The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.90 per share on January 1, 2017. The remaining 20 percent of Devine's shares also traded actively at $6.90 per share before and after Holtz's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine's underlying accounts except that a building with a 5-year future life was undervalued by $52,500 and a fully amortized trademark with an estimated 10-year remaining life had a $71,000 fair value. At the acquisition date, Devine reported common stock of $100,000 and a retained earnings balance of $249,500. Following are the separate financial statements for the year ending December 31, 2018: Holtz Devine, Inc. Sales $ Corporation (837,000) 292,000 $ (394,500) Cost of goods sold Operating expenses Dividend income 324,000 (16,000) 154,000 79,500 8 Net income $ (237,000) $ (161,000) $ Retained earnings, 1/1/18 Net income (above) (767,800) (237,000) 80,000 $ (319,500) (161,000) 20,000 Dividends declared Retained earnings, 12/31/18 $ (924,000) $ (460,500) Current assets $ $ 253,500 Investment in Devine, Inc Buildings and equipment (net) Trademarks 323,500 552,000 857,500 151,000 8 408,000 195,000 $856,500 Total assets $ 1,884,000 $ (640,000) Liabilities $ (296,000) Common stock (320,000) (924,000) (100,000) (460,500) Retained earnings, 12/31/18 (above) Total liabilities and equities $ (1,884,000) $ (856,500) At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2018. b. Prepare a 2018 consolidated income statement for Holtz and Devine. c. If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Complete this question by entering your answers in the tabs below. Required A Required B Required C Required A Required B Required C Prepare a worksheet to consolidate these two companies as of December 31, 2018. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.) Show less A HOLTZ CORPORATION AND DEVINE, INC. Consolidation Worksheet For Year Ending December 31, 2018 Accounts Holtz Corporation Devine Inc. Consolidation Entries Credit Debit Noncontrolling Consolidated Totals Interest Sales $ (837,000) Cost of goods sold S (394,500) 154,000 79,500 292,000 Operating expenses 324,000 Dividend income (16,000) 0 S Separate company net income $ (237,000) (161,000) Consolidated net income S 0 NI attributable to noncontrolling interest NI attributable to Holtz Corp. 0 Retained earnings, 1/1 $ (767,000) S (319,500) Net income (161,000) (237,000) 80,000 Dividends declared 20,000 $ (924,000) S (460,500) 0 S 323,500 $ 253,500 552,000 0 857,500 408.000 151,000 195,000 0 0 $ 1,884,000 $ 850,500 0 $ (640,000) S (296,000) (320,000) (100,000) (924,000) (460,500) S $ (1,884,000) (856,500) 0 <Required A Retained earnings, 12/31 Current assets Investment in Devine Buildings and equipment (net) Trademarks Goodwill Total assets Liabilities Common stock Retained earnings, 12/31 NCI in Devine, 1/1 NCI in Devine, 12/31 Total liabilities and equities $ 0 S 0 Required B > 0 S S S S D At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2018. b. Prepare a 2018 consolidated income statement for Holtz and Devine. c. If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a 2018 consolidated income statement for Holtz and Devine. (Enter all amounts as positive values.) HOLTZ CORPORATION AND DEVINE, INC. Consolidated Income Statement For Year Ending December 31, 2018 Total expenses 0 S 0 S 0 < Required A Required C > To noncontrolling interest To Holtz Corporation Following are the separate financial statements for the year ending December 31, 2018: Devine, Inc. Sales $ (394,500) Cost of goods sold Operating expenses Dividend income Holtz Corporation $ (837,000) 292,000 324,000 (16,000) (237,000) 154,000 79,500 8 Net income $ $ (161,000) $ Retained earnings, 1/1/18 Net income (above) Dividends declared (767,000) (237,000) 80,000 (924,000) $ (319,500) (161,000) 20,000 Retained earnings, 12/31/18 $ $ (460,500) Current assets $ $ 253,500 Investment in Devine, Inc. Buildings and equipment (net) 323,500 552,000 857,500 151,000 8 408,000 195,000 Trademarks Total assets $ 1,884,000 $ 856,500 Liabilities $ (640,000) $ (296,000) Common stock Retained earnings, 12/31/18 (above) (320,000) (924,000) (100,000) (460,500) Total liabilities and equities $ (1,884,000) $ (856,500) At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2018. b. Prepare a 2018 consolidated income statement for Holtz and Devine. c. If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Complete this question by entering your answers in the tabs below. Required A Required B Required C If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Goodwill to < Required B Required C > The Holtz Corporation acquired 80 percent of the 100,000 outstanding voting shares of Devine, Inc., for $6.90 per share on January 1, 2017. The remaining 20 percent of Devine's shares also traded actively at $6.90 per share before and after Holtz's acquisition. An appraisal made on that date determined that all book values appropriately reflected the fair values of Devine's underlying accounts except that a building with a 5-year future life was undervalued by $52,500 and a fully amortized trademark with an estimated 10-year remaining life had a $71,000 fair value. At the acquisition date, Devine reported common stock of $100,000 and a retained earnings balance of $249,500. Following are the separate financial statements for the year ending December 31, 2018: Holtz Devine, Inc. Sales $ Corporation (837,000) 292,000 $ (394,500) Cost of goods sold Operating expenses Dividend income 324,000 (16,000) 154,000 79,500 8 Net income $ (237,000) $ (161,000) $ Retained earnings, 1/1/18 Net income (above) (767,800) (237,000) 80,000 $ (319,500) (161,000) 20,000 Dividends declared Retained earnings, 12/31/18 $ (924,000) $ (460,500) Current assets $ $ 253,500 Investment in Devine, Inc Buildings and equipment (net) Trademarks 323,500 552,000 857,500 151,000 8 408,000 195,000 $856,500 Total assets $ 1,884,000 $ (640,000) Liabilities $ (296,000) Common stock (320,000) (924,000) (100,000) (460,500) Retained earnings, 12/31/18 (above) Total liabilities and equities $ (1,884,000) $ (856,500) At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2018. b. Prepare a 2018 consolidated income statement for Holtz and Devine. c. If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Complete this question by entering your answers in the tabs below. Required A Required B Required C Required A Required B Required C Prepare a worksheet to consolidate these two companies as of December 31, 2018. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.) Show less A HOLTZ CORPORATION AND DEVINE, INC. Consolidation Worksheet For Year Ending December 31, 2018 Accounts Holtz Corporation Devine Inc. Consolidation Entries Credit Debit Noncontrolling Consolidated Totals Interest Sales $ (837,000) Cost of goods sold S (394,500) 154,000 79,500 292,000 Operating expenses 324,000 Dividend income (16,000) 0 S Separate company net income $ (237,000) (161,000) Consolidated net income S 0 NI attributable to noncontrolling interest NI attributable to Holtz Corp. 0 Retained earnings, 1/1 $ (767,000) S (319,500) Net income (161,000) (237,000) 80,000 Dividends declared 20,000 $ (924,000) S (460,500) 0 S 323,500 $ 253,500 552,000 0 857,500 408.000 151,000 195,000 0 0 $ 1,884,000 $ 850,500 0 $ (640,000) S (296,000) (320,000) (100,000) (924,000) (460,500) S $ (1,884,000) (856,500) 0 <Required A Retained earnings, 12/31 Current assets Investment in Devine Buildings and equipment (net) Trademarks Goodwill Total assets Liabilities Common stock Retained earnings, 12/31 NCI in Devine, 1/1 NCI in Devine, 12/31 Total liabilities and equities $ 0 S 0 Required B > 0 S S S S D At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2018. b. Prepare a 2018 consolidated income statement for Holtz and Devine. c. If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Complete this question by entering your answers in the tabs below. Required A Required B Required C Prepare a 2018 consolidated income statement for Holtz and Devine. (Enter all amounts as positive values.) HOLTZ CORPORATION AND DEVINE, INC. Consolidated Income Statement For Year Ending December 31, 2018 Total expenses 0 S 0 S 0 < Required A Required C > To noncontrolling interest To Holtz Corporation Following are the separate financial statements for the year ending December 31, 2018: Devine, Inc. Sales $ (394,500) Cost of goods sold Operating expenses Dividend income Holtz Corporation $ (837,000) 292,000 324,000 (16,000) (237,000) 154,000 79,500 8 Net income $ $ (161,000) $ Retained earnings, 1/1/18 Net income (above) Dividends declared (767,000) (237,000) 80,000 (924,000) $ (319,500) (161,000) 20,000 Retained earnings, 12/31/18 $ $ (460,500) Current assets $ $ 253,500 Investment in Devine, Inc. Buildings and equipment (net) 323,500 552,000 857,500 151,000 8 408,000 195,000 Trademarks Total assets $ 1,884,000 $ 856,500 Liabilities $ (640,000) $ (296,000) Common stock Retained earnings, 12/31/18 (above) (320,000) (924,000) (100,000) (460,500) Total liabilities and equities $ (1,884,000) $ (856,500) At year-end, there were no intra-entity receivables or payables. a. Prepare a worksheet to consolidate these two companies as of December 31, 2018. b. Prepare a 2018 consolidated income statement for Holtz and Devine. c. If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Complete this question by entering your answers in the tabs below. Required A Required B Required C If instead the noncontrolling interest shares of Devine had traded for $4.73 surrounding Holtz's acquisition date, what is the impact on goodwill? Goodwill to < Required B Required C >
Expert Answer:
Answer rating: 100% (QA)
Answer Solution Step by Step Explanation Consolidated Income Statement as on December 31 2... 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
-
On December 31, 2012, Paxon Corporation acquired 80 percent of the outstanding common stock of the Saxon Company for $1 billion cash. The balance sheets of Paxon and Saxon, immediately prior to the...
-
On January 1, Patterson Corporation acquired 80 percent of the 100,000 outstanding voting shares of Soriano, Inc., in exchange for $31.25 per share cash. The remaining 20 percent of Sorianos shares...
-
On January 1, 2009, Plymouth Corporation acquired 80 percent of the outstanding voting stock of Sander Company in exchange for $1,200,000 cash. At that time, although Sanders book value was $925,000,...
-
A general ledger trial balance at June 30, 2011, for Millar City is as follows: Millar City uses a purchases basis in accounting for supplies. Open encumbrances are considered constrained by the...
-
Compensating innocent victims of high-risk drivers is problematic for society. An automobile insurance plan (assigned risk plan) is one approach to the problem of providing auto insurance to...
-
List and describe some fields of health psychology which are probably most related to I/O psychology?
-
For each of the following, calculate the standard error of the difference \(\left(s \mathrm{X}^{-} 1-\mathrm{X}^{-} ight.\) 2 ) and the \(t\)-test for independent means. a. N = 6, N = 6, X 1 18.50, $...
-
From the perspective of an organization, explain duality as it relates to the give and receive events of an economic exchange.
-
Write a python program that drawing the following fill two circles with colors. Python Turtle Graphics
-
A thin smooth disk of diameter D is immersed parallel to a uniform stream of velocity U. Assuming laminar flow and using flat-plate theory as a guide, develop an approximate formula for the drag of...
-
What is a Work Breakdown Structure? And provide an illustration (the example must be HRD related)
-
7. Determine the union bound on the probability of symbol error of the following sets of signals: (a) s(t) = kA, OstT with k = 0,1,2,3. (b) Eight signals having equal energy E with signal...
-
Which of the following statements is true regarding the sale of a partnership interest? a. The selling partner's share of partnership liabilities is disregarded in determining the gain or loss on the...
-
Describe specific cultural beliefs around PARKISON DISEASE and how the treatment and management of the disease might be affected by cultural beliefs. Identify strategies that can be used to promote...
-
Consider a Naive Bayes classifier for a binary classification task in a two-dimensional feature space with P(x|C) ~ G(,), P(xC) G (2.2) and P(C) = P(C) = 1, where x = is a sample observation, ; is...
-
a. Define disability insurance, its purpose, and the differences between short and long-term disability insurance coverages. b. For disability insurance, discuss elimination periods and how they are...
-
Which step in the traditional training process is further defined by the terms 'cognitive', 'effective', and 'psychomotor'? 1)Evaluate results 2)Develop objectives 3)Design programs 4)Assess needs
-
Respond to the ethical judgments required based on the following scenarios. Scenario 1. Assume you have collected a sample using MUS and that you have evaluated that sample to calculate a total...
-
The partnership of Winn, Xie, Yang, and Zed has the following balance sheet: Zed is personally insolvent, and one of his creditors is considering suing the partnership for the $10,000 that is...
-
Placid Lake Corporation acquired 80 percent of the outstanding voting stock of Scenic, Inc., on January 1, 2017, when Scenic had a net book value of $400,000. Any excess fair value was assigned to...
-
Go to the website https://www.independentsector.org/governance_ethics_resource_center and download the organizations 33 Principles. Read the explanation for the six principles under the heading of...
-
Study Figure 13.6. Write a short report on Bayers management of its cash flows over the period reported. Figure 13.6 Bayer Group's consolidated statement of cash flows Income after taxes Income taxes...
-
Expenses and revenues are subjective; cash flows are facts. Therefore cash flow statements cannot mislead. Discuss.
-
Repeat Exercise 13.3, but this time work on the assumption that non-current assets that had originally cost :30,000, with accumulated depreciation of :12,000, had been sold during the year ended 31...
Study smarter with the SolutionInn App