Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $340,200. Stinson's book value on that

On January 1, 2017, McIlroy, Inc., acquired a 60 percent interest in the common stock of Stinson, Inc., for $340,200. Stinson's book value on that date consisted of common stock of $100,000 and retained earnings of $201,100. Also, the acquisition-date fair value of the 40 percent noncontrolling interest was $226,800. The subsidiary held patents (with a 10-year remaining life) that were undervalued within the company's accounting records by $76,900 and an unrecorded customer list (15-year remaining life) assessed at a $52,800 fair value. Any remaining excess acquisition-date fair value was assigned to goodwill. Since acquisition, McIlroy has applied the equity method to its Investment in Stinson account and no goodwill impairment has occurred. At year end, there are no intra-entity payables or receivables.

Intra-entity inventory sales between the two companies have been made as follows:

YearCost to McIlroyTransfer Price
to Stinson
Ending Balance
(at transfer price)
2017$126,300$157,875$52,625
2018112,500150,00037,500

The individual financial statements for these two companies as of December 31, 2018, and the year then ended follow:

McIlroy, Inc.Stinson, Inc.
Sales$(726,000)$(362,000)
Cost of goods sold477,200221,200
Operating expenses195,76075,400
Equity in earnings in Stinson(33,664)0
Net income$(86,704)$(65,400)
Retained earnings, 1/1/18$(770,600)$(282,200)
Net income(86,704)(65,4000
Dividends declared47,50017,900
Retained earnings, 12/31/18$(809,804)$(329,700)
Cash and receivables$276,000$150,100
Inventory259,200130,900
Investment in Stinson394,5330
Buildings (net)334,000204,600
Equipment (net)238,50088,400
Patents (net)022,800
Total assets$1,502,233$596,800
Liabilities$(392,429)$(167,100)
Common stock(300,000)(100,000)
Retained earnings, 12/31/18(809,804)(329,700)
Total liabilities and equities$(1,502,233)$(596,800)
  1. Show how McIlroy determined the $394,533 Investment in Stinson account balance. Assume that McIlroy defers 100 percent of downstream intra-entity profits against its share of Stinson’s income.

  2. Prepare a consolidated worksheet to determine appropriate balances for external financial reporting as of December 31, 2018.

Consideration transferred Increase in Stinsons retained earnings 1/1/17 to 1/1/18 Excess fair value amortization 2017 ending  
 

Accounts NCI Consolidated Totals Cor MCILROY, INC., AND STINSON, INC. Consolidation Worksheet For Year Ending December 31, 20

276,000 259,200 150,100 130,900 394,533 001 334,000 238,500 Cash and receivables Inventory Investment in Stinson Buildings (

Consideration transferred Increase in Stinson's retained earnings 1/1/17 to 1/1/18 Excess fair value amortization 2017 ending inventory profit deferral Mcllroy's equity in earnings of Stinson for 2018 Stinson 2015 dividends declared to Mcllroy Investment account balance 12/31/18 $

Step by Step Solution

3.48 Rating (158 Votes )

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles of Finance

Authors: Scott Besley, Eugene F. Brigham

6th edition

9781305178045, 1285429648, 1305178041, 978-1285429649

More Books

Students also viewed these Finance questions

Question

What do you like most about the organization?

Answered: 1 week ago

Question

CL I P COL Astro- L(1-cas0) Lsing *A=2 L sin(0/2)

Answered: 1 week ago