Brightcove, Inc. acquires all of the stock of Ciber, Inc. for $112.5 million in cash and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Brightcove, Inc. acquires all of the stock of Ciber, Inc. for $112.5 million in cash and accounts for the acquisition as a stock acquisition. Balance sheet information at the date of acquisition is as follows (in thousands): Brightcove, Inc. Ciber, Inc. Book Value Book Value Fair Value Dr (Cr) Dr (Cr) Dr (Cr) Current assets $157,500 $900 $675 Plant and equipment, net 450,000 27,000 9,000 Licenses and trademarks 11,250 15,750 Investment in Ciber 112,500 Current liabilities (180,000) (1,800) (1,800) Long-term liabilities (337,500) (22,500) (24,750) Capital stock (78,750) (18,000) Retained earnings (123,750) 3,150 Total $0 $0 Brightcove hires a consultant to identify and value any previously unreported intangible assets attributable to Ciber at the date of acquisition. The consultant identifies the following intangibles: Fair Value (in thousands) Customer contracts $2,250 Assembled workforce 45,000 Brand names 11,250 Leases at rents below current market 900 Brand names 11,250 Leases at rents below current market 900 Developed technology 3,375 In-process research and development 675 Future cost savings from elimination of duplicate assets 1,800 Additional expected revenues from bundling products 1,350 a. Prepare a schedule of the excess of acquisition cost over Ciber's book value and its allocation to Ciber's identifiable net assets and goodwill. (all amounts in thousands) • When appropriate, use negative signs with your excess of fair value over book value answers (left column only). • Do not use negative signs in the right column. • Enter answers in thousands. Acquisition cost Ciber book value Excess of acquisition cost over book value Excess of fair value over book value: Current assets Plant and equipment, net Licenses and trademarks Long term liabilities Customer contracts Brand names o o o o Goodwill b. Prepare a working paper to consolidate the balance sheet accounts of Brightcove and Ciber at the date of acquisition. (all amounts in thousands) Use negative signs with your credit balance answers in the Consolidated Balances column. Consolidation Working Paper Accounts Taken From Books Eliminations Ciber Brightcove Dr (Cr) Consolidated Balances (in thousands) Dr (Cr) Debit Credit Dr (Cr) Current assets $ 157,500 $900 O (R) $ Plant and equipment net 450,000 27,000 O (R) Licenses and trademarks 11,250 (R) Investment in Ciber 112,500 O (E) O (R) Customer contracts - (R) Brand names (R) (R) -- (R) - (R) Goodwill (R) Current liabilities (180,000) (1,800) Long-term liabilities (337,500) (22,500) O (R) Capital stock (78,750) (18,000) (E) Retained earnings (123,750) 3,150 O (E) Total $0 $0 c. Prepare the consolidated balance sheet at the date of acquisition, in good form. (all amounts in thousands) Brightcove, Inc. and Subsidiary Consolidated Balance Sheet Date of Acquisition Assets Liabilities Current assets O Current liabilities 2$ O Long-term liabilities O Total liabilities Plant and equipment, net Licenses and trademarks Other identifiable intangible assets Goodwill O Stockholders equity Capital stock o o o o o o Retained earnings Total equity Total assets 0 Total liabilities and equity $ Brightcove, Inc. acquires all of the stock of Ciber, Inc. for $112.5 million in cash and accounts for the acquisition as a stock acquisition. Balance sheet information at the date of acquisition is as follows (in thousands): Brightcove, Inc. Ciber, Inc. Book Value Book Value Fair Value Dr (Cr) Dr (Cr) Dr (Cr) Current assets $157,500 $900 $675 Plant and equipment, net 450,000 27,000 9,000 Licenses and trademarks 11,250 15,750 Investment in Ciber 112,500 Current liabilities (180,000) (1,800) (1,800) Long-term liabilities (337,500) (22,500) (24,750) Capital stock (78,750) (18,000) Retained earnings (123,750) 3,150 Total $0 $0 Brightcove hires a consultant to identify and value any previously unreported intangible assets attributable to Ciber at the date of acquisition. The consultant identifies the following intangibles: Fair Value (in thousands) Customer contracts $2,250 Assembled workforce 45,000 Brand names 11,250 Leases at rents below current market 900 Brand names 11,250 Leases at rents below current market 900 Developed technology 3,375 In-process research and development 675 Future cost savings from elimination of duplicate assets 1,800 Additional expected revenues from bundling products 1,350 a. Prepare a schedule of the excess of acquisition cost over Ciber's book value and its allocation to Ciber's identifiable net assets and goodwill. (all amounts in thousands) • When appropriate, use negative signs with your excess of fair value over book value answers (left column only). • Do not use negative signs in the right column. • Enter answers in thousands. Acquisition cost Ciber book value Excess of acquisition cost over book value Excess of fair value over book value: Current assets Plant and equipment, net Licenses and trademarks Long term liabilities Customer contracts Brand names o o o o Goodwill b. Prepare a working paper to consolidate the balance sheet accounts of Brightcove and Ciber at the date of acquisition. (all amounts in thousands) Use negative signs with your credit balance answers in the Consolidated Balances column. Consolidation Working Paper Accounts Taken From Books Eliminations Ciber Brightcove Dr (Cr) Consolidated Balances (in thousands) Dr (Cr) Debit Credit Dr (Cr) Current assets $ 157,500 $900 O (R) $ Plant and equipment net 450,000 27,000 O (R) Licenses and trademarks 11,250 (R) Investment in Ciber 112,500 O (E) O (R) Customer contracts - (R) Brand names (R) (R) -- (R) - (R) Goodwill (R) Current liabilities (180,000) (1,800) Long-term liabilities (337,500) (22,500) O (R) Capital stock (78,750) (18,000) (E) Retained earnings (123,750) 3,150 O (E) Total $0 $0 c. Prepare the consolidated balance sheet at the date of acquisition, in good form. (all amounts in thousands) Brightcove, Inc. and Subsidiary Consolidated Balance Sheet Date of Acquisition Assets Liabilities Current assets O Current liabilities 2$ O Long-term liabilities O Total liabilities Plant and equipment, net Licenses and trademarks Other identifiable intangible assets Goodwill O Stockholders equity Capital stock o o o o o o Retained earnings Total equity Total assets 0 Total liabilities and equity $
Expert Answer:
Answer rating: 100% (QA)
A Acquisition cost 112500 Ciber book value 14850 Excess ... View the full answer
Related Book For
Federal Taxation 2016 Comprehensive
ISBN: 9780134104379
29th edition
Authors: Thomas R. Pope, Timothy J. Rupert, Kenneth E. Anderson
Posted Date:
Students also viewed these accounting questions
-
In the current year, Coastal Corporation acquires all of the net assets of Acorn Corporation for $2,000,000. The purchase agreement allocated the following amounts to the individual assets and...
-
A U.S. parent acquired all of the stock of its British subsidiary at the beginning of 2010, when the exchange rate was $1.50/. The acquisition price exceeded the subsidiary's book value, and this...
-
Polaris Company acquires all of the stock of SSC, Inc. for $60 million in cash. At the date of acquisition, SSCs current assets had a book value of $20 million, its noncurrent assets had a book value...
-
Using examples outline the main advantages and disadvantages of one of the following models of corporate governance: i) The principal/agent model ii) The stakeholder mode
-
Steam is condensed in a closed system at a constant pressure of 75 kPa from a saturated vapor to a saturated liquid by rejecting heat to a thermal energy reservoir at 37C. Determine the second-law...
-
What activities are important to analyze in formulating department-level strategies?
-
What are some of the nonverbal clues to deception?
-
Lockard Company purchased machinery on January 1, 2010, for $80,000. The machinery is estimated to have a salvage value of $8,000 after a useful life of 8 years. (a) Compute 2010 depreciation expense...
-
Q6. Draw parallel realization of IIR by using the transfer function given by H(z) 3 (2 z+5Z+4)/ (2z+1) (z+2)
-
West-Coast Industries is a decentralized firm. It has two production centres: Vancouver and Kamloops. Each one is evaluated based on its return on investment. Vancouver has the capacity to...
-
The following errors were found in the books of Alexaboat Consult: a. Fixtures and Fittings purchases of GHC3,000 had been debited to the Purchases Account b. The total of Purchases daybook had been...
-
If Reynolds increases cigarette prices by 12 percent and the price elasticity of demand is 0.4, by how much will its annual revenue of $11 billion increase
-
Uma invested $20,000 in 5-year market-linked GIC with a 60% participation rate. The performance of the GIC is linked to an index that had a starting level of 14,000 and an ending index level of...
-
What are the pros and cons of allocating your budget across many smaller influencers (e.g. a portfolio of nano-/micro-influencers, think <100k costs)
-
What is the non-gaap measures requirement in the united states?
-
Mortgage loan originations declined during the downturn in the housing market, partly because of tighter underwriting standards. What's been the result?
-
Evaluate the indefinite integral 6ds s ln(78) 6-In In (7s)) + C 6 . ln(|ln(7 s)|) + C To enter absolute values, do not use the bars, but the function "abs(x)". Question Help: Message instructor...
-
Thalina Mineral Works is one of the worlds leading producers of cultured pearls. The companys condensed statement of cash flows for the years 20182020 follows. Required Comment on Thalina Mineral...
-
On the advice of his attorney, Dr. Andres, a local pediatrician, contributed several office buildings, which he had previously owned as sole proprietor, to a new Andres Partnership in which he became...
-
On January 12 of the current year, Barney Corporation, a publicly-held corporation, files for bankruptcy. During the bankruptcy proceedings it is determined that creditors will only receive 10% of...
-
A complex trust is authorized to make discretionary distributions of income and principal to its two beneficiaries, Roy and Sandy. Separate shares are not required. For the current year, it has DNI...
-
How does each of the following variables behave over the business cycle? Develop graphs to show your results and give economic explanations. a. Real imports b. Federal government receipts c. Housing...
-
In the FRED database, find a variable that is available in both a seasonally adjusted form and a not seasonally adjusted form. Plot both over time and describe how large the seasonal variation in the...
-
It has been argued that the stock market predicts recessions. Using quarterly data since 1961, plot the real value of the stock market index (the Wilshire 5000 index in the last month of the quarter...
Study smarter with the SolutionInn App