interest
Total fair value
Book value of Piedmont
Fair value book value of franchise rights
Goodwill

$ 70,000
15,000
85,000
$ 25,000
5,000

30,000
$ 55,000

Allocation of goodwill between controlling and noncontrolling interest:


Total goodwill
$ 55,000
Coca-Cola Consolidateds goodwill: $70,000 75%(30,000)
47,500
Goodwill to noncontrolling interest
$ 7,500
b.

Calculation of equity in net loss and noncontrolling interest in net loss for 2012:
Equity
Noncontrolling
Total
in NL
interest in NL
Piedmonts reported net income for
2012 (1)
$ 3,000
$ 2,250
$ 750
Revaluation write-offs:
Franchise rights impairment
(2,500)
(1,875)
(625)
Goodwill impairment (47.5: 7.5 ratio)
(6,000)
(5,182)
__(818)
$ (5,500)
$ (4,807)
$ (693)
(1)
$3,000 = $300,000 (175,000 + 114,000 + 8,000)

c.

Calculation of investment balance at December 31, 2012:


Investment in Piedmont, January 1, 2003
75% x Piedmont reported income less dividends, 2003-2011 (1)
75% x Revaluation write-offs for franchise rights, 2003-2011
Equity in net loss, 2012
Investment in Piedmont, December 31, 2012

$ 70,000
4,350
(750)
(4,807)
$ 68,793

(1) Change in book value 2003-2011 of $5,800 (= $30,800 $25,000) is attributed to


accumulated income less dividends, since the stock accounts did not change; $30,800
= $1,000 + $12,000 + $18,000 $200.

Cambridge Business Publishers, 2013


32
Edition

Advanced Accounting, 2nd

d.
Consolidation Working Paper, December 31, 2012
Trial Balances
Taken From Books
Dr (Cr)

Current assets
Property, plant & equipment, net
Franchise rights, net
Investment in Piedmont

Piedmont

$ 160,000
250,000
466,400
68,793

$ 30,000
233,800
---

-(120,000)
(700,000)
(12,000)
(100,000)
(50,500)
12,000

-(20,000)
(210,000)
(1,000)
(12,000)
(18,000)
--

30,000
--

200
--

2,000
(1,200,000)
4,807
760,000
400,000

-(300,000)
-175,000
114,000

500
28,000
-___ --0-

-8,000
-___--0-

Solutions Manual, Chapter 5

Consolidated

Coca-Cola
Consolidated

Goodwill
Current liabilities
Long-term debt
Common stock
Additional paid-in capital
Retained earnings, Jan. 1
Accumulated other
comprehensive loss
Treasury stock
Noncontrolling interest
Dividends
Net sales
Equity in loss of Piedmont
Cost of sales
Selling, delivery and
administrative expenses
Amortization expense
Interest expense
Goodwill impairment loss
Noncontrolling interest in NI

Eliminations

Dr

Cr

(R) 4,000
(C) 4,807
(R) 55,000

2,500 (O)
23,100 (E)
50,500 (R)
6,000 (O)

(E) 1,000
(E) 12,000
(E) 18,000

(N)

693

200 (E)
7,700 (E)
8,500 (R)
4,807 (C)

(O) 2,500
(O) 6,000
_____
$ 104,000

__693 (N)
$104,000

Balances
$ 190,000
483,800
467,900
-49,000
(140,000)
(910,000)
(12,000)
(100,000)
(50,500)
12,000
30,000
(15,507)
2,000
(1,500,000)
-935,000
514,000
3,000
36,000
6,000
(693)
$
-0-

Cambridge Business Publishers, 2013


33

e.
Consolidated Income Statement and Statement of Retained Earnings,
Year Ended December 31, 2012
Net sales
$ 1,500,000
Cost of sales
(935,000)
Gross profit
565,000
Selling, delivery and administrative expenses
(514,000)
Amortization expense
(3,000)
Interest expense
(36,000)
Goodwill impairment loss
(6,000)
Consolidated net income
6,000
Plus: Net loss attributable to noncontrolling interest
___693
Net income attributable to Coca-Cola Consolidated
6,693
Plus retained earnings, January 1
50,500
Less dividends
_(2,000)
Retained earnings, December 31
$
55,193
Consolidated Balance Sheet, December 31, 2012
Assets
Current assets
Property, plant and equipment, net
Franchise rights, net
Goodwill
Total assets
Liabilities and stockholders equity
Current liabilities
Long-term liabilities
Total liabilities
Stockholders equity
Coca-Cola Consolidated stockholders equity:
Common stock
Additional paid-in capital
Retained earnings
Treasury stock
Accumulated other comprehensive loss
Total Coca-Cola Consolidated stockholders equity
Noncontrolling interest
Total stockholders equity
Total liabilities and stockholders equity

Cambridge Business Publishers, 2013


34
Edition

190,000
483,800
467,900
49,000
$ 1,190,700
$

140,000
910,000
1,050,000

12,000
100,000
55,193
(30,000)
(12,000)
125,193
15,507
140,700
$ 1,190,700

Advanced Accounting, 2nd

P5.9

Consolidated Statement of Cash Flows


Sunny Valley Resort and Subsidiary
Consolidated Statement of Cash Flows
For the year 2012
Cash from operating activities
Consolidated net income ($400,000 + $24,000) (1)
Add (subtract) items not affecting cash:
Depreciation expense
$ 350,000
Goodwill impairment loss
30,000
Loss on retirement of plant assets (2)
50,000
Changes in current assets and liabilities:
Increase in other current assets
(400,000)
Decrease in current liabilities
(268,000)
Net cash from operating activities
Cash from investing activities
Acquisition of plant assets (3)
Cash from financing activities
Increase in noncurrent liabilities
100,000
Dividends paid to controlling stockholders
(70,000)
Dividends paid to noncontrolling stockholders
(16,000)
Net decrease in cash
Plus cash balance, January 1
Cash balance, December 31

$ 424,000

430,000

(668,000)
186,000
(300,000)

14,000
(100,000)
700,000
$ 600,000

(1) Noncontrolling interest in net income = $120,000 x 20%


(2) $1,600,000 + 350,000 1,500,000 = $450,000 accumulated depreciation on plant
assets scrapped; $500,000 450,000 = $50,000 loss on retirement of plant assets.
(3) X = cost of plant assets acquired; $4,200,000 + X 500,000 = $4,000,000; X =
$300,000.

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


35

P5.10 Consolidated Statement of Cash Flows


Prime Casinos and Saratoga International Hotels
Consolidated Statement of Cash Flows
For the Year ended December 31, 2013
(in millions)
Cash from operating activities:
Consolidated net income
Add (subtract) items not affecting cash from operations:
Depreciation expense
Goodwill impairment loss
Loss on sale of plant assets
Changes in current assets and liabilities:
Increase in other current assets
Increase in current liabilities
Net cash from operating activities
Cash from investing activities:
Sale of plant assets (1)
Acquisition of plant assets
Cash from financing activities:
Increase in long-term liabilities
Issuance of capital stock
Dividends paid to majority stockholders
Dividends paid to noncontrolling interest (2)
Net increase in cash
Plus cash balance, January 1, 2013
Cash balance, December 31, 2013

$ 612
$ 250
25
10
(100)
250

15
(675)
150
200
(435)
(2)

285

150
1,047

(660)

(87)
300
200
$ 500

(1) Cost of plant assets sold = $2,500 + $675 - $3,100 = $75


Accumulated depreciation on plant assets sold = $800 + $250 - $1,000 = $50
Cash received from sale of plant assets = $75 - $50 - $10 = $15
(2) $150 + 12 160 = $2

Cambridge Business Publishers, 2013


36
Edition

Advanced Accounting, 2nd

P5.11 Consolidation Two Years after Acquisition, IFRS


(all dollar amounts in millions)
a.

Calculation of goodwill is as follows:


Acquisition cost
Book value of Monaco
Revaluations:
Inventory
Property, plant and equipment
Identifiable intangibles
Fair value of identifiable net assets
Goodwill

b.

4,000
1,000
(100)
400
300
1,600
x 80%

1,280
2,720

Calculation of equity in net income and noncontrolling interest in net income for 2013:
Equity
Noncontrolling
Total
in NI
interest in NI
Monacos reported net income for 2013 (1) 600
480
120
Revaluation writeoffs:
Property, plant and equipment $400/10
(40)
(32)
(8)
Identifiable intangibles $300/3
(100)
(80)
(20)
Goodwill
(200)
(200)
__- 260
168

92
(1) $600 = $3,500 (2,500 + 400)

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


37

c.
Consolidation Working Paper, December 31, 2013
Trial Balances
Taken From Books
Dr (Cr)
Rendezvous

Current assets
Property, plant and equipment, net
Investment in Monaco

Identifiable intangibles
Goodwill
Liabilities
Capital stock
Retained earnings, Jan. 1
Noncontrolling interest

Monaco

900
2,000
--

--(4,648)
(1,500)
(1,000)
--

Dividends

200
-(1,150)
(800)
(600)
--

--

Sales revenue
Equity in net income of Monaco
Cost of sales
Goodwill impairment loss
Administrative and other operating
expenses
Noncontrolling interest in NI

Cambridge Business Publishers, 2013


38
Edition

500
3,000
4,316

Eliminations

Dr

Cr

(R) 360

(R) 200
(R) 2,620
(E)
(E)

800
600
280 (E)
112 (R)
82 (N)
40 (C)
10 (N)

50

(5,000)
(168)
4,200
--

(3,500)
-2,500
--

300
--0-

400
--0-

40 (O)
128 (C)
1,120 (E)
3,068 (R)
100 (O)
200 (O)

(C)

168

(O) 200
(O)
40
(O) 100
(N) __92
____

5,180 5,180

Consolidated
Balances
1,400
5,320
-300
2,420
(5,798)
(1,500)
(1,000)
(474)
-(8,500)
-6,700
200

Advanced Accounting, 2nd

840
92
-0-

P5.12 Consolidation Several Years after Acquisition, IFRS


(dollar amounts in thousands)
a.

Calculation of goodwill is as follows:


Acquisition cost
Book value of Hearty
Revaluations:
Plant and equipment
Identifiable intangibles
Long-term debt
Fair value of identifiable net assets
Goodwill

b.

150,000
70,000
(50,000)
40,000
2,000
62,000
x 75%

46,500
103,500

Calculation of equity in net income and noncontrolling interest in net income for 2014:
Noncontrolling
Total
Equity in NI
interest in NI
Heartys reported net income for 2014
(1)
15,000
11,250
3,750
Revaluation writeoffs:
Property, plant and equipment
(50,000/10)
5,000
3,750
1,250
Identifiable intangibles (40,000/10)
(4,000)
(3,000)
(1,000)
Goodwill
(750)
(750)
- 15,250
11,250
4,000
(1) 15,000 = 140,000 (80,000 + 45,000)

Solutions Manual, Chapter 5

Cambridge Business Publishers, 2013


39

c.
Consolidation Working Paper, December 31, 2014
Trial Balances
Taken From Books
Dr (Cr)
Current assets
Property, plant and equipment, net
Investment in Hearty

Identifiable intangibles

Lily
35,000
226,500

Hearty
20,000
202,000

176,750

--

100,000

10,000

--

--

(30,000)
(350,000)
(80,000)
(60,000)
--

(25,000)
(100,000)
(54,000)
(38,000)
--

Goodwill
Current liabilities
Long-term debt
Capital stock
Retained earnings, Jan. 1
Noncontrolling interest
Sales revenue
Equity in net income of Hearty

Cost of goods sold


Goodwill impairment loss
Other operating expenses
Noncontrolling interest in NI

Eliminations

(400,000)
(11,250)
250,000
-143,000
-
-0-

Cambridge Business Publishers, 2013


40
Edition

(140,000)
-80,000
-45,000
-
-0-

Dr

Cr

Consolidated
Balances

(O)

5,000

30,000
(R)
11,250 (C)
69,000 (E)
96,500
(R)
(R) 4,000 (O)
24,000
(R)
750 (O)
101,000

(E) 54,000
(E) 38,000
(R) 1,500 23,000 (E)
4,000 (N)
(C) 11,250
(O)
750
(O) 4,000 5,000 (O)
(N) 4,000 ______
243,500 243,500

55,000
403,500

-130,000
100,250
(55,000)
(450,000)
(80,000)
(60,000)
(25,500)
(540,000)
-330,000
750
187,000
4,000

-0-

Advanced Accounting, 2nd

P5.13 Noncontrolling Interest in Comprehensive Income


a.

Vodafones 45 percent noncontrolling interest in net income is $7,668, implying that


Verizon Wireless total net income (adjusted for revaluation write-offs) was $17,040 (=
$7668/.45).
Since consolidated income is $10,217, Verizons separate results are a loss of $6,823 (=
$10,217 - $17,040).

b.

Verizon Wireless reported a net loss in OCI for 2010, but Verizon Communications
reported a net gain in OCI. Verizon Wireless total OCI loss for 2010 must have been $78
(= $35/.45), and Verizons share is $43. Consolidated OCI for 2010 is a gain of $2,363.
Therefore Verizons separate OCI for 2010 is a gain of $2,441 (= $2,363 + $78).

c.

(N)
Noncontrolling interest in
income of Verizon Wireless

7,668
Noncontrolling interest in
other comprehensive loss of
Verizon Wireless
Dividends Verizon
Wireless
Noncontrolling interest in
Verizon Wireless

Solutions Manual, Chapter 5

35
2,051
5,582

Cambridge Business Publishers, 2013


41

S-ar putea să vă placă și