Consolidation is a process of presentation of two companies financial statements as a single company (parent company) financial statement.
During this process, ee do elimination of certain accounts and addition of other accounts
(a) Inventory
This is just the addition of both companies inventory
Inventory = 440,000 + 750,000 = 1,190,000
(b) Equity investment
This in parent company represents the consideration paid for acquiring subsidiary company shares. As 100% of stock of subsidiary is acquired, we do not show any amount as equity investment
Equity investment = 0
(c) Property, plant and equipment
= 3,190,000 + 1,205,000 + 225,000
= 4,620,000
(d) Goodwill
Goodwill is to be recognised
Total Net Worth of Subsidiary = Common stock + Retained earnings (pre acquisition) + additional paid in Capital
= 150,000 + 300,000 + 1,519,600
= 1,969,600
Value of Subsidiary = Net worth + undervaluation + new intangibles
= 1,519,600 + 225,000 + 175,000 + 60,000
= 2,429,600
Compare this with equity investment which is 2,500,000
Tye difference is Goodwill
So Goodwill = 70,400
(e) Common Stock = 200,000
Only parent companies common stock is considered
(f) Additional paid in capital = 5,000,000
Only parent companies balance is considered
(g) Retained Earnings = 1,685,000
Only parent companies balance is considered
(h) Intangible assets
Trademark = 175,000
Customer list = 60,000
Total Intangible assets = 235,000
Parent Company acquires a subsidiary by issuing 100,000 common shares with a market value of $25...
3. Consolidated Balances (35 points) Parent Company acquires a subsidiary by issuing 100,000 common shares with a market value of $25 per share for all of the subsidiary's common stock. The subsidiary's assets and liabilities were recorded at fair values with the exception of equipment undervalued by $225,000. In addition, there were two unrecorded assets: a trademark valued at $175,000 and a customer list valued by the subsidiary at $60,000. The balance sheets of the parent and subsidiary immediately after...
Lucky’s Company acquires Waterview, Inc., by issuing 40,000 shares of $1 par common stock with a market price of $25 per share on the acquisition date and paying $125,000 cash. The assets and liabilities on Waterview’s balance sheet were valued at fair values except equipment that was undervalued by $300,000. There was also an unrecorded patent valued at $40,000, as well as an unrecorded trademark valued at $75,000. In addition, the agreement provided for additional consideration, valued at $60,000, if...
48. Assume that the parent company acquires its subsidiary by exchanging 84,000 shares of its $2 par value Common Stock, with a fair value on the acquisition date of $38 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 Trademark with a fair value of $240,000, an unrecorded Video...
Determining ending balances of accounts on the consolidated balance sheet Assume that the parent company acquires its subsidiary by exchanging 82,500 shares of its Common Stock, with a market value on the acquisition date of $40 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 a building that it feels is...
Determining ending balances of accounts on the consolidated balance sheet Assume that the parent company acquires its subsidiary by exchanging 55,000 shares of its Common Stock, with a market value on the acquisition date of $40 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 a building that it feels is...
Consolidation at date of acquisition (purchase price equals book value) A parent company acquires its subsidiary by exchanging 45,000 shares of its Common Stock, with a market value on the acquisition date of $25 per share, for all of the outstanding voting shares of the investee. a. What is the total fair value of the subsidiary on the acquisition date? b. Given the balance sheets of the parent and subsidiary in c. below, prepare the consolidation entry or entries on...
Vader Company purchased 100 percent of the common shares of Skywalker Company by issuing shares of common stock valued at $900,000. Selected accounts from Vader's balance sheet at the date of combination are as follows: Inventory $700,000 Building and Equipment (net) 1,400,000 Common Stock 840,000 Retained Earnings 2,000,000 Selected accounts from the balance sheet of Skywalker at acquisition are as follows: Inventory $200,000 Building and Equipment (net) 900,000 Common Stock 450,000 Additional Paid-In Capital 450,000 Retained Earnings (60,000) On the...
A parent company acquires all of the outstanding common stock of its subsidiary for cash purchase price of $265,000. On the acquisition date, the subsidiary reported $60,000 for Common Stock and $45,000 for Retained Earnings. An examination of the subsidiary’s balance sheet revealed that book values were equal to fair values for all assets, except for an unrecorded patent, which the parent values at $95,000. a. Prepare the entry that the parent makes to record the investment. b. Prepare the...
Consolidation at date of acquisition (purchase price equals book value) A parent company acquires its subsidiary by exchanging 45,000 shares of its Common Stock, with a market value on the acquisition date of $25 per share, for all of the outstanding voting shares of the investee. a. What is the total fair value of the subsidiary on the acquisition date? $Answer b. Given the balance sheets of the parent and subsidiary in c. below, prepare the consolidation entry or entries...
A parent acquires the voting stock of a subsidiary on January 1, 2019. Required revaluations of the subsidiary's net assets are: * Previously unreported identifiable intangibles valued at $3 million, with a remaining life of 10 years, straight-line * Goodwill It is now December 31, 2021, three years after the acquisition. The goodwill is unimpaired during this period. The parent reports its investment in the subsidiary using the cost method. The subsidiary reports the following net income, other comprehensive income,...