Consolidation at the end of the first year subsequent to date of acquisition-Cos

Question

Consolidation at the end of the first year subsequent to date of acquisition-Cost method (purchase price equals book value) Assume that the parent company acquires its subsidiary on January 1, 2016, by exchanging 31,500 shares of its $1 par value Common Stock, with a market value on the acquisition date of $40 per share, for all of the outstanding voting shares of the acquiree. You have been charged with preparing the consolidation of these two companies at the end of the first year. On the acquisition date, all of the subsidiary's assets and liabilities had fair values equaling their book values. Following are financial statements of the parent and its subsidiary for the year ended December 31, 2016. Parent Subsidiary Parent Subsidiary Balance sheet Income statement Sales Cost of goods sold Gross profit Equity income Operating expenses Net income $3,330,000 $1,890,000 Assets (2,331,000) (1,134,000) Cash $789,660 $486,990 426,240 438,480 646,020 563,220 999,000 756,000 Accounts receivable 39,690 (632,700) 491,400) Equity investment 405,990 $264,600 Property, plant &equipment; Inventory 1,260,000 2,441,556 1,042,020 $5,563,476 $2,530,710 Statement of retained earnings BOY retained earnings Net income Dividends 2,116,800 976,500 Liabilities and stockholders' equity 405,990264,600 Accounts payable (126,180) (39,690) Accrued liabilities 2.396,610 $1,201,410 Long-term liabilities $243,756 $180,180 289,710 235,620 630,000 466,200 126,000 2,167,200 57,500 2,396,610 1,201,410 $5,563,476 $2,530,710 Ending retained earnings Common stock APIC Retained earnings

Explanation / Answer

a Journal entry to record the acquisition of the subsidiary Equity Investment $1,260,000 Common Stock $31,500 APIC $1,228,500 b Consolidation entries for the year ended December 31, 2016 [ADJ] No Entry [C] Equity Income $39,690 Dividend Paid $39,690 (To eliminated intercompany dividend) [E] Common stock $126,000 APIC $157,500 Retained Earnings $976,500 Equity Investment $1,260,000 (To eliminate commonstock, APIC and retained earnings of subsidiary) c Consolidation spreadsheet for the year ended December 31, 2016 Consolidation Worksheet Parent Subsidiary Debit Credit Consolidated Income statement Sales $3,330,000 $1,890,000 $5,220,000 Cost of goods sold ($2,331,000) ($1,134,000) ($3,465,000) Gross Profit $999,000 $756,000 $1,755,000 Equity Income $39,690 ($39,690) $0 Operating expenses ($632,700) ($491,400) ($1,124,100) Net income $405,990 $264,600 $630,900 Statement of Retained Earnings BOY Retained Earnings $2,116,800 $976,500 ($976,500) $2,116,800 Net income $405,990 $264,600 $630,900 Dividends ($126,180) ($39,690) $39,690 ($126,180) Ending Retained Earnings $2,396,610 $1,201,410 $2,621,520 Balance Sheet Assets Cash $789,660 $486,990 $1,276,650 Accounts Receivable $426,240 $438,480 $864,720 Inventory $646,020 $563,220 $1,209,240 Equity Investment $1,260,000 - $1,260,000 $0 PPE, net $2,441,556 $1,042,020 $3,483,576 $5,563,476 $2,530,710 $6,834,186 Liabilities and equity Accounts Payable $243,756 $180,180 $423,936 Accrued liabilities $289,710 $235,620 $525,330 Long term liabilities $630,000 $630,000 Common Stock $466,200 $126,000 ($126,000) $466,200 APIC $2,167,200 $157,500 ($157,500) $2,167,200 Retained Earnings $2,396,610 $1,201,410 $2,621,520 $5,563,476 $2,530,710 ($1,299,690) $1,299,690 $6,834,186

Related Questions

Navigate

• Browse (All)
• Browse C
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.