Assume the Parent company acquires its subsidiary by exchanging 35,000 shares of its Common Stock, with a
Question:
Assume the Parent company acquires its subsidiary by exchanging 35,000 shares of its Common Stock, with a fair value on the acquisition date of $60 per share, for all of the outstanding voting shares of the investee. In its analysis of the investee company, the parent values all of the subsidiary’s assets and liabilities at an amount equaling their book values except for an unrecorded Patent owned by the subsidiary with a fair value of $200,000. Any further discrepancy between purchase price and the book value of the subsidiary’s Stockholders’ Equity is attributed to expected synergies to be realized by the consolidated company as a result of the acquisition.
- How much is the consideration paid to acquire the subsidiary on the acquisition date?
- How much Goodwill is recognized?
- Prepare the consolidation worksheet on the date of acquisition given the balance sheets of the parent and subsidiary on that date.
Consolidation Entries | |||||||
Parent | Subsidiary | Dr | Cr | Consolidated | |||
Assets: | |||||||
Cash | 100,600 | 55,000 | |||||
Accounts receivable | 75,000 | 180,000 | |||||
Inventory | 550,000 | 225,000 | |||||
Equity investment | 2,100,000 | ||||||
Property, plant and equipment (PPE), net | 2,500,000 | 850,000 | |||||
Patent | |||||||
Goodwill | |||||||
5,325,600 | 1,310,000 | ||||||
Liabilities and stockholders' equity: | |||||||
Accounts payable | 78,000 | 85,000 | |||||
Accrued liabilities | 225,000 | 135,000 | |||||
Long-term liabilities | 450,000 | 500,000 | |||||
Common stock | 1,884,600 | 350,000 | |||||
APIC | 2,141,000 | 150,000 | |||||
Retained earnings | 547,000 | 90,000 | |||||
5,325,600 | 1,310,000 | 0 | 0 |
Intermediate Accounting
ISBN: 978-0324659139
11th edition
Authors: Loren A. Nikolai, John D. Bazley, Jefferson P. Jones