a. Computation of preferred stockholders claim on subsidiary assets.
Subsidiary
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 1
Computation of amount of the preferred stockholders claim on JJ’s assets on December 31,20X6.
a. Computation of preferred stockholders claim on subsidiary assets.
Answer to Problem 9.21P
Preferred stockholders claim on net assets of JJ is $222,000
Explanation of Solution
| $ | |
| Liquidation value of preferred stock 2,000 x $101 | 202,000 |
| Dividends in arrears ($200,000 x .10 | 20,000 |
| Total preferred stockholders claim, December 31, 20X6 | 222,000 |
b. Computation of book value
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 2
The computation of December 31 20X6 book value of JJ common stock by P
b. Computation of book value
Answer to Problem 9.21P
Book value of common shares acquired by P is $1,759,800
Explanation of Solution
| $ | |
| Total | 3,155,000 |
| Claim of preferred stockholders | (222,000) |
| Book value of common stock | 2,933,000 |
| Portion acquired by P $2,933,000 x .60 | 1.759,800 |
c. Computation of goodwill.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 3
Computation of amount
c. Computation of goodwill.
Answer to Problem 9.21P
Goodwill associated with acquisition $67,000
Explanation of Solution
| $ | |
| Purchase consideration paid by P | 1,800,000 |
| Fair value of non-controlling interest held by JJ | 1,200,000 |
| Total value | 3,000,000 |
| Less: book value of common stock | (2,933,000) |
| Goodwill | 67,000 |
d. Computation income to non-controlling interest.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 4
Computation of amount income assigned to non-controlling interest in 20X7 consolidated income statement
d. Computation income to non-controlling interest.
Answer to Problem 9.21P
Non-controlling interest for 20X7 109,600.
Explanation of Solution
| $ | |
| JJ’s net income | 280,000 |
| Less: goodwill impairment | (26,000) |
| Less:20X7 preferred dividends ($200,000 x .10) | (20,000) |
| Income attributed to common stockholder | 234,000 |
| Non-controlling interest ($234,000 x .40) | 93,600 |
| Preferred dividends non-controlling interest ($20,000 x .80 | 16,000 |
| Total income to non-controlling shareholders | 109,600 |
e. Computation of income fully adjusted equity method.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 5
Computation of amount of income from subsidiary recorded by P during 20X7 using fully adjusted equity method.
e. Computation of income fully adjusted equity method.
Answer to Problem 9.21P
P’s income from investment in subsidiary $156,000
Explanation of Solution
| $ | |
| JJ’s net income | 280,000 |
| Less: preferred dividends (200,000 x .10) | (20,000) |
| Income attributed to common stockholders | 260,000 |
| P’s share | X .60 |
| P’s share income to common shareholders | 156,000 |
f. Computation non-controlling interest.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 6
Computation of amount of non-controlling interest in December 31, 20X7
f. Computation non-controlling interest.
Answer to Problem 9.21P
Non-controlling interest common stock $1,289,600 and Non-controlling interest preferred stock $161,600.
Explanation of Solution
| Non-controlling interest common stock | $ |
| JJ’s stockholder’s equity January 1 20X7 | 3,155,000 |
| Net income 20X7 | 280,000 |
| Less preferred dividends | (40,000) |
| Common dividends | (10,000) |
| JJ’s stockholder’s equity December 31, 20X7 | 3,385,000 |
| Claim on preferred stockholders | (202,000) |
| Book value of common stock JJ | 3,183,000 |
| Goodwill at December 31, 20X7 ($67,000 - $26,000) | 41,000 |
| NCI common stock $3,224,000 x .40 | 1,289,600 |
| Non-controlling interest preferred stock | $ |
| JJ’s preferred stock January 1 20X7 | 222,000 |
| Less dividends | (20,000) |
| JJ’s preferred stockholder’s equity | 202,000 |
| Non-controlling interest $202,000 x .80 | 161,600 |
g. Elimination entries.
Subsidiary preferred stock outstanding: many companies have more than one type of outstanding stock, each type of security serves particular purpose, subsidiary preferred shareholders have claim on the net assets of the subsidiary, and special attention must be given to that claim in the preparation of consolidated financial statements.
During the preparation of consolidated financial statements, the amount of subsidiary shareholders’ equity accruing to preferred shareholders must be determined before dealing with elimination of the intercompany common stock ownership, if the parent holds some of the subsidiary preferred stock, its portion of stock interest is eliminated. Any portion of subsidiary preferred stock interest not held by parent is assigned to non-controlling interest.
Requirement 1
Consolidation entries for worksheet of 20X7.
g. Elimination entries.
Answer to Problem 9.21P
| Debit | credit | |
| 1. liminate income from subsidiary | ||
| Income from subsidiary | 156,000 | |
| Dividends declared − common | 6,000 | |
| Investment in JJ common stock | 150,000 | |
| 2. Eliminate dividends income | ||
| Dividends income preferred | 8,000 | |
| Dividends declared preferred stock | 8,000 | |
| 3. Assign income to non-controlling interest | ||
| Income to non-controlling interest | 109,600 | |
| Dividends declared − common stock | 4,000 | |
| Dividends declared preferred stock | 32,000 | |
| Non-controlling interest | 73,600 | |
| 4. Eliminate beginning investment | ||
| Common stock JJ | 500,000 | |
| Additional paid-in capital | 800,000 | |
| Preferred stock premium | 3,000 | |
| 1,630,000 | ||
| Goodwill | 67,000 | |
| Investment in JJ common stock | 1,800,000 | |
| Non-controlling interest | 1,200,000 | |
| 5. Recognize impairment loss | ||
| Goodwill impairment loss | 26,000 | |
| Goodwill | 26,000 | |
| 6. Eliminate subsidiary preferred stock | ||
| Preferred stock JJ | 200,000 | |
| Preferred stock premium | 2,000 | |
| Retained earnings January 1 | 20,000 | |
| Investment in JJ preferred stock | 42,000 | |
| Additional paid in capital retirement of preferred stock | 2,400 | |
| Non-controlling interest | 117,600 |
Explanation of Solution
- Income from subsidiary eliminated by debiting income from subsidiary and credit dividends and investment in common stock
- Dividends income and payable eliminated by setoff entry.
- Income to non-controlling interest, common stock dividends $10,000 x. 40 = 4,000 and preferred dividends of $40,000 x .80 = 32,000 is credited and eliminated
- Beginning investment eliminated
Premium on preferred stock $3,000 = $5,000 − 2,000
Retained earnings 1,650,000 − 20,000 = $1,630,000
- Impairment loss on goodwill recognized by crediting to goodwill account
- Subsidiary preferred stock eliminated as follows Premium on preferred stock $2,000 = $5,000 - $3,000
Retained earnings $200,000 x .10 = 20,000
Retirement of preferred stock $2,400 = ($222,000 x.20) - $42,000
Non-controlling interest $222,000 x .80 = 177,600
Want to see more full solutions like this?
Chapter 9 Solutions
Advanced Financial Accounting
- Professor Corporation acquired 70 percent of Scholar Corporation's common stock on December 31, 20X4, for $102,200. The fair value of the noncontrolling interest at that date was determined to be $43,800. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Cash Accounts Receivable Inventory Land Buildings & Equipment Less: Accumulated Depreciation Investment in Scholar Corporation Total Assets Accounts Payable Mortgage Payable Common Stock Retained Earnings Total Liabilities & Stockholders' Equity Assets Cash Professor Scholar Corporation Corporation $50,300 Accounts receivable Inventory Land Buildings and equipment Less: Accumulated depreciation Investment in Scholar Corporation Total Assets Liabilities & Equity Accounts payable Mortgage payable Common stock Retained earnings NCI in Net assets of Scholar Corporation Total Liabilities & Equity 90,000 130,000 60,000 410,000 (150,000) 102,200 $ 692,500 $152,500 250,000…arrow_forwardCompany P purchased 70% stock in Company S on Jan 1, 20X1 for $170,000. For the year 20X1, Company S reported a net income of $100,000 and paid dividends of $40,000. At year-end, investment account in the books of Company P had a fair market value of $175,000. Under the fair value method, O The unrealized loss will be credited with $25,000. The unrealized loss will be debited with $25,000. O The unrealized gain will be credited with $5,000. The extraordinary loss will be debited with $25,000.arrow_forwardsarrow_forward
- Pawn Corporation acquired 70 percent of Shop Corporation's voting stock on January 1, 20OX2, for $416,500. The fair value of the noncontrolling interest was $178,500 at the date of acquisition. Shop reported common stock outstanding of $200,000 and retained earnings of $350,000. The differential is assigned to buildings with an expected life of 15 years at the date of acquisition. On December 31, 20X4, Pawn had $25,000 of unrealized profits on its books from inventory sales to Shop, and Shop had $40,000 of unrealized profit on its books from inventory sales to Pawn. All inventory held at December 31, 20X4, was sold during 20X5. On December 31, 20X5, Pawn had $14,000 of unrealized profit on its books from inventory sales to Shop, and Shop had unrealized profit on its books of $55,000 from inventory sales to Pawn. Pawn reported income from its separate operations (excluding income on its investment in Shop and amortization of purchase differential) of $118,000 in 20X5, and Shop reported…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forward
- Phone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardLivermore Corporation acquired 90 percent of Tiger Corporation's voting stock on January 1,20X2, for $450,000. The fair value of the noncontrolling interest was $50,000 at the date of acquisition. Tiger reported common stock outstanding of $100,000 and retained earnings of $280,000. The differential is assigned to buildings with an expected life of 15 years at the date of acquisition. On December 31,20X4, Livermore had $30,000 of unrealized profits on its books from inventory sales to Tiger, and Tiger had $40,000 of unrealized profit on its books from inventory sales to Livermore. All inventory held at December 31, 20X4, was sold during 20 x5. On December 31,20 X5, Livermore had $18,000 of unrealized profit on its books from inventory sales to Tiger, and Tiger had unrealized profit on its books of 45,000 from inventory sales to Livermore. In 20x5 Tiger reported net income of $225,000. The amount Livermore will report as income from Tiger Company for year 20x5would bearrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $97,300. At that date, the fair value of the noncontrolling interest was $41,700. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 58,300 $ 22,000 Accounts Receivable 109,000 49,000 Inventory 144,000 79,000 Land 73,000 36,000 Buildings & Equipment 426,000 266,000 Less: Accumulated Depreciation (166,000) (75,000) Investment in Smart Corporation 97,300 Total Assets $ 741,600 $ 377,000 Accounts Payable $ 142,500 $ 26,000 Mortgage Payable 331,100 233,000 Common Stock 68,000 39,000 Retained Earnings 200,000 79,000 Total Liabilities & Stockholders’ Equity $ 741,600 $ 377,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forward
- Paper Company acquired 100 percent of Scissor Company's outstanding common stock for $370,000 on January 1, 20X8, when the book value of Scissor's net assets was equal to $370,000. Accumulated depreciation on this date was $24,000. Paper uses the equity method to account for investments. The following trial balance summarizes the financial position and operations for Paper and Scissor as of December 31, 20X9: Cash Accounts Receivable Inventory Investment in Scissor Company Land Buildings and Equipment Cost of Goods Sold Depreciation Expense Selling and Administrative Expense Dividends Declared Accumulated Depreciation Accounts Payable Bonds Payable Common Stock Retained Earnings Sales Income from Scissor Company Total Debit $ 232,000 165,000 193,000 515,000 250,000 875,000 278,000 65,000 312,000 90,000 $ 2,975,000 Paper Company Credit $ 630,000 85,000 150,000 625,000 498,000 880,000 107,000 $ 2,975,000 Scissor Company Debit $ 116,000 97,000 115,000 1-0 125,000 250,000 178,000 12,000…arrow_forwardJohannes Inc. acquired 80 percent of Corner Brook Ltd. common shares on January 1, Year 4, for $744,000. At that date, the fair value of the non-controlling Interest was $186,000. Corner Brook's balance sheet contained the following amounts at the time of the combination: Cash Accounts Receivable Inventory Construction Work in Progress Other Assets (net) Total Assets 66,000 140,000 40,000 Accounts Payable $ 106,000 Bonds Payable 610,000 950,000 Common Shares ($10 par value) Retained Earnings 400,000 530,000 450,000 $1,646,000 $ 1,646,000 Total Liabilities & Equities During each of the next three years, Corner Brook reported net income of $120,000 and paid dividends of $60,000. On January 1, Year 6, Johannes sold 8,800 of the Corner Brook shares for $260,000 in cash. Johannes used the equity method in accounting for its ownership of Corner Brook. Required: (a) Compute the balance in the Investment account reported by Johannes on January 1, Year 6, before its sale of shares. (Omit $ sign…arrow_forwardOn January 1, 20X1, Pinto Company purchased an 80% interest in Sands Inc. for $1,000,000. The equity balances of Sands at the time of the purchase were as follows: Common stock ($10 par) $100,000 Paid-in capital in excess of par 400,000 Retained earnings 500,000 Any excess of cost over book value is attributable to goodwill. No dividends were paid by either firm during 20X6. The following trial balances were prepared for Pinto Company and its subsidiary, Sands Inc., on December 31, 20X6: Pinto Sands Cash 120,000 70,000 Accounts receivable 240,000 197,000 Inventory 200,000 176,000 Land 600,000 180,000 Buildings and equipment 1,100,000 800,000 Accumulated depreciation (180,000) (120,000) Investment in Sands 1,000,000 Accounts payable (110,000) (50,000) Common stock, $10 par (800,000) (100,000) Paid-in capital in…arrow_forward
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education