acct 501 chapter 7 consolidated financial statements: subsequent to date of purchase- type business...

158
ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase-Type Business Combination

Post on 22-Dec-2015

277 views

Category:

Documents


12 download

TRANSCRIPT

Page 1: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

ACCT 501

Chapter 7

Consolidated Financial Statements: Subsequent to Date of Purchase-

Type Business Combination

Page 2: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

2

Objectives of this Chapter

Prepare the consolidated financial statements for the parent company and its subsidiaries for the years following business combination for purchase-type business combination For wholly owned purchased

subsidiaries For partially owned purchased

subsidiaries

Page 3: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

3

Accounting for Operating Results of Wholly Owned Purchased Subsidiaries

A parent company may choose the equity method or the cost method in accounting for the operating results of purchased subsidiaries.

Page 4: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

4

Equity Method

The parent company recognizes its share of the subsidiary’s net income or loss and adjusted for the depreciation and amortization of the step up on purchased subsidiary’s net assets.

The parent company also recognizes its share of dividends declared by the subsidiary.

Page 5: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

5

Equity Method (contd.) Thus, the equity method is consistent

with the accrual basis accounting. Equity method emphasizes the economic

substance of the parent-subsidiary. Dividends declared by subsidiaries are

not revenue to the parent company, rather, they are a liquidation of a portion of the parent company’s investment in the subsidiary.

Page 6: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

6

Cost Method

Under this method, the parent company accounts for the operations of a subsidiary only to the extend that dividends are declared by the subsidiary.

This method emphasizes the legal form of the parent-subsidiary relationship.

Page 7: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

7

Choosing Between Equity Method and Cost Method

Consolidated financial statement amounts are the same regardless of the method used to account for a subsidiary’s operations.

The differences are in the working paper elimination.

Page 8: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

8

Choosing Between Equity Method and Cost Method (contd.)

Equity method is appropriate for both pooled subsidiaries and purchased subsidiaries.

The cost method is only appropriate for purchased subsidiaries.

Page 9: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

9

Example 7.1: Equity Method for holly Owned Purchased Subsidiary for First Year after Business Combination (textbook p286-296)

Assumed that Palm Corporation had used purchase accounting for the December 31, 1999, business combination with its wholly owned subsidiary- Starr Company. Starr had a net income of $60,000 (income statement is on p293 of the textbook) for the year ended December 31, 2000.

Page 10: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

10

Example 7.1: (contd.)

On December 20, 2000, Starr’s board of directors declared a cash dividend of $0.60 a share on the 40,000 outstanding shares of common stock owned by Palm. The divided was payable January8, 2001, to stockholders recorded December 29, 2000.

Page 11: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

11

Example 7.1: (contd.)

Starr’s December 20, 2000, journal entry to record the dividend declaration is as follows: 12/20

Dividends Declared 24,000Intercompany Dividend payable 24,000

The intercompany dividend payable account must be eliminated in the preparation of consolidated financial statements for the year 2000.

Page 12: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

12

Example 7.1: (contd.)

Under the equity method, Palm Corp. prepares the following journal entries to record the dividend and net income of Starr for the year ended 12/31/2000: 12/20/00

Intercompany Dividend Receivable 24,000

Investment in Starr Company Stock24,000

To record the dividends declared by Starr.

Page 13: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

13

Example 7.1: (contd.)

12/31/00Investment in Starr Company Stock 60,000

Intercompany Investment Income60,000

To record the Palm’s share (100%) of net income onStarr under equity method

Page 14: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

14

Adjustment of Purchased Subsidiary’s Net Income

Since Palm’s acquisition of Starr is accounted for using the purchase method, adjustments are needed to adjust Starr’s net income for depreciation and amortization attributable to the step up on Starr’s net assets on 12/31/99.

Page 15: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

15

Adjustment of Purchased Subsidiary’s Net Income (contd.)

Assumed that on 12/31/99, differences between the current fair values and carrying amounts of Starr’s net assets were as follows (also see p236 and p241 of chapter 6 of the textbook):

Page 16: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

16

Adjustment of Purchased Subsidiary’s Net Income (contd.)

Inventories (FIFO) $ 25,000Plant assets (net)

Land $15,000Building(eco. life 10 yrs.) 30,000Machinery(eco. life 10yrs.) 20,000 65,000

Patent (eco. life 5 yrs.) 5,000Goodwill (eco. life 30 yrs.) 15,000

Total $110,000

Page 17: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

17

Adjustment of Purchased Subsidiary’s Net Income (contd.) Palm prepares the following journal entry to

account for the depreciation and amortization of the step up on Starr’s net assets:

  12/31/2000Intercompany Investment Income 30,500

Investment in Starr Company Stock 30,500

Page 18: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

18

Adjustment of Purchased Subsidiary’s Net Income (contd.) The annual depreciation and amortization of

the step up are as follows:Inventory (to cost of goods sold) $25,000Building (30,000/15) 2,000Machinery (20,000/10) 2,000Patent (5,000/5) 1,000Goodwill (15,000/30) 500Total depr. And amort. For year 2000 $30,500

(income tax effects are disregarded)

Page 19: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

19

Adjustment of Purchased Subsidiary’s Net Income (contd.) After the three foregoing journal entries,

Palm Corp.’s Investment in Starr Company’s Common Stock and intercompany Investment Income accounts are as follows:

Investment in Starr’s Common Stock

12/31/99 450,000 a

12/31/99 50,000 b

12/31/00 60,000 d 24,000 c 12/20/0030,500 e 12/31/00

12/31/00 505,500

Page 20: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

20

Adjustment of Purchased Subsidiary’s Net Income (contd.)

a. Issuance of common stock (by Palm) in the acquisition of Starr.

b. Direct out-of-pocket costs of business combination.

c. Recognition of dividend declared by the subsidiary-Starr.

d. Recognition of wholly owned subsidiary’s (Starr) net income.

e. Recognition of depre. and amor. on the step-up of Starr’s net assets.

Page 21: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

21

Adjustment of Purchased Subsidiary’s Net Income (contd.)

Intercompany Investment Income

60,000 a 12/20/00

12/31/00 30,500 b

29,500

Page 22: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

22

Development of the Elimination

Analysis of Investment in Starr Stock account (for the year ended 12/31/2000)

Carrying Amount.

Step-up Total

Beginning Balances (on 12/31/99)

$390,000 $110,000 $500,000

Net Income(Starr) 60,000 60,000

Amort. On Step-up (30,500) (30,500)

Dividends Declared by Starr

(24,000) (24,000)

Ending Balance $426,000 $79,500 $505,500

Page 23: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

23

Development of the Elimination (contd.) Note:

1. The ending balance on the carrying amount (book value),$426,000, equals the balance the total stockholder’s equity of Starr on 12/31/2000 as follows (see the balance sheet section of Starr on p293 of textbook):

Page 24: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

24

Development of the Elimination (contd.)

Common Stock,$5 par $200,000Additional Paid-in Capital 58,000Retained Earnings (132,000+60,000-24,000)

168,000

Total Stockholder’s Equity $426,000

Page 25: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

25

Development of the Elimination (contd.) The $79,500 balance on the Step-up

column represents the unamortized excess amount (the difference between the current fair value of net assets and the carrying amount). The details are in the following table:

Page 26: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

26

Development of the Elimination (contd.)

Balances, Dec.31,1999

Amort. for Year 2000

Balances, Dec. 31,2000

Inventories $ 25,000 $(25,000)

Plant assets(net):

Land $ 15,000 $15,000

Building 30,000 $ (2,000) 28,000 Machinery 20,000 (2,000) 18,000

Total plant assets $ 65,000 $ (4,000) $61,000

Patent $ 5,000 $ (1,000) $ 4,000Goodwill 15,000 (500) 14,500

Totals $110,000 $(30,500) $79,500

Page 27: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

27

Palm Corp. and Subsidiary Working Paper Elimination (on 12/31/2000)

All three basic financial statements (the income statement, the statement of retained earnings and the balance sheet) must be consolidated for accounting period following the date of a purchase-type business combination.The items that must be included in the elimination are:

Page 28: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

28

Palm Corp. and Subsidiary Working Paper Elimination (on 12/31/2000) (contd.)

1)The subsidiary’s beginning balance of stockholder’s equity accounts and its dividends and parent’s investment account;

2)the parent’s intercompany investment income ;

3)unamortized current fair value excess of the subsidiary;

4)certain operating expense of the subsidiary.

Page 29: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

29

Palm Corp. and Subsidiary Working Paper Elimination (on 12/31/2000) (contd.)

Assuming that Starr allocates machinery depreciation and patent amortization entirely to cost of goods sold, goodwill amortization entirely to operating expense and building depreciation 50% each to cost of goods sold and operating expenses, the working paper elimination (in journal entry format) for Palm and subsidiary on 12/31/2000 is as follows:

Page 30: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

30

Palm Corp. and Subsidiary Working Paper Elimination (on 12/31/2000) (contd.)

Common Stock-Starr 200,000

Additional Paid-in Capital-Starr 58,000

Retained Earnings-Starr 132,000

Investment Income-Palm 29,500

Plant Assets (net)-Starr ($65,000-4,000) 61,000Patent (net)-Starr ($5,000-1,000) 4,000

Goodwill (net)-Starr ($15,000-500) 14,500

Cost of Goods Sold-Starr 29,000

Operating Expenses-Starr 1,500

Investment in Starr Common Stock 505,500Dividends Declared-Starr 24,000

Page 31: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

31

Palm Corp. and Subsidiary Working Paper Elimination (on 12/31/2000) (contd.)

Note:

1. Income tax effects are disregarded

2. the computation of cost of goods sold and operating expense are as follows:

Page 32: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

32

Palm Corp. and Subsidiary Working Paper Elimination (on 12/31/2000) (contd.)

Cost of Goods Sold

Operating Expenses

Inventories sold $25,000

Building depreciation 1,000 $1,000

Machinery depreciation 2,000

Patent amortization 1,000

Goodwill amortization 500

Totals $29,000 $1,500

Page 33: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

33

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (on p293 of textbook)

PALM CORPORATION AND SUBSIDIARYWorking paper for Consolidated Financial Statements

For Year Ended December 31,2000Income Statement Palm

CorporationStarr

CompanyEliminations

IncreaseConsolidated

Revenue:

Net Sales 1,100,000 680,000 1,780,000

Intercompany investment income 29,500 (a)(29,500)

Total revenue 1,129,500 680,000 (29,500) 1,780,000Costs and expenses:

Cost of good sold 700,000 450,000 (a) 29,000 1,179,000 Operating expenses 217,667 130,000 (a) 1,500 349,167 Interest expenses 49,000 49,000

Income taxes expense 53,333 40,000 93,333

Total costs and expenses 1,020,000 620,000 30,500* 1,670,500

Net income 109,500 60,000 (60,000) 109,500

Page 34: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

34

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.)

PALM CORPORATION AND SUBSIDIARYWorking paper for Consolidated Financial Statements

For Year Ended December 31,2000

(Continued)

Statement of Retained Earnings

Palm Corporation

Starr Company

Eliminations Increase

Consolidated

Retained earnings, beginning of year 134,000 132,000 (a) (132,000) 134,000Net income 109,500 60,000 (60,000) 109,500

Subtotal 243,500 192,000 (192,000) 243,500Dividends declared 30,000 24,000 (a) (24,000)+ 30,000Retained earnings, end of year 213,500 168,000 (168,000) 213,500

Page 35: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

35

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.)

PALM CORPORATION AND SUBSIDIARYWorking paper for Consolidated Financial Statements

For Year Ended December 31,2000

Balance/Assets Palm Corporation

Starr Company

Eliminations Increase

Consolidated

Cash 15,900 72,100 88,000

Intercomapny receivable (payable) 24,000 (24,000)Inventories 136,000 115,000 251,000

Other current assets 88,000 131,000 219,000

Investment in Starr Company common stock 505,500 (a) (505,500)Plant assets (net) 3,500,000 340,000 (a) 61,000 841,000Patent (net) 440,000 16,000 (a) 4,000 20,000Goodwill (net) (a) 14,500 14,500

Total assets 1,209,400 650,100 (426,000) 1,433,,500

Page 36: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

36

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.)

PALM CORPORATION AND SUBSIDIARYWorking paper for Consolidated Financial Statements

For Year Ended December 31,2000Liabilities

&Stockholders’ EquityPalm

CorporationStarr

CompanyEliminations

IncreaseConsolidated

Income taxes payable 40,000 20,000 60,000

Other liabilities 190,900 204,100 395,000

Common stock,$10par 400,000 400,000

Common stock, $5 par 200,000 (a) (200,000)

Additional paid-in capital 365,000 58,000 (a) (58,000) 365,000Retained earnings 213,500 168,000 (168,000) 213,500 Total liabilities & stockholders’ equity 1,209,400 650,000 (426,000) 1,433,500

Page 37: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

37

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.) Notes:

1.The intercompany receivable and payable, placed in adjacent columns on the same line, are offset without a formal elimination.

2. The FIFO methods used by Starr; thus, the $25,000 difference attributable to the beginning inventories of Starr is allocated to the cost of goods sold for year 2000.

Page 38: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

38

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.)

3. The step up (current fair value excess on Starr’s net assets)

is only included in the consolidated balance sheet for the unamortized balance.

4. Step- up on land is not subject to amortization.

Page 39: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

39

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.)

5. The use of equity method results in:Parent company net income = consolidated net income

Parent company retained earnings = consolidated retained earnings

These equalities exist when the equity method is used and no intercompany profits accounted for in the determination of consolidated net assets.

Page 40: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

40

Equity Method: Wholly Owned Subsidiary Subsequent to Date of Purchase-type Business Combination (contd.)

6. Consolidated financial statements provide more information than

those of the parent company despite the equalities in the net income

and retained earnings.

7. The retained earnings of Palm on 12/31/2000 includes only

$29,500 share of the subsidiary’s adjusted net income for the year ended 12/31/2000.

Page 41: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

41

Consolidated Financial Statements (for example 7.1) The consolidated income statement,

statement of retained earnings and balance sheet of Palm corp. and subsidiary for the year ended December 31, 2000 are as follows: (on p294 and 295 of textbook)

Page 42: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

42

Consolidated Financial Statements (contd.)

PALM CORPORATION AND SUBSIDIARYConsolidated Income Statement

For Year Ended December 31,2000Net Sales $1,780,000

Costs and expenses:

Costs and goods sold $1,179,000

Operating expenses 349,167

Interest expense 49,000

Income taxes expense 93,333

Total costs and expenses

1,670,000

Net income $109,500

Basic earnings per share of common stock (40,000 shares outstanding) $ 2.74

Page 43: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

43

Consolidated Financial Statements (contd.)

PALM CORPORATION AND SUBSIDIARYConsolidated Statement of Retained Earnings

For Year Ended December 31,2000

Retained earnings, beginning of year: $ 134,000Add: Net income 109,500

Subtotals $ 243,500

Less: Dividends($0.75 a share) 30,000

Retained earnings, end of year $ 213,500

Page 44: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

44

Consolidated Financial Statements (contd.)

PALM CORPORATION AND SUBSIDIARYConsolidated Balance Sheet

For Year Ended December 31,2000Assets

Current assets:

Cash $ 88,000

Inventories 251,000

Other 219,000

Total current assets $ 558,000

Plant assets (net) 841,000

Intangible assets:

Patent(net) $20,000

Goodwill (net) 14,500 34,500Total assets $1,433,500

Page 45: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

45

Consolidated Financial Statements (contd.)

PALM CORPORATION AND SUBSIDIARYConsolidated Balance Sheet

For Year Ended December 31,2000Liabilities $ Stockholders’ Equity

Liabilities:

Income taxes payable $ 60,000

Other 395,000

Total liabilities $ 455,000

Stockholders’ equity:

Common stock, $10 par $ 400,000

Additional paid-in capital 365,000

Retained earnings 213,500 978,500Total Liabilities&

stockholders’ equity $1,433,500

Page 46: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

46

Closing Entries for Example 7.1

Closing entries should be prepared for both the parent company and the subsidiary at the end of the fiscal year after the financial statements[1] being prepared.

The closing entries for the subsidiary are prepared in the usual fashion.

The closing entries for the parent company are prepared in the usual fashion except for the closing of the income summary to the retained earnings.

Page 47: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

47

Closing Entries (contd.)

Palm Corporation prepares the closing entries on 12/31/2000, after the consolidated financial statements have been prepared, as follows:

Note: Palm closes its income statement accounts, not the consolidated I/S accounts.

Page 48: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

48

Closing Entries (contd.)

[1] Consolidated financial statements for the parent company and the regular F/S for the subsidiary.The parent and subsidiary are two separate legal entities. When consolidated F/S are prepared using the equity method, the economic substance of the parent-subsidiary relationship is being emphasized rather than their legal form.

Page 49: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

49

Closing Entries (contd.)

Net Sales 1,100,000 Intercompany Invest. Income 29,500

Income Summary 1,129,500

Income Summary 1,020,000

Cost of Goods Sold 700,000

Operating Expense 217,667

Interest Expense 49,000

Income Taxes Expense 53,333

Page 50: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

50

Closing Entries (contd.)

Income Summary 109,500

Retained Earnings of Subsidiarya 5,500Retained Earnings b 104,000

Retained Earnings 30,000

Dividends Declared 30,000

Page 51: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

51

Closing Entries (contd.)

a.The portion of retained earnings which is contributed by the subsidiary. The computation is $29,500 (adjusted net income of subsidiary) – 24,000 (dividends declared by the subsidiary).

This amount of retained earnings is NOT available for dividends to Palm’s stockholders.

b.The portion of retained earnings which is contributed by the operation of the parent company.

Page 52: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

52

Closing Entries (contd.) After the foregoing closing entries, the

balances of Palm Corp.’s Retained Earnings and Retained Earnings of subsidiary ledger accounts are as follows:

Retained Earnings134,000 Beg.Balance104,500 Close net income

available for dividends to stockholders of Palm

Close dividends declared

30,000

208,000

Page 53: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

53

Closing Entries (contd.)

Retained Earnings of Subsidiary5,500 Close net income not

available for dividends to stockholders of Palm

Page 54: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

54

Closing Entries (contd.)

The balance of the retained earnings of subsidiary is equal to the net increase in the balance of Palm’s investment in Starr Company Stock account as shown below:

$505,500 ( the balance of the Investment account on 12/31/2000)

- 500,000 ( the balance of the Investment account on 12/31/99)

$5,500

Page 55: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

55

Example 7.2: Equity Method for Wholly Owned Purchased Subsidiary for Second Year After Business Combination (textbook p297-300) The Palm-Starr example is continued to be

used to illustrate the application of the equity method for a wholly owned purchased subsidiary for the second year after a business combination.

On December 17, 2001, Starr declared a dividend of $40,000, payable January 6, 2002, to Palm Corp., the stockholder of record on December 28, 2001. For the year ended 12/31/2001, Starr had a net income of $90,000.

Page 56: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

56

Example 7.2: Equity Method for Wholly Owned Purchased Subsidiary for Second Year After Business Combination (contd.) After the posting of appropriate journal

entries for 2001 under the equity method, selected ledger accounts for Palm Corp. are as follows:

Investment in Starr’s Common Stock12/31/99 450,000 a

12/31/99 50,000 b

12/31/00 60,000 d 24,000 c 12/20/0030,500 e 12/31/00

12/31/01 90,000 f 40,000 g 12/17/015,500 h 12/31/01

12/31/00 550,000

Page 57: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

57

Example 7.2 :(contd.)

a.Issuance of common stock (by Palm) in the acquisition of Starr.

b.Direct out-of-pocket costs of business combination.

c.Recognition of dividend declared by the subsidiary-Starr for year 2000.

d.Recognition of wholly owned subsidiary’s (Starr) net income for 2000.

e.Recog. of depre. and amor. on the step-up of Starr’s net assets for 2000.

Page 58: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

58

Example 7.2 :(contd.)

f.Recognition of wholly owned subsidiary’s (Starr) net income for 2001.

g.Recognition of dividend declared by the subsidiary-Starr for year 2001.

h.Recog. of depre. and amor. on the step-up of Starr’s net assets for 2001.

Page 59: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

59

Example 7.2: (contd.)

Intercompany Investment Income60,000 a 12/20/00

12/31/00 30,500 b

12/31/00 29,500 d 29,500 c 12/21/000 12/31/00

90,000 e 12/31/01

12/31/00 5,500 f

84,500 12/31/01

Page 60: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

60

Example 7.2: (contd.)

a. Palm Corp.’s share in the net income of Starr for the year ended 12/31/00

b. The adjustment for the amort. and depre. of step-up in net assets of Starr for year 2000.

c. Palm Corp.’s share in the adjusted net income of Starr.

d. Closing entry prepared on 12/31/00 to close the intercompany Investment income balance to zero.

e. Plam Corp’s share in the net income of Starr for the year ended 12/31/01.

f. The adjustment for the amort. and derp. of step-up in net assets of Starr for the year of 2001.

Page 61: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

61

Developing the Elimination for the Second Year Subsequent to the Business Combination (Example 7.2) The working paper elimination for December

31, 2001, is similar to that for December 31, 2000, as follows:Common Stock-Starr 200,000

Additional Paid-in Capital – Starr

58,000

Retained Earnings-Starr 162,500a

Retained Earnings of Subsidiary-Palm

5,500

Investment Income-Palm 84,500

Plant Assets (net)-Starr ($61,000-4,000)

57,000

Page 62: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

62

Developing the Elimination for the Second Year Subsequent to the Business Combination (contd.)Patent (net)- Starr ($4,000-1,000)

3,000

Goodwill (net)- Starr ($14,500-500)

14,000

Cost of Goods Sold-Starr 4,000 b

Operating Expense-Starr 1,500 b

Investment in Starr Common Stock 550,000Dividends Declared-Starr 40,000

a. 168,000-5,500

Page 63: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

63

Developing the Elimination for the Second Year Subsequent to the Business Combination (contd.)b.The depre. and amor. on differences

between current fair value and carrying amount of Starr’s net assets for year 2001 are as follows:

Cost of Goods Sold

Operating Exp.

Building Depre. $1,000 $1,000Machinery Depre. 2,000

Patent Amort. 1,000

Goodwill Amort. 500

Totals $4,000 $1,500

Page 64: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

64

Working Paper for Consolidated Financial Statement for the Second Year following the Business Combination (Equity Method: Wholly Owned Purchase-Type Business Combination)-example 7.2

The following is a partial working paper for consolidated financial statement. The net income and dividends for Palm Corp. are assumed.(on textbook p299)

Page 65: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

65

Working Paper for Consolidated Financial Statement for the Second Year following the Business Combination (Equity Method: Wholly Owned Purchase-Type Business Combination)

PALM CORPORATION AND SUBSIDIARYPartial Working paper for Consolidated Financial Statements

For Year Ended December 31,2001

(Continued)

Statement of Retained Earnings

Palm Corporation

Starr Company

Eliminations Increase

Consolidated

Retained earnings, beginning of year 208,000 168,000 (a) (162,500) 213,500Net income 244,500 90,000 (90,000)* 244,500

Subtotal 452,500 258,000 (252,500) 458,000Dividends declared 60,000 40,000 (a) (40,000)+ 60,000Retained earnings, end of year 392,500 218,000 (212,500) 398,000* Decrease in intercompany investment income($84,500), plus total increase

in costs and expenses ($4,000 +$1,500), equals $90,000.+ A decrease in dividends and an increase in retained earnings.

Page 66: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

66

Working Paper for Consolidated Financial Statement for the Second Year following the Business Combination (Equity Method: Wholly Owned Purchase-Type Business Combination)

PALM CORPORATION AND SUBSIDIARYPartial Working paper for Consolidated Financial Statements

For Year Ended December 31,2001Balance Sheet Palm

CorporationStarr

CompanyEliminations

IncreaseConsolidated

Common Stock, $10 par 400,000 400,000Common Stock, $5 par 200,000 (a)(200,000)

Additional paid-in capital 365,000 58,000 (a) (58,000) 365,000Retained earnings 392,500 218,000 (212,500) 398,000Retained earnings of subsidiary 5,500 (a) (5,500) Total stockholders’ equity 1,163,000 476,000 (476,000) 1,163,000Total liabilities & stockholders’ equity x,xxx,xxx xxx,xxx (476,000) x,xxx,xxx

Page 67: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

67

Closing Entries for Example 7.2

The closing entries for Palm are prepared in the usual way except for the closing of the income summary to retained earnings.

As in the first year, the portion of retained earnings contributed by Starr should be reported separated from other retained earnings contributed by Plam.

Page 68: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

68

Closing Entries for Example 7.2 (contd.)

The closing entries pertaining the income summary are as follows:

Income Summary 244,500 Retained Earnings of 44,500

Subsidiaries a

Retained Earnings b 200,000

Page 69: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

69

Closing Entries (contd.)

a.The portion of retained earnings contributed by the subsidiary and is NOT available for dividends to Palm’s stockholders. The computation is as follows:$ 84,500…the adjusted net income of Starr- 40,000…declared dividend by Starr $ 44,500

b.the portion of retained earnings contributed by Palm ($244,500 – 44,500)

Page 70: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

70

Closing Entries (contd.)

Thus, the parent company’s ledger accounts for retained earnings are as follows after the closing entries:

Retained Earnings134,000 Bal. On 12/31/99

104,500 R/E contributed by Palm in Year 2000

Div. of 2000 30,000

200,000 R/E contributed by Palm in Year 2001

Div. of 2001 60,000

348,000 Bal. On 12/31/2001

Page 71: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

71

Closing Entries (contd.)

Retained Earnings of Subsidiary5,500 R/E contributed by Starr

in year 2000, not available for dividends.

44,500 R/E contributed by Starr in year 2001, not available for dividends.

50,000 Bal. On 12/31/2001

Page 72: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

72

Accounting for Operating Results of Partially Owned Purchased Subsidiaries

The minority interest in net income (or net loss) needs to be computed and reported in the consolidated income statement as an expense: minority interest in income (or loss) of subsidiary.

In the balance sheet statement, the minority interest in net assets of subsidiary is reported as a liability.

Page 73: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

73

Example 7.3: Equity Method for Partially Owned Purchased Subsidiary for First Year after Business Combination Continued with the Post Corporation-

Sage Company consolidated equity example of Chapter 6a , assumed that Sage Company declared a $1 a share dividend on 11/24/2000, payable 12/16/2000 to stockholders of record 12/1/2000.

a. Example 6.2 in the PowerPoint notes or on pages 244 to 245 of the textbook.

Page 74: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

74

Example 7.3: (contd.)

Also, Sage had a net income of $90,000 for the year-ended 12/31/2000

Note: Post owns 95% of the outstanding shares of Sage Corp.

Page 75: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

75

Example 7.3: (contd.) Sage’s journal entries pertaining the

declaration and payment of the dividend are as follows:

Journal Entries for Sage (Year 2000)11/24 Dividends Declared (40,000 x $1) 40,000

Dividends Payable ($40,000 x 0.05) 2,000Intercompany Dividends Payable ($40,000 x 0.95) 38,000

To record declaration of dividend payable Dec. 16,2000, to stockholders of record Dec. 1,2000

Page 76: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

76

Example 7.3: (contd.) Journal Entries for Sage(Year 2000) (contd.)

12/16 Dividends Payable 2,000

Intercompany Dividends Payable 38,000

Cash 40,000To record payment of dividend declared Nov. 24, 2000, to stockholders of record Dec. 1, 2000

Page 77: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

77

Example 7.3: (contd.) Following the equity method, Post’s journal

entries for year 2000 include the following: Journal Entries for Post (Year 2000)

11/24 Intercompany Dividends Receivable

38,000

Investment in Sage Company Common Stock

38,000

To record dividend declared by Sage Company, payable Dec. 16, 2000, to stockholders of record Dec. 1,2000.

Page 78: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

78

Example 7.3: (contd.) Journal Entries for Post(Year 2000) (contd.)

12/16 Cash 2,000

Intercompany Dividends Receivable 38,000

To record receipt of dividend from Sage Company

12/31 Investment in Sage Company Common Stock ($90,000 x 0.95) 85,500

Intercompany Investment Income 85,500

To record 95% of net income of Sage Company for the year ended Dec. 31,2000(Income tax effects are disregarded.)

Page 79: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

79

Example 7.3: (contd.) Similar to the adjustment on the wholly

owned subsidiary’s net income, the net income of the partially owned subsidiary also needs to be adjusted for the depreciation of the assets step-upa and the amortization of goodwill.b The assets step-up for Sage on 12/31/99 is as follows:

a.$246,000; see p64 of Chapter 6 notes. b.$38,000; see p68 of Chapter 6 notes.

Page 80: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

80

Example 7.3: (contd.)

Inventories(FIFO cost) $ 26,000

Plant assets (net):

Land $ 60,000

Building (economic life 20 years) 80,000 Machinery (economic life 5 years) 50,000 190,000Leasehold (economic life 6 years) 30,000

Total $246,000

Page 81: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

81

Example 7.3: (contd.)

The goodwill of for the purchase of 95% of Sage is calculated as follows:

Cost of Post Corporation’s 95% interest in Sage Company $1,192,250Less:95% of $1,215,000 aggregate current fair values of Sage’s identifiable net assets 1,154,250Goodwill acquired by Post (to be amortized over 40 years) $ 38,000

Page 82: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

82

Example 7.3: (contd.) Therefore, Post Corp. prepares the following

journal entry on 12/31/2000 to reflect the effects of the depreciation on the assets step-up under the equity method:

Journal Entry for Post (12/31/2000)

Intercompany Investment Income 42,750

Investment in Sage Company Common Stock 42,750

Page 83: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

83

Example 7.3: (contd.) To amortize differences between current fair

values and carrying amounts of Sage Company’s identifiable net assets on Dec. 31,1999, as follows:

Inventories– to cost of goods sold $26,000Building—depreciation ($80,000/20) 4,000Machinery—depreciation ($50,000/5) 10,000

Leasehold—amortization ($30,000/6) 5,000

Total difference applicable to 2000 $45,000

Amortization for 2000($45,000 x 0.95) $42,750(Income tax effects are disregarded.)

Page 84: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

84

Example 7.3: (contd.) In addition, Post also prepares the following

entry to recognize the amortization of goodwill:

Journal Entry for Post (12/31/2000)

Amortization Expense ($38,000/40) 950

Investment in Sage Company Common Stock 950

To amortize goodwill acquired in business combination with partially owned purchased subsidiary over an economic life of 40 years.

Page 85: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

85

Example 7.3: (contd.) Note: goodwill in a business

combination involving partially owned subsidiary is attributed to the parent company rather than to the subsidiary under the FASB recommended treatment. This technique avoids charging any portion of the goodwill amortization to the minority interest, which did not acquire any goodwill.

Page 86: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

86

Example 7.3: (contd.)

After posting the foregoing entries, Post Corporation’s Investment in Sage Company Common Stock and Intercompany Investment Income ledger accounts are as follows:

Page 87: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

87

Example 7.3: (contd.)Investment in Sage Company Common Stock

Date Explanation Debit Credit Balance199912/31 Issuance of common stock

in business combination 1,140,000 1,140,000 dr 31 Direct out-of-pocket costs of

business combination 52,250 1,192,250 dr200011/24 Dividend declared by Sage 38,000 1,154,250 dr12/31 Net income of Sage 85,500 1,239,750 dr 31 Amortization of differences

between current fair values and carrying amounts of Sage’s identifiable net assets 42,750 1,197,000 dr

31 Amortization of goodwill 950 1,196,050 dr

Page 88: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

88

Example 7.3: contd.)

Intercompany Investment IncomeDate Explanation Debit Credit Balance200012/31 Net Income of Sage 85,500 85,500 cr 31 Amortization of

differences between current fair values and carrying amounts of Sage’s identifiable net assets 42,750 42,750 cr

Page 89: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

89

Example 7.3: (contd.)

The $42,750 balance of Post Corporation’s Intercompany Investment Income account represents 95% of the $45,000 adjusted net income ($90,000-$45,000) of Sage Company for the year ended 12/31/2000.

Page 90: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

90

Developing the eliminations for Example 7.3 Using the equity method to account for

the investment in Sage results in a balance in the Investment ledger account with three components:(1) the carrying amount of Sage’s identifiable net assets;(2)the “current fair value excess” , which is attributable to Sage’s identifiable net assets; and (3) the goodwill acquired by Post in the business combination with Sage. These components are analyzed as follows:

Page 91: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

91

Developing the eliminations for Example 7.3 (contd.)

Post CorporationAnalysis of Investment in Sage Company Common Stock

Ledger Account (For Year Ended December 31,2000)Carrying Amount

Current Fair Value

Excess

Goodwill Total

Beginning balances $920,550 $233,700 $38,000 $1,192,250Net income of Sage ($90,000 x 0.95) 85,500 85,500Amortization of differences between current fair values and carrying amounts of Sage’s identifiable net assets ($45,000 x 0.95) (42,750) (42,750)

Page 92: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

92

Developing the eliminations for Example 7.3 (contd.) Contd.

Carrying Amount

Current Fair Value

Excess

Goodwill Total

Amortization of goodwill (950) (950)Dividend declared by Sage ($40,000 x 0.95) (38,000) (38,000)Ending balances $968,050 $190,950 $37,050 $1,196,050

Page 93: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

93

Developing the eliminations for Example 7.3 (contd.) The minority interest in Sage’s net

assets (which is not recorded in a ledger account) is analyzed similarly, except that there is not goodwill attributable to the minority interest:

Page 94: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

94

Developing the eliminations for Example 7.3 (contd.)

Post CorporationAnalysis of Minority Interest in Net Assets of Sage Company

For Year Ended December 31,2000Carrying Amount

Current Fair Value

Excess

Total

Beginning balances $48,450 $12,300 $60,750Net income of Sage($90,000 x 0.05) 4,500 4,500Amortization of differences between current fair values and carrying amounts of Sage’s identifiable net assets ($45,000 x 0.05) (2,250) (2,250)Dividend declared by Sage ($40,000 x 0.05) (2,000) (2,000)Ending balances $50,950 $10,050 $61,000

Page 95: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

95

Developing the eliminations for Example 7.3 (contd.) The sum of the ending balances of the

carrying amount columns of the above two tables equals $1,019,000 ($968,050 +$50,950).This amount agrees with the total stockholders’ equity of Sage Company on 12/31/2000 as follows:

Common stock,$10 par $ 400,000Additional paid-in capital 235,000Retained earnings 384,000

Total stockholders’ equity $1,019,000

Page 96: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

96

Developing the eliminations for Example 7.3 (contd.) Also, the sum of the ending balances of

the carrying fair value excess columns of the above two tables equals $201,000 ($190,950 +$10,050). This amount represents the unamortized identifiable assets step-up as follows:

Page 97: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

97

Developing the eliminations for Example 7.3 (contd.)

Balances,Dec.31,1999

(p.302)

Amortization for Year 2000

(p.302)

Balances,Dec.31,2000

Inventories $ 26,000 $ (26,000)Plant assets(net): Land $ 60,000 $ 60,000 Building 80,000 $ (4,000) 76,000 Machinery 50,000 (10,000) 40,000

Total plant assets $190,000 $ (14,000) $176,000

Leasehold $ 30,000 $ (5,000) $ 25,000Totals $246,000 $ (45,000) $201,000

Page 98: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

98

Developing the eliminations for Example 7.3 (contd.) Assuming that Sage Company

allocates machinery depreciation and leasehold amortization entirely to cost of goods sold and building depreciation 50% each to cost of goods sold and operating expense, the working paper eliminations for Post Corp. and subsidiary on 12/31/200 are as follows:

Page 99: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

99

Developing the eliminations for Example 7.3 (contd.)

POST CORPORATION AND SUBSIDIARYWorking Paper Eliminations

December 31,2000

(a)Common Stock–Sage 400,000(1)

Additional Paid-in Capital–Sage 235,000(1)

Retained Earnings-Sage 334,000(1)

Intercompany Investment Income-Psot 42,750(2)

Plant Assets(net)-Sage($190,000-$14,000) 176,000(3)

Leasehold(net)-Sage ($30,000-$5,000) 25,000(3)

Goodwill (net)-Post($38,000-$950) 37,050(3)

Cost of Goods Sold-Sage 43,000(4)

Operating Expenses-Sage 2,000(4)

Page 100: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

100

Developing the eliminations for Example 7.3 (contd.) Contd.

Investment in Sage Company Common Stock-Post 1,196,050(1)Dividends Declared-Sage 40,000(1)

Minority Interest in Net Assets of Subsidiary ($60,750 - $2,000)[See(d)] 58,750(1)

Page 101: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

101

Developing the eliminations for Example 7.3 (contd.) The above eliminations are to carry out the

following:

(1) Eliminate intercompany investment and equity accounts of subsidiary at the beginning of year,and subsidiary

dividends.

(2) Provide for Year 2000 depreciation and amortization on differences between current fair values and carrying

amounts of Sage's identifiable net assets as follows:

Page 102: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

102

Developing the eliminations for Example 7.3 (contd.)

Cost of Goods Sold

Operating Expenses

Inventories sold $ 26,000

Building depreciation 2,000 $ 2,000

Machinery depreciation 10,000

Leasehold amortization 5,000

Totals $ 43,000 $ 2,000

Page 103: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

103

Developing the eliminations for Example 7.3 (contd.)

(3) Allocate unamortized differences between combination date current fair values and carrying amounts to appropriate assets.

(4) Establish minority interest in net assets of subsidiary at beginning of year ($60,750), less minority interest share of dividends declared by subsidiary during year ($40,000 x 0.05=$2,000).(Income tax effects are disregarded.)

Page 104: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

104

Developing the eliminations for Example 7.3 (contd.)

(b)Minority Interest in Net Income of Subsidiary 2,250

Minority Interest in Net Assets of Subsidiary

2,250

Page 105: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

105

Developing the eliminations for Example 7.3 (contd.) To establish minority interest in subsidiary’s

adjusted net income for Year 2000 as follows: Net income of subsidiary $ 90,000 Net reduction of elimination (a) ($43,000 +$2,000) (45,000) Adjuste net income of subsidiary $45,000 Minority interest share ($45,000 x 0.05) $ 2,250

Page 106: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

106

Notes to the elimination entries for Example 7.3 (contd.)1. The working paper eliminations at the time of business combination is as

follows (i.e., 12/31/1999 or 1/1/2000):

Common Stock 400,000

Add. Paid-in Cap. 235,000

Retained Earnings 334,000

Plant Assets 190,000

Leashold 30,000

Inventory 26,000

Goodwill 38,000b

Investment in Sage 1,192,250

Minority Interest 60,750a

Page 107: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

107

Notes (contd.)

2. The working paper eliminations for Post Corporation and subsidiary on 12/31/2000 are doing the follows:

a. Eliminate stockholders’ equity of subsidiary as of 1/1/2000.

b. Increase the assets (i.e., plant assets and Leashold) of the subsidiary to the fair value on the business combination date adjusted for depreciation,

Page 108: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

108

Notes (contd.)

c. The recognition of additional depreciation expense due to asset step up and the recognition of additional cost of goods sold due to inventory step-up (assuming FIFO).

d. The recognition of goodwill adjusted for the goodwill amortization,

Page 109: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

109

Notes (contd.)

e. Elimination of intercompany investment income – post (due to income of Post and Sage will be consolidated in the consolidated income statement).

(all the above accounts are debited in the elimination entries)

(the following accounts are credited in the elimination entries)

Page 110: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

110

Notes (contd.)

f. Elimination of investment in sage account balance (due to the assets and liabilities of both companies are to be combined in the consolidated balance sheet statement).

g. Recognize minority interest as a liability ($60,750- $2,000 div. for subsidiary).

h. Elimination of dividends declared by Sage ($40,000= 38,000+2000).

Page 111: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

111

Notes :(contd.)

The balance of investment account is $1,196,050. The components of this balance include:

1,192,250 (beg. Balance)

+ 42,750 a

– 950 b

– 38,000 c

1,196,050

a.Post’s share of net increase in Sage’s income of 2000 after adjusting for depreciation exp., etc. (i.e., 85,500 - 42,750). b.amor. of goodwill c.Post’s share of dividends.

Page 112: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

112

Working Paper for Example 7.3: Consolidated Financial Statements for year Ended 12/31/2000

POST CORPORATION AND SUBSIDIARYWorking Paper for Consolidated Financial Statements

For Year Ended Dec. 31,2000Income Statement Post

Corp.Sage

CompanyEliminations

Inc. (Dec.)Consolidated

Revenue:

Net Sales 5,611,000 1,089,000 6,700,000

Intercompany investment income 42,750 (a) (42,750)

Total revenue 5,653,750 1,089,000 (42,750) 6,700,000Costs and expenses:

Costs of goods sold 3,925,000 700,000 (a) 43,000 4,668,000 Operating expenses 556,950* 129,000 (a) 2,000 687,950 Interest and income taxes expense 710,000 170,000 880,000 Minority interest in net income of subsidiary (b) 2,250 2,250

Total costs and expenses 5,191,950 999,000 47,250 † 6,238,200Net Income 461,800 90,000 (90,000) 461,800

Page 113: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

113

Working Paper for Example 7.3: Consolidated Financial Statements for year Ended 12/31/2000 (contd.) Contd.

Statement of Retained Earnings

Post Corp.

Sage Company

Eliminations Inc. (Dec.)

Consolidated

Retained earnings, beginning of year 1,050,000 334,000 (a) (334,000) 1,050,000Net income 461,800 90,000 (90,000) 461,800 Subtotal 1,511,800 424,000 (424,000) 1,511,800Dividends declared 158,550 40,000 (a) (40,000)‡ 158,550Retained earnings, end of year 1,353,250 384,000 (384,000) 1,353,250

Page 114: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

114

Working Paper for Example 7.3: Consolidated Financial Statements for year Ended 12/31/2000 (contd.) Contd.Balance Sheet/

AssetsPost Corp.

Sage Company

Eliminations Inc. (Dec.)

Consolidated

Inventories 861,000 439,000 1,300,000Other current assets 639,000 371,000 1,010,000Investment in Sage Company common stock 1,196,050 (a)(1,196,050)Plant assets (net) 3,600,000 1,150,000 (a) 176,000 4,926,000Leasehold (net) (a) 25,000 25,000Goodwill (net) 95,000 (a) 37,050 132,050

Total assets 6,391,050 1,960,000 (958,000) 7,393,050

Page 115: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

115

Working Paper for Example 7.3: Consolidated Financial Statements for year Ended 12/31/2000 (contd.) Contd.

Liabilities &Stockholders’ Equity

Post Corp.

Sage Company

Eliminations Inc. (Dec.)

Consolidated

Liabilities 2,420,550 941,000 3,361,550

Minority interest in net assets of subsidiary (a) 58,750

(b) 2,250 61,000Common stock,$1 par 1,057,000 1,057,000

Common stock, $10 par 400,000 (a) (400,000)

Additional paid-in capital 1,560,250 235,000 (a) (235,000) 1,560,250Retained earnings 1,353,250 384,000 (384,000) 1,353,250 Total liabilities & stockholders’ equity 6,391,050 1,960,000 (958,000) 7,393,050

Page 116: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

116

Consolidated Financial Statements for Example 7.3 The consolidated income statement,

statement of retained earnings, and balance sheet of Post Corporation and subsidiary for the year ended December 31, 2000, are as follows (the amounts are from the consolidated column in the previous working paper):

Page 117: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

117

Consolidated Financial Statements for Example 7.3 (contd.)

POST CORPORATION AND SUBSIDIARYConsolidated Income Statement

For Year Ended December 31,2000Net Sales $ 6,700,000

Costs and expenses:

Costs and goods sold $4,668,000

Operating expenses 687,950

Interest and income taxes expense

880,000

Minority interest in net income of subsidiary 2,250

Total costs and expenses 6,238,200

Net income $ 461,800

Basic earnings per share of common stock(1,057,000 shares outstanding) $ 0.44

Page 118: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

118

Consolidated Financial Statements for Example 7.3 (contd.)

POST CORPORATION AND SUBSIDIARYConsolidated Statement of Retained Earnings

For Year Ended December 31,2000

Retained earnings, beginning of year: $ 1,050,000Add: Net income 461,800

Subtotals $1,511,800

Less: Dividends ($0.15 a share) 158,550

Retained earnings, end of year $ 1,353,250

Page 119: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

119

Consolidated Financial Statements for Example 7.3 (contd.)

POST CORPORATION AND SUBSIDIARYConsolidated Balance Sheet

For Year Ended December 31,2000Assets

Current assets:

Inventories $ 1,300,000

Other 1,010,000

Total current assets $ 2,310,000

Plant assets (net) 4,926,000

Intangible assets:

Leasehold (net) $ 25,000

Goodwill (net) 132,050 157,050Total assets $7,393,050

Page 120: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

120

Consolidated Financial Statements for Example 7.3 (contd.) Contd.

Liabilities & Stockholders’ EquityLiabilities

Other than minority interest $3,361,550 Minority interest in net assets of subsidiary 61,000

Total liabilities $3,422,550

Stockholder’s equity:

Common stock, $1 par $1,057,000

Additional paid-in capital 1,560,250

Retained earnings 1,353,250 3,970,500Total liabilities & stockholders’ equity $7,393,050

Page 121: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

121

Closing Entries for Example 7.3

Post Corporation Closing Entries on 12/31/2000

Net Sales 5,611,000

Intercompany Investment Income 42,750

Income Summary 5,653,750To close revenue accounts.

Income Summary 5,191,950

Cost of Goods Sold 3,925,000

Operating Expenses 556,950

Interest and Income Taxes Expense 710,000

To close expense accounts.

Page 122: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

122

Closing Entries for Example 7.3 (contd.)

Contd.Income Summary 461,800

Retained Earnings of Subsidiary ($42,750-$38,000) 4,750Retained Earnings ($461,800-$4,750)

457,050

To close Income Summary account; to transfer net income legally available for dividends to retained earnings; and to segregate 95% share of adjusted net income of subsidiary not distributed as dividends.

Retained Earnings 158,550

Dividends Declared 158,550To close Dividends Declared account.

Page 123: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

123

Closing Entries for Example 7.3 (contd.)

After posting the above closing entries, Post’s Retained Earnings and Retained Earnings of Subsidiary ledger accounts are as follows:

Page 124: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

124

Closing Entries for Example 7.3 (contd.)

Date Explanation Debit Credit Balance199912/31 Balance 1,105,000 cr200012/31 Close net income

available for dividends 457,050 1,507,050 cr 31 Close Dividends

Declared account 158,550 1,348,500 cr

Retained Earnings

Page 125: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

125

Closing Entries for Example 7.3 (contd.)

Date Explanation Debit Credit Balance200012/31 Close net income not

available for dividends 4,750 4,750 cr

Retained Earnings of Subsidiary

Page 126: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

126

Closing Entries for Example 7.3

The retained earnings of subsidiary account balance can be reconciled to the increase in Post’s investment ledger account as follows:

Page 127: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

127

Closing Entries for Example 7.3

Reconciliation of Undistributed Earnings of Subsidiary

Undistributed earnings of subsidiary,

year ended Dec. 31, 2000 $4,750

Less: Amortization of goodwill acquired

by parent company in business

combination 950

Increase in balance of Investment in

Sage Company Common Stock ledger

account during 2000 $3,800

Page 128: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

128

Closing Entries for Example 7.3

In addition, the total ending balances of Post is equal to consolidated retained earnings as showed below:

Page 129: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

129

Closing Entries for Example 7.3

Total of Parent Company’s Two Retained Earnings Account Balances Equals Consolidated Retained Earnings

Balances, Dec. 31, 2000:

Retained earning $1,348,500

Retained earning of subsidiary 4,750

Total $1,353,250

Page 130: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

130

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination Continued with the Post Corporation-

Sage Company example, assuming that on 11/22/2001 (the second year after business combination), Sage company declared a dividend of $50,000, payable 12/17/2001, to stockholders of record 12/1/2001.

Page 131: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

131

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination (contd.) Sage had a net income of $105,000 for

the year ended 12/31/2001. Based on 95% of ownership, Post’s

share in net income and dividend were $99,750 and $47,500, respectively.

Selected ledger accounts for Post Corp. are as follows after posting subsidiary related income and dividends:

Page 132: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

132

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination (contd.)

Investment in Sage Company Stock

1,192,250 dr52,250

Direct out-of-pocketcosts of businesscombination

311,140,000 dr1,140,000

Issuance of commonstock in business combination

12/311999

BalanceCreditDebitExplanationDate

Page 133: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

133

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination (contd.) Contd.

1,197,000 dr42,750

Amortization ofdifferences betweencurrent fair values andcarrying amounts ofSage’s identifiable netassets

311,239,750 dr85,500Net income of Sage12/31

1,196,050 dr950Amortization ofgoodwill

31

1,154,250 dr38,000Dividend declared by Sage

11/242000

BalanceCreditDebitExplanationDate

Page 134: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

134

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination (contd.) Contd.

1,230,250 dr18,050*

Amortization ofdifferences betweencurrent fair values andcarrying amounts ofSage’s identifiable netassets

311,248,300 dr99,750Net income of Sage12/31

1,229,300 dr950Amortization ofgoodwill

31

1,148,550 dr47,500Dividend declared by Sage

11/222001

BalanceCreditDebitExplanationDate

Page 135: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

135

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination (contd.)

Intercompany Investment Income

42,750 cr42,750

Amortization ofdifferences betweencurrent fair values andcarrying amounts ofSage’s identifiable netassets

31

- 0 -42,750Closing entry 31

85,500 cr85,500Net income of Sage12/312000

BalanceCreditDebitExplanationDate

Page 136: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

136

Example 7.4 – Equity Method for Partially Owned Purchased Subsidiary for Second Year after Business Combination (contd.) Contd.

81,700 cr18,050*

Amortization ofdifferences betweencurrent fair values andcarrying amounts ofSage’s identifiable netassets

3199,750 cr99,750Net income of Sage12/31

2001BalanceCreditDebitExplanationDate

$ 18,050 Post Corporation’s share 9$19,000 x 0.95)$ 19,000 Total amortization applicable to 2001

5,000 Leasehold amortization ($30,000/6)10,000 Machinery depreciation ($50,000/5)

$ 4,000* Building depreciation($80,000/20)

Page 137: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

137

Developing the Elimination

The working paper eliminations for 12/31/2001, are developed in the similar way as for the eliminations for 12/31/2000. The are as follows:

Page 138: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

138

Developing the Elimination (contd.)Post corporation and Subsidiary

Working Paper EliminationsDecember 31,2001

4,750 Retained Earnings of Subsidiary-Post

2,000 Operating Expenses-Sage17,000 Cost of Goods Sold-Sage36,100 Goodwill (net)-Post($37,050-$950)

20,000 Leasehold(net)-Sage ($25,000-$5,000)

162,000 Plant Assets(net)-Sage($176,000-$14,000)81,700 Intercompany Investment Income-Post

379,250 Retained Earnings-Sage($384,000-$4,750)

235,000 Additional Paid-in Capital–Sage400,000(a)Common Stock–Sage

Page 139: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

139

Developing the Elimination (contd.)

Contd.

58,500Minority Interest in Net Assets of Subsidiary ($61,000 - $2,500)

50,000Dividends Declared-Sage1,229,300

Investment in Sage Company Common Stock-Post

Page 140: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

140

Developing the Elimination (contd.)

The elimination is to carry out the following:

(a) Eliminate intercompany investment, equity accounts of subsidiary at the

beginning of year, and subsidiarydividend.

(b) Provide for Year 2000 depreciation and amortization on differences

between current fair values and carrying amounts of Sage's identifiable net assets as follows:

Page 141: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

141

Developing the Elimination (contd.)

$ 2,000$ 17,000Totals

5,000Leasehold amortization

10,000Machinery depreciation

$ 2,000$ 2,000Building depreciation

Operating Expenses

Cost of Goods Sold

Page 142: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

142

Developing the Elimination (contd.)

(c) Allocate unamortized differences of the asset step-up.

(d) Establish minority interest in net assets of subsidiary at beginning of year ($61,000), less minority interest share of dividends declared by subsidiary during year ($50,000 x 0.05=$2,500).

(Income tax effects are disregarded.)

Page 143: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

143

Developing the Elimination (contd.)

$105,000 Net income of subsidiary

(19,000) Net reduction in elimination (a) ($17,000+ $2,000)

$ 86,000 Adjusted net income of subsidiary

To establish minority interest in subsidiary’s adjusted net income for Year 2001 as follows:

4,300 Minority Interest in Net Assets

of Subsidiary

$ 4,300 Minority interest share ($86,000 x 0.05)

4,300(b)Minority Interest in Net Income of Subsidiary

Page 144: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

144

Working Paper for Consolidated Financial Statements The eliminations for Post Corp. and

subsidiary described above are illustrated in the following partial working paper for consolidated financial statements. The amounts presented for Post Corp. are assumed.

Page 145: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

145

Working Paper for Consolidated Financial Statements (contd.)

POST CORPORATION AND SUBSIDIARYPartial Working Paper for Consolidated Financial Statements

For Year Ended Dec. 31,2001

1,547,300(434,250)439,0001,542,550Retained earnings, end of year

158,550(a)(50,000) †50,000158,550Dividends declared1,705,850(484,250)489,0001,701,100 Subtotal

352,600 (105,000)*105,000352,600Net income1,353,250(a) (379,250)384,0001,348,500

Retained earnings, beginning of year

ConsolidatedEliminations Inc. (Dec.)

Sage Company

Post Corp.

Statement of Retained Earnings

* Decrease in intercompany investment income ($81,700), plus total increase in costs and expenses ($17,000 + $2,000 + $4,300), equals $ 105,000.

† A decrease in dividends and an increase in retained earnings.

Page 146: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

146

Working Paper for Consolidated Financial Statements (contd.) Contd.

(a) (4,750)4,750Retained earnings of subsidiary

1,547,300(434,250)439,0001,542,550Retained earnings

62,800(a) 58,5000(b) 4,300

Minority interest in net assets of subsidiary

1,560,250(a) (235,000)235,0001,560,250Additional paid-in capital

4,164,550(1,074,000)1,074,0004,164,550 Total stockholders’ equity

xxxx,xxx(1,011,200)x,xxx,xxxx,xxx,xxx Total liabilities & stockholders’ equity

(a) (400,000)400,000Common stock, $10 par1,057,0001,057,000Common stock,$1 par

xxx,xxx62,800xxx,xxxx,xxx,xxx Total liabilities

ConsolidatedEliminations Inc. (Dec.)

Sage Company

Post Corp.

Balance Sheet

Page 147: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

147

Working Paper for Consolidated Financial Statements (contd.) The 12/31/2001 balance of the minority

interest in net assets of subsidiary may be verified as follows:

$ 62,800Minority interest in net assets of subsidiary ($1,256,000 x 0.05)

$1,256,000Sage’s adjusted stockholders’ equity, Dec. 31,2001

182,000

Add: Unamortized difference between combination date current fair values and carrying amounts of Sage’s identifiable net assets ($162,000+ $20,000)

$1,074,000Sage Company’s total stockholders’ equity, Dec. 31, 2001

Page 148: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

148

Closing Entries Post Corp.’s share of the undistributed

earnings of Sage Company for 2001 is $34,200, computed as follows:

$ 34,200

Post’s share of amount of Sage’s adjusted net income not distributed as dividends

47,500Less : Post’s share of dividends declared by Sage ($50,000 x 0.95)

$ 81,700

Adjusted net income of Sage Company recorded by Post Corporation in Intercompany Investment Income ledger account (p.632)

Page 149: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

149

Closing Entries (contd.)

The following are the partial closing entries of Post on 12/31/2001:

318,400Retained earnings (352,600-34,200)

34,200

Retained Earnings of Subsidiary (81,700-47,500)

461,800Income Summary

Page 150: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

150

Closing Entries (contd.)

Following the posting of the closing entries, the two ledger accounts of retained earnings of Post are as follows:

Page 151: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

151

Closing Entries (contd.)Retained Earnings

1,666,900 cr318,400Close net income available for dividends

12/312001

2000

1,348,500 cr158,550Close Dividends Declared account

311,507,050 cr457,050

Close net income available for dividends

12/31

1,508,350 cr158,550Close Dividends Declared account

31

1,050,000 crBalance12/311999

BalanceCreditDebitExplanationDate

Page 152: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

152

Closing Entries (contd.)

Retained Earnings of Subsidiary

38,950 cr34,200Close net income notavailable for dividends

12/312001

2000

4,750 cr4,750Close net income notavailable for dividends

12/31

BalanceCreditDebitExplanationDate

Page 153: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

153

Closing Entries (contd.)

The total balances of these two retained earnings is equal to consolidated retained earnings ( $1,508,350+38,950= $1,547,300).

Also, the $38,950 balance of retained earnings of subsidiary represents Post’s share of the undistributed earnings of Sage since 12/31/99.

Page 154: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

154

Closing Entries (contd.) The undistributed earnings of Sage may be

reconciled to the increase in Post’s Investment ledger account balance as follows:

$ 37,050

Increase in balance of Investment in Sage Company Common Stock ledger account since Dec. 31, 1999, date of business combination ($1,229,300 - $1,192,250)

1,900

Less : Amortization of goodwill acquired in business combination ($950 x 2)

$ 38,950Undistributed earnings of subsidiary

Page 155: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

155

Comments on Equity Method of Accounting The equity method of accounting for a

subsidiary’s operation is preferable to the cost method for the following reasons:

1. The equity method emphasizes economic substance of the parent

– subsidiary relationship. The cost method emphasizes the legal form

of the relationship.

Page 156: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

156

Comments on Equity Method of Accounting (contd.)

2. The equity method allows the use of parent company journal entries to reflect many items that must be included only in working paper elimination in the cost method.

3. The equity method facilitates issuance of separate financial statements for the parent company.

Page 157: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

157

Comments on Equity Method of Accounting (contd.)

4. Except when intercompany profits (gains) or losses exist

in assets or liabilities to be consolidated, the parent

company’s net income and combined retained earnings account balances are identical in the equity method for the related consolidated amounts.

Page 158: ACCT 501 Chapter 7 Consolidated Financial Statements: Subsequent to Date of Purchase- Type Business Combination

Consolidated FS-Subsequent to date of purchase type

158

Comments on Equity Method of Accounting (contd.)

5. the cost method is not considered appropriate for accounting for

a pooled subsidiary’s operations. Thus, this textbook emphasizes the

equity method of accounting for a subsidiary’s operations. Note: Regardless whether the cost

method or the equity method is used, consolidated financial statement amounts are the same.