Question: a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP. Do not use
a. Disaggregate and document the activity for the 100% Acquisition Accounting Premium (AAP), the controlling interest AAP and the noncontrolling interest AAP.
Do not use negative signs with any of your answers in part a.
| Unamortized | Unamortized | Unamortized | Unamortized | Unamortized | Unamortized | Unamortized | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AAP | 2008 | AAP | 2009 | AAP | 2010 | AAP | 2011 | AAP | 2012 | AAP | 2013 | AAP | |||||
| 1/1/2008 | Amortization | 1/1/2009 | Amortization | 1/1/2010 | Amortization | 1/1/2011 | Amortization | 1/1/2012 | Amortization | 1/1/2013 | Amortization | 1/1/2014 | |||||
| Royalty agreement | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | ||||
| Controlling interest: | |||||||||||||||||
| Royalty agreement | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | ||||
| Noncontrolling interest: | |||||||||||||||||
| Royalty agreement | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | Answer | ||||
b. Calculate and organize the profits and losses on intercompany transactions and balances.
Use a negative signs with answers that are reductions.
| Downstream | Upstream | ||
|---|---|---|---|
| AnswerDeferred intercompany profit recognized during 2013Net intercompany profit deferred at 1/1/13Net intercompany profit deferred at 12/31/13 | Answer | Answer | |
| Less: | AnswerDeferred intercompany profit recognized during 2013Net intercompany profit deferred at 1/1/13Net intercompany profit deferred at 12/31/13 | Answer | Answer |
| AnswerDeferred intercompany profit recognized during 2013Net intercompany profit deferred at 1/1/13Net intercompany profit deferred at 12/31/13 | Answer | Answer | |
c. Compute the pre-consolidation Equity Investment account beginning and ending balances starting with the stockholders' equity of the subsidiary.
Use negative signs with answers that are deductions.
| Equity investment at 1/1/13: | ||
| Common stock | Answer | |
| APIC | Answer | |
| Retained earnings | Answer | |
| AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer | |
| Less: | AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer |
| Answer | ||
| Equity investment at 12/31/13: | ||
| Common stock | Answer | |
| APIC | Answer | |
| Retained earnings | Answer | |
| AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer | |
| Less: | AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer |
| Answer | ||
d. Reconstruct the activity in the parent's pre-consolidation Equity Investment T-account for the year of consolidation.
| Equity Investment | |||
|---|---|---|---|
| Balance at 1/1/13 | Answer | Answer | |
| Net income | Answer | Answer | Dividends |
| AnswerNet incomeUpstream equipment profitsDividendsAAP amortization | Answer | Answer | AnswerNet incomeUpstream equipment profitsDividendsAAP amortization |
| Balance at 12/31/13 | Answer | Answer | |
e. Independently compute the owners' equity attributable to the noncontrolling interest beginning and ending balances starting with the owners' equity of the subsidiary.
Use negative signs with answers that are reductions.
| Noncontrolling interest at 1/1/13: | ||
| Common stock | Answer | |
| APIC | Answer | |
| Retained earnings | Answer | |
| AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer | |
| Less: | AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer |
| Answer | ||
| Noncontrolling interest at 12/31/13: | ||
| Common stock | Answer | |
| APIC | Answer | |
| Retained earnings | Answer | |
| AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer | |
| Less: | AnswerCommon stockAPICRetained earningsUnamortized AAP75% of upstream deferred intercompany profits25% of upstream deferred intercompany profits | Answer |
| Answer | ||
f. Independently calculate consolidated net income, controlling interest net income and noncontrolling interest net income.
Use negative signs with answers that are reductions.
| Consolidated: | ||
| Parent's stand-alone net income | Answer | |
| Subsidiary's stand-alone net income | Answer | |
| Plus: | Answer100% realized upstream deferred profits75% realized upstream deferred profits25% realized upstream deferred profits100% AAP amortization75% AAP amortization25% AAP amortization | Answer |
| Less: | Answer100% realized upstream deferred profits75% realized upstream deferred profits25% realized upstream deferred profits100% AAP amortization75% AAP amortization25% AAP amortization | Answer |
| Subsidiary's adjusted stand-alone net income | Answer | |
| Consolidated net income | Answer | |
| Parent: | ||
| Parent's stand-alone net income | Answer | |
| 75% Subsidiary's stand-alone net income | Answer | |
| Plus: | Answer100% realized upstream deferred profits75% realized upstream deferred profits25% realized upstream deferred profits100% AAP amortization75% AAP amortization25% AAP amortization | Answer |
| Less: | Answer100% realized upstream deferred profits75% realized upstream deferred profits25% realized upstream deferred profits100% AAP amortization75% AAP amortization25% AAP amortization | Answer |
| 75% of subsidiary's stand-alone net income | Answer | |
| Consolidated net income attributable to the parent | Answer | |
| Subsidiary: | ||
| 25% of subsidiary's stand-alone net income | Answer | |
| Plus: | Answer100% realized upstream deferred profits75% realized upstream deferred profits25% realized upstream deferred profits100% AAP amortization75% AAP amortization25% AAP amortization | Answer |
| Less: | Answer100% realized upstream deferred profits75% realized upstream deferred profits25% realized upstream deferred profits100% AAP amortization75% AAP amortization25% AAP amortization | Answer |
| Answer | ||
g. Complete the consolidating entries according to the C-E-A-D-I sequence and complete the consolidation worksheet.
| Consolidation Worksheet | |||
|---|---|---|---|
| Description | Debit | Credit | |
| [C] | Equity income | Answer | Answer |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| Dividends | Answer | Answer | |
| Equity investment | Answer | Answer | |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| [E] | Common stock | Answer | Answer |
| APIC | Answer | Answer | |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| Equity investment | Answer | Answer | |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| [A] | AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer |
| Equity investment | Answer | Answer | |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| [D] | AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| [Igain] | Equity investment | Answer | Answer |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
| [Idep] | AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer |
| AnswerPPE, netRoyalty agreementEquity incomeConsolidated net income attributable to noncontrolling interestDividendsEquity investmentNoncontrolling interestRetained earningsOperating expensesDepreciation expense | Answer | Answer | |
Consolidation subsequent to date of acquisition-Equity method with noncontrolling interest, AAP and gain on upstream intercompany equipment sale A parent company acquired its 75% interest in its subsidiary on January 1, 2008, On the acquisition date. the total fair value of the controlling interest and the noncontrolling interest was $560,000 in excess of the book value of the subsidiary's Stockholders' Equity. All of that excess was allocated to a Royalty Agreement, which had a zero book value in the subsidiary's financial statements (i.e., there is no Goodwill). The Royalty Agreement has a 7 year estimated remaining economic life on the acquisition date Both companies use straight line depreciation and amortization, with no salvage value In January 2011, the subsidiary sold Equipment to the parent for a cash price of $240,000. The subsidiary acquired the equipment at a cost of $480000 and depreciated the equipment over its 10-year useful life using the straight-line method (no salvage value). The subsidiary had depreciated the equipment for 6 years at the time of sale. The parent retained the depreciation policy of the subsidiary and depreciated the equipment over its remaining 4 year useful life Following are financial statements of the parent and its subsidiary for the year ended December 31, 2013. The parent uses the equity method to account for its Equity Investment. Parent Subsidia Parent Subsidia Income statement: Sales Cost of goods sold Gross profit Income (loss) from subsidiary Operating expenses Balance sheet: $3,380,000 $876,000 Assets (2,433,600 (525,600 Cash $684,595 $243,272 591,500 376,680 878,800 481,800 3,400,280 902,280 946,400 350,400 Accounts receivable 50,355 507,000 (227,760) PPE, net $489,755 122,640 Inventory Net income Equity investment 460,968 $6,016,143 $2,004,032 Statement of retained earnings: BOY retained earnings Net income Dividends EOY retained earnings $1,812,627 197,100 iabilities and stockholders' equity 489,755 122,640 Accounts payable S341,380 155,928 402,220 201,480 1,500,000 1,100,000 86,914108,624 1,381,655 135,780 2,203,974 302,220 $6,016,143 $2,004,032 (98,408) 7,520 Other current liabilities 2,203,974 $302,220 Long-term liabilities Common stock APIC Retained earnings Consolidation subsequent to date of acquisition-Equity method with noncontrolling interest, AAP and gain on upstream intercompany equipment sale A parent company acquired its 75% interest in its subsidiary on January 1, 2008, On the acquisition date. the total fair value of the controlling interest and the noncontrolling interest was $560,000 in excess of the book value of the subsidiary's Stockholders' Equity. All of that excess was allocated to a Royalty Agreement, which had a zero book value in the subsidiary's financial statements (i.e., there is no Goodwill). The Royalty Agreement has a 7 year estimated remaining economic life on the acquisition date Both companies use straight line depreciation and amortization, with no salvage value In January 2011, the subsidiary sold Equipment to the parent for a cash price of $240,000. The subsidiary acquired the equipment at a cost of $480000 and depreciated the equipment over its 10-year useful life using the straight-line method (no salvage value). The subsidiary had depreciated the equipment for 6 years at the time of sale. The parent retained the depreciation policy of the subsidiary and depreciated the equipment over its remaining 4 year useful life Following are financial statements of the parent and its subsidiary for the year ended December 31, 2013. The parent uses the equity method to account for its Equity Investment. Parent Subsidia Parent Subsidia Income statement: Sales Cost of goods sold Gross profit Income (loss) from subsidiary Operating expenses Balance sheet: $3,380,000 $876,000 Assets (2,433,600 (525,600 Cash $684,595 $243,272 591,500 376,680 878,800 481,800 3,400,280 902,280 946,400 350,400 Accounts receivable 50,355 507,000 (227,760) PPE, net $489,755 122,640 Inventory Net income Equity investment 460,968 $6,016,143 $2,004,032 Statement of retained earnings: BOY retained earnings Net income Dividends EOY retained earnings $1,812,627 197,100 iabilities and stockholders' equity 489,755 122,640 Accounts payable S341,380 155,928 402,220 201,480 1,500,000 1,100,000 86,914108,624 1,381,655 135,780 2,203,974 302,220 $6,016,143 $2,004,032 (98,408) 7,520 Other current liabilities 2,203,974 $302,220 Long-term liabilities Common stock APIC Retained earnings
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
