Documente Academic
Documente Profesional
Documente Cultură
Q1-1 (a) A statutory merger occurs when one company acquires another company
and the assets and liabilities of the acquired company are transferred to the
acquiring company; the acquired company is liquidated, and only the acquiring
company remains.
(b) A statutory consolidation occurs when a new company is formed to acquire the
assets and liabilities of two combining companies; the combining companies
dissolve, and the new company is the only surviving entity.
(c) A stock acquisition occurs when one company acquires a majority of the
common stock of another company and the acquired company is not liquidated; both
companies remain as separate but related corporations.
Q1-3 Goodwill arises when purchase accounting is used and the fair value of
the compensation given to acquire another company is greater than the fair value
of its identifiable net assets. Goodwill is recorded on the books of the
acquiring company when the net assets of the acquired company are transferred to
the acquiring company and recorded on the acquiring company's books. When the
acquired company is operated as a separate entity, the amount paid by the
purchaser is included in the investment account and goodwill, as such, is not
recorded on the books of either company. In this case, goodwill is only reported
when the investment account of the parent is eliminated in the consolidation
process.
Q1-4 The purchase of a company is viewed in the same way as any other purchase
of assets. The acquired company is owned by the acquiring company only for the
portion of the year subsequent to the combination. Therefore, earnings are
accrued only from the date of purchase forward.
Q1-5 None of the retained earnings of the subsidiary should be carried forward
under purchase treatment. Thus, consolidated retained earnings is limited to the
balance reported by the acquiring company.
Q1-6 Some companies have attempted to establish the corporate name as a symbol
of quality or product availability. An acquiring company may be fearful that
customers will be lost if the company is liquidated. Debt covenants are likely
to require repayment of virtually all existing debt if the acquired company is
liquidated. The cost of issuing new debt may be prohibitive. A parent-subsidiary
relationship may be the only feasible means of proceeding if it is impossible to
acquire 100 percent ownership of an acquired company. When the acquiring company
does not plan to retain all operations of the acquired company, it may be easier
to dispose of the portions not wanted by leaving them in the existing corporate
shell and later disposing of the ownership of the company.
Q1-7 Negative goodwill is said to exist when a purchaser pays less than the
fair value of the identifiable net assets of another company in acquiring its
ownership. This difference normally is treated as a pro rata reduction of all of
the acquired assets other than cash and cash equivalents, trade receivables,
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
inventory, financial instruments that are required by U.S. generally accepted
accounting principles (GAAP) to be carried on the balance sheet at fair value,
assets to be disposed of by sale, and deferred tax assets.
Q1-11 When purchase treatment is used, all costs incurred in purchasing the
ownership of another company are capitalized. These normally include items such
as finder's fees, the costs of title transfer, and legal fees associated with
the purchase.
Q1-12 When the acquiring company issues shares of stock to complete a business
combination recorded as a purchase, the excess of the fair value of the stock
issued over its par value is recorded as additional paid-in capital. All costs
incurred by the acquiring company in issuing the securities should be treated as
a reduction in the additional paid-in capital. Items such as audit fees
associated with the registration of securities, listing fees, and brokers'
commissions should be treated as reductions of additional paid-in capital when
stock is issued. An adjustment to bond premium or bond discount is needed when
bonds are used to complete the purchase.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
ANSWERS TO QUESTIONS - PART II
Q1-13 Under purchase treatment, the assets and liabilities of the acquired
company are recorded at their fair values and goodwill commonly is recognized.
The assets and liabilities of the acquired company are carried forward at their
book values under pooling treatment and the retained earnings of the acquired
company normally is carried forward.
Q1-20 All costs associated with issuing common shares in a pooling should be
treated as an expense in the period the costs are incurred. As a result, there
should be no adjustment to additional paid-in capital for such costs.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
SOLUTIONS TO CASES
a. In the past, when goodwill was capitalized, U.S. companies were required to
systematically amortize the amount recorded, thereby reducing earnings, while
companies in other countries were not required to do so. Recent changes in
accounting for goodwill have substantially eliminated this objection.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
C1-2 Goodwill and the Effects of Purchase versus Pooling of Interests
Treatment
a. The nature of goodwill is not completely clear and is the subject of some
disagreement. In general, goodwill is viewed as the collection of all those
factors that allow a company to earn an excess return; that is, all those hard-
to-identify intangible qualities that permit a firm to earn a return in excess
of a normal return. Goodwill is identified with the firm as a whole and
generally is considered as being not separable from the firm. Goodwill
presumably arises from bringing together a particular set of resources that
produces higher earnings than could the individual resources or other similar
collections of resources. Factors contributing to excess earnings often are
considered to include superior management, outstanding reputation, prime
location, special economies, and many other factors. Some would argue that, if
these factors can be identified, they each should be treated separately rather
than being lumped together in a single "catch-all" account called goodwill.
Goodwill is recorded only when one or more identifiable assets are acquired in a
purchase-type transaction, usually in a business combination. As with other
assets, goodwill is recorded at its historical cost to the acquiring company at
the time it is purchased. Its historical cost to the acquiring company in a
business combination is computed as the excess of the total purchase price paid
(for the stock or net assets of the acquired company) over the fair value of the
net identifiable assets acquired.
b. The FASB recently changed accounting for goodwill. Under the new standard,
goodwill will not be amortized in any circumstance. The carrying amount of goodwill
is reduced only if it is found to be impaired or was associated with assets to be
sold or otherwise disposed of.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
c. C1-2 (continued)
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
C1-3 Differences between Purchase and Pooling of Interests
[AICPA Adapted]
(2) In a pooling of interests, the registration fees and direct costs related
to effecting the business combination should be deducted in determining the net
income of the resulting combined corporation for the period in which the
expenses are incurred.
(3) In a pooling of interests, the results of operations for the year in which
the business combination occurred should be reported as though the companies had
been combined as of the beginning of the year.
b. (1) In a purchase, the acquiring corporation should allocate the cost of the
acquired company to the assets acquired and liabilities assumed. All
identifiable assets acquired and liabilities assumed in the business combination
should be recorded at their fair values at date of acquisition. The excess of
the cost of the acquired company over the sum of the amounts assigned to
identifiable assets acquired less liabilities assumed should be recorded as
goodwill. A purchase transaction is regarded as a bargained transaction (i.e., a
significant economic event that results from bargaining between independent
parties); such an event normally establishes a new basis of accounting.
(3) In a purchase, the results of operations for the year in which the business
combination occurred should include income of the acquired company after the
date of acquisition by including the revenues and expenses of the acquired
company based on the cost to the acquiring corporation.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
(4) C1-4 Business Combinations
a. The most commonly discussed factors associated with the merger activity of
the nineties relate to the increased profitability of businesses. In the past,
increases in profitability typically have been associated with increases in
sales. The increased profitability of companies in the past decade, however,
more commonly has been associated with decreased costs. Even though sales
remained relatively flat, profits increased. Nearly all business entities appear
to have gone through one or more downsizing events during the past decade. Fewer
employees now are delivering the same amount of product to customers. Lower
inventory levels and reduced investment in production facilities now are needed
due to changes in production processes and delivery schedules. Thus, less
investment in facilities and fewer employees have resulted in greater profits.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
C1-4 (continued)
Perhaps the most obvious incentive is to lower capital gains tax rates.
Businesses may be more likely to invest in other companies if they can sell
their ownership interests when it is convenient and pay lesser tax rates.
Another alternative would include exempting certain types of intercorporate
income. Favorable tax status might be given to investment in foreign companies
through changes in tax treaties. As an alternative, barriers might be raised to
discourage foreign investment in United States thereby increasing the
opportunities for domestic firms to acquire ownership of other companies.
d. One factor that may have prompted the greater use of stock in business
combinations recently is that many of the earlier combinations that had been
effected through the use of debt had unraveled. In many cases, the debt burden
was so heavy that the combined companies could not meet debt payments. Thus,
this approach to financing mergers had somewhat fallen from favor by the mid-
nineties. Further, with the spectacular rise in the stock market after 1994,
many companies found that their stock was worth much more than previously.
Accordingly, fewer shares were needed to acquire other companies.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
C1-5 Reasons for Business Combinations
a. The answers to this part will depend on the particular companies chosen by
the students. Much of the information for this part of the case can be obtained
from 10-K and 8-K filings with the Securities and Exchange Commission, found
through the EDGAR (Electronic Data Gathering, Analysis, and Retrieval system)
database on the Internet (www.sec.gov). Several major combinations that have
occurred in the recent past include McDonnell Douglas and Boeing
(aerospace/defense), NationsBank and Bank of America (banking), and SBC
Communications and Ameritech (telecommunications). The combination of McDonnell
Douglas and Boeing was a merger and was accounted for as a pooling of interests.
Boeing exchanged 1.3 shares of its common stock for each share of McDonnell
Douglas common stock outstanding. When NationsBank merged with BankAmerica in
1998, it exchanged 1.1316 shares of its common stock for each share of
BankAmerica common stock outstanding. The combination was accounted for as a
pooling of interests. In the 1999 combination of SBC Communications and
Ameritech, which involved an exchange of 1.316 shares of SBC common stock for
each share of Ameritech common stock, Ameritech was merged with a subsidiary of
SBC and became a wholly owned subsidiary of SBC. The combination was treated as
a pooling of interests.
b. In the defense industry, the end of the cold war and subsequent reductions
in defense spending have had a considerable effect on companies. The number of
major defense contractors has shrunk significantly, with only a few large
companies remaining in the industry, along with a number of smaller companies.
With the reduction in defense spending leaving too few major contracts to
support a number of large companies, large defense contractors were forced to
merge to remain strong. In banking and financial services, important factors
leading to increased merger activity include deregulation and the globalization
of capital flows. Many of the previous restrictions on banks relating to branch
banking, interstate banking, and the types of services banks can offer have been
eliminated. As a result, many banks are expanding and moving into types of
financial services they had not previously provided, such as security brokerage
and mutual funds. In the field of telecommunications, technology has been the
primary factor resulting in change, although deregulation also has had an
impact. Many companies are merging so they can move into new geographic areas
and can provide a full range of communication services, including local and
long-distance phone service, cellular phone service, cable and satellite
television service, and internet connections.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
C1-6 Planning for Acquisitions: Cisco Systems and Quaker Oats
The answers to this case can be obtained from the homepages for Cisco Systems
(www.cisco.com) and Quaker Oats (www.quakeroats.com) and from the annual filings
of the companies (Form 10-K) with the Securities and Exchange Commission, found
through the EDGAR (Electronic Data Gathering, Analysis, and Retrieval system)
database on the Internet (www.sec.gov). Numerous articles also can be found
detailing the acquisitions of both Cisco Systems and Quaker Oats, especially
Quaker Oats' history with Snapple; many of these articles are available on the
Internet and on the Lexis/Nexis database, or other electronic databases.
b. The Quaker Oats Company’s goal, as stated on its homepage, is “to be the
undisputed leader in the food and beverage industry.” While previously Quaker
Oats indicated a focus on the beverage and grain-based food arenas, it now
appears to view the entire field of packaged foods as its area of operations.
d. Quaker Oats' overall business seems less well defined than that of Cisco
Systems. In addition, no specific discussion of Quaker Oats’ approach to
investments and acquisitions can be found that justifies them in terms of the
company's overall mission, although individual acquisitions have been justified
to the press (e.g., The acquisition of Snapple was to help make the company the
leading provider of healthful beverages). In addition, a summary of Quaker Oats'
acquisitions and divestitures indicates a pattern of buying and later selling
(e.g., Brookstone Company, Fisher-Price) that seems to lack coherence.
e. Cisco Systems has fared very well over the past few years. Cisco indicates
that it is number one or two in every market segment that it serves. Its revenues
have grown from $69 million in 1990 to $6.4 billion in 1997 to $18.9 billion in
2000, although revenue growth fell off somewhat with the economic slowdown in
2001. Many of Cisco's current products have come from its business acquisitions.
On the other hand, the acquisition of Snapple by Quaker Oats was not at all
successful. Snapple encountered large losses after its acquisition by Quaker
Oats, and Quaker Oats was never able to find a strategy for stemming the losses.
Finally in 1997, Quaker Oats sold the $1.7 billion dollar acquisition for $300
million to Triarc Companies (owner of Mistic and Royal Crown soft drinks). In
2001, Quaker Oats entered into a merger agreement with Pepsico.
b.,c. Sanford Weill and John Reed were, until recently, both Chairmen and Co-
Chief Executive Officers of Citigroup; John Reed left Citigroup in 2000. This
unusual management arrangement came about as a result of the 1998 merger of
Traveler’s Group Inc. and Citicorp. At the time of the merger, John Reed headed
Citigroup. Sanford Weill was Chairman of Travelers, having put it together in
its form at the time it merged with Citigroup. In 1986, Weill acquired the
consumer-credit division (Commercial Credit) of Control Data Corporation. In
1986, he also acquired Primerica Corp., parent company of brokerage firm Smith
Barney, and combined it with Commercial Credit under the Primerica name. The
company also acquired A.L. Williams insurance company and purchased Drexel
Burnham Lambert's retail brokerage offices. In 1992, the company acquired a 27
percent share of Travelers Insurance. In 1993, the company acquired Shearson
brokerage group from American Express and later purchased the remaining 73
percent of Travelers; the combined company was renamed Travelers Group. In 1996,
the company purchased Aetna's property and casualty insurance business, and, in
1997, the company acquired Salomon Inc. Both stock and cash have been used in
the various acquisitions. The acquisition of Travelers in two stages was
accounted for as a purchase, and the acquisition of Salomon, which was effected
with an exchange of stock, was accounted for as a pooling of interests. The
merger of Travelers and Citicorp was accounted for as a pooling of interests.
Bernard Ebbers is the Chief Executive Officer of MCI WorldCom. In 1983, he and
three friends bought a small phone company which they named LDDS (Long Distance
Discount Services); he became CEO of the company in 1985 and has guided its
growth strategy ever since. In 1989, LDDS combined with Advantage Co., keeping
the LDDS name, to provide long-distance service to 11 Southern and Midwestern
states. LDDS merged with Advanced Telecommunications Corporation in 1992 in an
exchange of stock accounted for as a pooling of interests. In 1993, LDDS merged
with Metromedia Communications Corporation and Resurgens Communications Group,
with the combined company maintaining the LDDS name and LDDS treated as the
surviving company for accounting purposes (although legally Resurgens was the
surviving company). In 1994, the company merged with IDB Communications Group in
an exchange of stock accounted for as a pooling. In 1995, LDDS purchased for
cash the network services operations of Williams Telecommunications Group.
Later in 1995, the company changed its name to WorldCom, Inc. In 1996, WorldCom
acquired the large Internet services provider UUNET by merging with its parent
company, MFS Communications Company, in an exchange of stock. In 1997, WorldCom
purchased the Internet and networking divisions of America Online and CompuServe
in a three-way stock and asset swap. In 1998, the Company acquired MCI
Communications Corporation for approximately $40 billion, and subsequently the
name of the company was changed to MCI WorldCom. This merger was accounted for
as a purchase. In 1998, the Company also acquired CompuServe for 56 million MCI
WorldCom common shares in a business combination accounted for as a purchase. In
1999, MCI WorldCom acquired SkyTel for 23 million MCI WorldCom common shares in
a pooling of interests.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
b. Compaq Computer, Analog Devices, and Mylan Laboratories write off to expense
the amounts paid for in-process research and development in the periods they
purchase other companies and assign part of the purchase price to the in-process
research and development results of those companies. Although these in-process
research and development results have considerable value to the purchasing
companies, given the large dollar amounts assigned to them, the costs are not
capitalized as assets. The justification for expensing these costs immediately
is that FASB Statement No. 2 requires research and development expenditures be
expensed as incurred, although it does not specifically address the issue of the
in-process research and development costs of companies purchased in a business
combination. The FASB will undertake a comprehensive review of the treatment of
research and development costs in the near future.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
SOLUTIONS TO EXERCISES -- PART I
1. a
2. c
3. d
4. d
5. d
6. b
1. d
2. d
3. c
4. c
5. d
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-4 Balances Reported under Purchase Treatment
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-6 Negative Goodwill
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-7 Computation of Fair Value
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-9 Combined Balance Sheet under Purchase Treatment
Computation of goodwill
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-10 Recording a Business Combination
Cash 70,000
Accounts Receivable 110,000
Inventory 200,000
Land 100,000
Buildings and Equipment 350,000
Goodwill (1) 84,000
Accounts Payable 195,000
Bonds Payable 100,000
Bond Premium 5,000
Common Stock 320,000
Additional Paid-In Capital (2) 211,000
Deferred Merger Costs 54,000
Deferred Stock Issue Costs 29,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-10 (continued)
Cash 70,000
Accounts Receivable 110,000
Inventory 200,000
Land (3) 83,111
Buildings and Equipment (3) 290,889
Accounts Payable 195,000
Bonds Payable 100,000
Bond Premium 5,000
Preferred Stock ($10 x 8,000) 80,000
Additional Paid-In Capital (4) 291,000
Deferred Merger Costs 54,000
Deferred Stock Issue Costs 29,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-11 Reporting Income
1. d
2. c
3. c
4. c
1. b
2. d
3. d
4. a
5. a
6. c
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-14 Stock Acquisition
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-16 Recording Pooling of Interests
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-17 Combining Balance Sheets under Pooling Treatment
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
E1-19 Recording a Business Combination
Cash 70,000
Accounts Receivable 110,000
Inventory 180,000
Land 100,000
Buildings and Equipment 450,000
Goodwill 20,000
Additional Paid-In Capital (1) 110,000
Accumulated Depreciation 230,000
Accounts Payable 195,000
Bonds Payable 100,000
Bond Premium 10,000
Common Stock 320,000
Retained Earnings 185,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
SOLUTIONS TO PROBLEMS - PART I
Computation of goodwill
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-22 Recording Business Combinations
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-22 (continued)
(1) Goodwill:
Total purchase price:
Value of stock issued ($4 x 900,000) $3,600,000
Merger costs 38,000
Total purchase price $3,638,000
Fair value of net assets acquired
($41,000 + $73,000 + $144,000 + $200,000
+ $1,500,000 + $300,000 - $35,000
- $50,000 - $500,000) (1,673,000)
Goodwill $1,965,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-23 Purchase Treatment with Goodwill
Cash 20,000
Accounts Receivable 35,000
Inventory 50,000
Patents 60,000
Buildings and Equipment 150,000
Goodwill 38,000
Accounts Payable 55,000
Notes Payable 120,000
Cash 178,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-24 Negative Goodwill
Cash 50,000
Inventory 150,000
Buildings and Equipment (net) 240,000
Patent 160,000
Accounts Payable 30,000
Cash 565,000
Deferred Merger Costs 5,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-25 Journal Entries-Purchase Treatment
Computation of goodwill
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-26 Purchase at More than Book Value
Cash 30,000
Accounts Receivable 60,000
Inventory 160,000
Land 30,000
Buildings and Equipment 350,000
Bond Discount 5,000
Goodwill 125,000
Accounts Payable 10,000
Bonds Payable 150,000
Common Stock 80,000
Additional Paid-In Capital 520,000
Cash 300
Accounts Receivable 17,000
Inventory 35,000
Plant and Equipment 500,000
Other Assets 25,800
Goodwill 86,500
Allowance for Uncollectibles 1,400
Accounts Payable 8,200
Notes Payable 10,000
Mortgage Payable 50,000
Bonds Payable 100,000
Capital Stock ($10 par) 90,000
Premium on Capital Stock 405,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
a. Purchase balance sheet:
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-29 Incomplete Data Problem
a. 14,000 = $70,000/$5
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-31 Comprehensive Problem: Purchase Accounting
Cash 28,000
Accounts Receivable 258,000
Inventory 395,000
Long-Term Investments 175,000
Land 100,000
Rolling Stock 63,000
Plant and Equipment 2,500,000
Patents 500,000
Special Licenses 100,000
Discount on Equipment Trust Notes 5,000
Discount on Debentures 50,000
Goodwill 244,700
Allowance for Bad Debts 6,500
Current Payables 137,200
Mortgages Payable 500,000
Premium on Mortgages Payable 20,000
Equipment Trust Notes 100,000
Debentures Payable 1,000,000
Common Stock 180,000
Additional Paid-In Capital-Common 2,298,000
Deferred Merger Costs 135,000
Deferred Stock Issue Costs 42,000
Computation of goodwill
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-31 (continued)
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
SOLUTIONS TO PROBLEMS - PART II
Cash 10,000
Accounts Receivable 7,000
Inventory 60,000
Land 8,000
Buildings and Equipment 150,000
Additional Paid-In Capital 6,000
Accumulated Depreciation 120,000
Accounts Payable 70,000
Common Stock 40,000
Retained Earnings 11,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-33 Journal Entries-Pooling Treatment
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-34 Recording Business Combinations
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-35 Journal Entries-Pooling of Interests
Journal entries to record acquisition of Light Steel net assets under pooling
of interests treatment:
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-36 Pooling Treatment
Cash 30,000
Accounts Receivable 60,000
Inventory 100,000
Land 40,000
Buildings and Equipment 400,000
Accumulated Depreciation 150,000
Accounts Payable 10,000
Bonds Payable 150,000
Common Stock 80,000
Additional Paid-In Capital 40,000
Retained Earnings 200,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-37 Business Combinations
Cash 300
Accounts Receivable 17,000
Inventory 35,000
Plant and Equipment 451,000
Other Assets 25,800
Retained Earnings 115,500
Allowance for Uncollectibles 1,400
Accumulated Depreciation 225,000
Accounts Payable 8,200
Notes Payable 10,000
Mortgage Payable 50,000
Bonds Payable 100,000
Capital Stock ($10 par) 90,000
Premium on Capital Stock 160,000
Note: Solution assumes that the allowance for uncollectible accounts receivable
should be adjusted to the estimated allowance and that inventory should be
reduced under the lower-of-cost-or-market rule whether or not a business
combination occurs.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-37 (continued)
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-38 Combined Balance Sheet under Pooling Treatment
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-39 Comprehensive Problem with Incomplete Data
e. The full retained earnings balance of Flash Heating Company was carried
forward in the pooling case. Additional paid-in capital increased in the
pooling, which means there was no need to capitalize retained earnings.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-39 (continued)
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-40 Incomplete Data for Purchase and Pooling
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-40 (continued)
Note: Roto was able to carry all of Spice's retained earnings forward. This must
be the case because additional paid-in capital was increased under pooling.
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-40 (continued)
Alternate calculation:
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-41 Reporting Results of Operations
a. Pooling of interests:
20X1 20X2 20X3
Revenue $1,750,000 $2,000,000 $2,100,000
Net Income 600,000 620,000 700,000
Earnings per Share $4.80a $4.96b $5.60c
a $600,000 / 125,000 shares
b $620,000 / 125,000 shares
c $700,000 / 125,000 shares
Note that in a pooling the companies are viewed as always having been combined;
therefore, the shares issued in the combination are treated as always having been
outstanding.
b. Purchase:
20X1a 20X2 20X3
Revenue $1,400,000 $1,800,000b $2,100,000
Net Income 500,000 545,000c 660,000d
Earnings per Share $5.00 $4.84e $5.28f
a Separate figures for Amalgamated Transport only
b $2,000,000 - $200,000
c $620,000 - $55,000 - $20,000*
d $700,000 - $40,000*
e $545,000 / 112,500 shares**
f $660,000 / 125,000 shares
*Amortization of differential:
Total purchase price ($96 x 25,000 shares) $2,400,000
Net book value (2,000,000)
Differential assigned to equipment $ 200,000
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-42 Comprehensive Problem: Pooling of Interests
Cash 28,000
Accounts Receivable 258,000
Inventory 381,000
Long-Term Investments 150,000
Land 55,000
Rolling Stock 130,000
Plant and Equipment 2,425,000
Patents 125,000
Special Licenses 95,800
Discount on Debentures 40,000
Allowance for Bad Debts 6,500
Accumulated Depreciation 614,000
Current Payables 137,200
Mortgages Payable 500,000
Equipment Trust Notes 100,000
Debentures Payable 1,000,000
Common Stock 180,000
Additional Paid-In Capital-Common 908,000
Additional Paid-In Capital-
Retirement of Preferred 22,000
Retained Earnings 220,100
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002
P1-42 (continued)
McGraw-Hill/Irwin
© The McGraw-Hill Companies, Inc., 2002