Chapter 8 practice problems

pdf

School

University of Guelph *

*We aren’t endorsed by this school

Course

4220

Subject

Finance

Date

Nov 24, 2024

Type

pdf

Pages

6

Uploaded by ProfessorHippopotamus409

Report
Chapter 8 practice problems Problem 8-7 Shareholders' equity of Sub Dec. 31, Year 1: 1,135,000 Parent's investment account Dec. 31, Year 1: (1,135,000 + 610,000) 1,745,000 Parent's journal entry Jan. 1, Year 2: Cash 644,000 Investment (30% 1,745,000) 523,500 Retained earnings - gain on sale 120,500 Effect on consolidated statements: Cash 644,000 Non-controlling interest (30% 1,745,000) 523,500 Retained earnings - gain on sale 120,500 * Calculation of dividends paid to noncontrolling shareholders: Opening balance of noncontrolling interest 0 Carrying amount of shares purchased from parent (30% 1,745,000) 523,500 Add non controlling interest’s share of sub's income 39,900 563,400
Less: Ending balance of noncontrolling interest 534,500 Non-controlling interest in sub's dividends 28,900 Parent Ltd. Consolidated Cash Flow Statement For the Year Ended December 31, Year 2 Operating cash flow: Profit 583,900 ) Add (deduct): Depreciation 370,000 ) Goodwill impairment loss 49,500 ) Increase in inventory (535,500) Decrease in current liabilities (748,600) Decrease in accounts receivable 89,600 ) Cash used in operations (191,100) Investing cash flow: Proceeds from sale of investment in Sub 644,000 ) Acquisition of plant and equipment (250,000) Cash from investing 394,000 ) Financing cash flow: Issuance of long-term debt 295,400 ) Dividends to Parent Ltd. shareholders (108,500)
to noncontrolling shareholders (28,900)* Cash from financing 158,000 ) Net increase in cash 360,900 ) Cash January 1 350,000 ) Cash December 31 710,900 ) Problem 8-14 Cost of 90% (900 1,000) of SET 72,000 Implied value of 100% of SET 80,000 Shareholders' equity Total Preferred Ordinary Ordinary shares 20,000 20,000 Preferred stock 40,000 41,600 1 (1,600) Retained earnings 30,000 12,000 2 18,000 90,000 53,600 ) 36,400 Acquisition differential (all allocated to patents) 43,600 Patent amortization Year 5 (five-year life) (8,720) Unamortized patent, December 31, Year 5 34,880 NCI, date of acquisition - interest in ordinary shares (10% x 80,000) 8,000 - interest in preferred stock (100% x 53,600) 53,600 Total 61,600 (a) Calculation of consolidated profit PET profit 30,000 Less: Dividends from SET 3 (1,800)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
28,200 SET profit 20,000 Less: Patent amortization (8,720) 11,280 Consolidated profit 39,480 Attributable to: PET’s shareholders 34,752 NCI (4,000 4 + 728 5 ]) 4,728 39,480 Notes: 1. Liquidation value of 4,000 shares x $10.40 = 41,600 2. Dividends in arrears: 4,000 shares x $1/year x 3 years = 12,000 3. Dividends on ordinary shares: (18,000 4,000 x $1/year x 4 years) x 90% = 1,800 4. Income for preferred: 4,000 x $1/year x 1 year = 4,000 5. Income for ordinary: 10% x [11,280 as per above 4,000] (a) PET Company Statement of Retained Earnings For the year ended December 31, Year 5 Retained earnings, beginning of year $50,000 Profit 34,752 Dividends (25,000) Retained earnings, end of year $59,752
(b) PET’s retained earnings 55,000 Total Preferred Ordinary SET’s retained earnings, End of Year 5 32,000 32,000 At acquisition 30,000 12,000 18,000 Change since acquisition 2,000 (12,000) 14,000 Amortization of patents (8,720) 0 (8,720) (6,720) (12,000) 5,280 PET’s share 90% 4,752 Consolidated retained earnings, December 31, Year 5 59,752 (c) Calculation of noncontrolling interest income statement Interest in preferred shares (100% x 4,000) 4,000 Interest in ordinary shares (10% x [11,280 as per above 4,000]) 728 Total 4,728 Calculation of noncontrolling interest statement of financial position (Method 1) Preferred Ordinary Total Ordinary shares 20,000 20,000 Preferred stock 41,600 (1,600) 40,000 Retained earnings . 32,000 32,000 41,600 50,400 92,000 Undepleted acquisition differential . 34,880 41,600 85,280 100% 10% ) 41,600 8,528 ) 50,128
Calculation of noncontrolling interest statement of financial position (Method 2) Non-controlling interests at date of acquisition (a) 61,600 NCI’s share of Set’s adjusted increase in retained earnings - on ordinary shares (10% x 5,280) 528 - on preferred stock (100% x 12,000) (12,000) (11,472) Non-controlling interest, Dec. 31, Year 5 50,128
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help