Accounts Allison Consolidation Entries Mathias Debit Credit Income Statement Sales $ (6,840,000) $ (4,010,000) Cost of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Accounts Allison Consolidation Entries Mathias Debit Credit Income Statement Sales $ (6,840,000) $ (4,010,000) Cost of goods sold 4,808,000 2,571,500 Depreciation expense 985,000 343,000 Amortization expense 485,000 136,000 Interest expense 99,000 82,000 Equity earnings in Mathias (525,500) Net income $ (988,500) $ (877,500) Statement of Retained Earnings Retained earnings 1/1 (5,560,000) (2,023,750) Net income (above) (988,500) (877,500) Dividends declared 560,000 50,000 Retained earnings 12/31 $ (5,988,500) $ (2,851,250) Balance Sheet Cash Accounts receivable Inventories Investment in Mathias Equipment (net) Patents $ 108,000 $ 176,000 1,060,000 280,000 1,920,000 895,000 6,863,250 3,920,000 2,129,000 150,000 Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock 2,235,000 1,560,000 502,000 $ 16,758,250 $ 5,040,000 (1,569,750) (488,750) (1,000,000) (1,200,000) (8,200,000) (500,000) Retained earnings 12/31 (5,988,500) (2,851,250) Total liabilities and equity $ (16,758,250) $ (5,040,000) $ 0 $ 0 Consolidated Totals $ 10,850,000 7,379,500 1,328,000 Allison Corporation acquired all of the outstanding voting stock of Mathias, Incorporated, on January 1, 2023, in exchange for $6,326,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year- ends. At the acquisition date, Mathias's stockholders' equity was $2,110,000 including retained earnings of $1,610,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: Consideration transferred Mathias stockholders' equity Excess fair over book value $ 6,326,000 2,110,000 $ 4,216,000 to unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $ 976,000 2,720,000 (210,000) 3,486,000 $ 730,000 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: Year 2023 2024 Dividends Income $ 438,750 $ 25,000 877,500 50,000 No asset impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2024, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Income Statement Sales Cost of goods sold Items Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income Statement of Retained Earnings Retained earnings, 1/1 Net income (above) Dividends declared Retained earnings, 12/31 Balance Sheet Cash Accounts receivable Inventory Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings, 12/31 Total liabilities and equity Allison $ (6,840,000) 4,808,000 985,000 485,000 99,000 (525,500) $ (988,500) $ (5,560,000) (988,500) 560,000 $ (5,988,500) $ 108,000 1,060,000 1,920,000 6,863,250 3,920,000 150,000 2,235,000 502,000 $ 16,758,250 $ (1,569,750) (1,000,000) (8,200,000) (5,988,500) $ (16,758,250) Mathias $ (4,010,000) 2,571,500 343,000 136,000 82,000 0 $ (877,500) $ (2,023,750) (877,500) 50,000 $ (2,851,250) $ 176,000 280,000 895,000 0 2,129,000 0 1,560,000 0 $ 5,040,000 $ (488,750) (1,200,000) (500,000) (2,851,250) $ (5,040,000) Accounts Allison Consolidation Entries Mathias Debit Credit Income Statement Sales $ (6,840,000) $ (4,010,000) Cost of goods sold 4,808,000 2,571,500 Depreciation expense 985,000 343,000 Amortization expense 485,000 136,000 Interest expense 99,000 82,000 Equity earnings in Mathias (525,500) Net income $ (988,500) $ (877,500) Statement of Retained Earnings Retained earnings 1/1 (5,560,000) (2,023,750) Net income (above) (988,500) (877,500) Dividends declared 560,000 50,000 Retained earnings 12/31 $ (5,988,500) $ (2,851,250) Balance Sheet Cash Accounts receivable Inventories Investment in Mathias Equipment (net) Patents $ 108,000 $ 176,000 1,060,000 280,000 1,920,000 895,000 6,863,250 3,920,000 2,129,000 150,000 Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock 2,235,000 1,560,000 502,000 $ 16,758,250 $ 5,040,000 (1,569,750) (488,750) (1,000,000) (1,200,000) (8,200,000) (500,000) Retained earnings 12/31 (5,988,500) (2,851,250) Total liabilities and equity $ (16,758,250) $ (5,040,000) $ 0 $ 0 Consolidated Totals $ 10,850,000 7,379,500 1,328,000 Allison Corporation acquired all of the outstanding voting stock of Mathias, Incorporated, on January 1, 2023, in exchange for $6,326,000 in cash. Allison intends to maintain Mathias as a wholly owned subsidiary. Both companies have December 31 fiscal year- ends. At the acquisition date, Mathias's stockholders' equity was $2,110,000 including retained earnings of $1,610,000. At the acquisition date, Allison prepared the following fair-value allocation schedule for its newly acquired subsidiary: Consideration transferred Mathias stockholders' equity Excess fair over book value $ 6,326,000 2,110,000 $ 4,216,000 to unpatented technology (8-year remaining life) to patents (10-year remaining life) to increase long-term debt (undervalued, 5-year remaining life) Goodwill $ 976,000 2,720,000 (210,000) 3,486,000 $ 730,000 Postacquisition, Allison employs the equity method to account for its investment in Mathias. During the two years following the business combination, Mathias reports the following income and dividends: Year 2023 2024 Dividends Income $ 438,750 $ 25,000 877,500 50,000 No asset impairments have occurred since the acquisition date. Individual financial statements for each company as of December 31, 2024, follow. Parentheses indicate credit balances. Dividends declared were paid in the same period. Income Statement Sales Cost of goods sold Items Depreciation expense Amortization expense Interest expense Equity earnings in Mathias Net income Statement of Retained Earnings Retained earnings, 1/1 Net income (above) Dividends declared Retained earnings, 12/31 Balance Sheet Cash Accounts receivable Inventory Investment in Mathias Equipment (net) Patents Unpatented technology Goodwill Total assets Accounts payable Long-term debt Common stock Retained earnings, 12/31 Total liabilities and equity Allison $ (6,840,000) 4,808,000 985,000 485,000 99,000 (525,500) $ (988,500) $ (5,560,000) (988,500) 560,000 $ (5,988,500) $ 108,000 1,060,000 1,920,000 6,863,250 3,920,000 150,000 2,235,000 502,000 $ 16,758,250 $ (1,569,750) (1,000,000) (8,200,000) (5,988,500) $ (16,758,250) Mathias $ (4,010,000) 2,571,500 343,000 136,000 82,000 0 $ (877,500) $ (2,023,750) (877,500) 50,000 $ (2,851,250) $ 176,000 280,000 895,000 0 2,129,000 0 1,560,000 0 $ 5,040,000 $ (488,750) (1,200,000) (500,000) (2,851,250) $ (5,040,000)
Expert Answer:
Answer rating: 100% (QA)
To analyze the provided financial information lets calculate some key ratios and ... View the full answer
Related Book For
Advanced Accounting
ISBN: 978-1259444951
13th edition
Authors: Joe Ben Hoyle, Thomas Schaefer, Timothy Doupni
Posted Date:
Students also viewed these accounting questions
-
Allison Corporation acquired all of the outstanding voting stock of Mathias, Inc., on January 1, 2017, in exchange for $5,875,000 in cash. Allison intends to maintain Mathias as a wholly owned...
-
I need help on this read from bottom to top. Image transcription text 7"} The second ?nancial statement to prepare is the statement of retained earnings. To determine the ending balance of...
-
A client of Park Street's expected a delivery of samples for an event on Friday evening. The order was setup correctly by Park Street, however the vendor that was hired to pick up and deliver the...
-
Hearty Western Foods, one of the nation's largest consumer products firms, is trying to decide whether it should spend $5 million to test market a new ready-to-eat product (called Kidwich), to...
-
As the Sports Physical Therapy clinic grows, management is considering moving to a larger database management system, where the clients perform the presentation functions, a database server performs...
-
Imagine you are the legal adviser to a country that has just gained independence after years of colonization. What are the advantages and disadvantages of continuing to utilize the legal system...
-
Kansas Company uses a standard cost accounting system. In 2017, the company produced 28,000 units. Each unit took several pounds of direct materials and 1.6 standard hours of direct labor at a...
-
Handshake owns and manages a small manufacturing business in Narok town. The following balances have been extracted from his books of account at 31 December 2018: Dr Cr Sh. Sh. Capital 1,711,200...
-
June 1. 10,000 shares of common stock are issued at a par value of $2.00 each. June 3. Cash sales of $3,500 and credit sales of $450 are recorded. June 10. $2,200 is paid for office rent and $3,500...
-
What are the conditions under which the WACC is an appropriate hurdle rate for a firms investments?
-
What does an optimal capital structure imply for a firms value and cost of capital?
-
Explain why an increase in the interest rate reduces the amount of residential investment.
-
When the stock market crashes, what influence does it have on investment, consumption, and aggregate demand? Why? How should the Federal Reserve respond? Why?
-
Does a firms debt policy matter and is there an optimal capital structure?
-
Multiple Choice Questions: 1) A company may prefer to use residual income over return on investment for performance evaluation because: A) Return on investment is absolute figure but residual income...
-
(a) Prove that form an orthonormal basis for R3 for the usual dot product. (b) Find the coordinates of v = (1, 1, 1)T relative to this basis. (c) Verify formula (5.5) in this particular case. 48-65...
-
Use the numbers for the alcohol and tobacco category from the table in the Application "Goods with a Large Consumer Surplus Loss from Price Increases" to draw a figure that illustrates the roles that...
-
Change the answer given in the Challenge Solution for the short run rather than for the long run.
-
Because many consumers choose between coffee and tea, the coffee and tea demand functions depend on both prices. Suppose the demand curves for coffee and tea are where \(Q_{c}\) is the quantity of...
Study smarter with the SolutionInn App