1 ©2009 accounting department, university of siliwangi consolidated techniques and procedures
TRANSCRIPT
1©2009 Accounting Department, University Of Siliwangi
Consolidated Techniquesand Procedures
2
©2009 Accounting Department, University Of Siliwangi
Equity Method –Year of Acquisition
1. Prep pays $87,000 for 80% interest in Snapon January 1, when Snap stockholders’ equityconsists of $60,000 capital stock and $30,000retained earnings.
2. The $15,000 excess of investment cost isallocated to patents.
3
©2009 Accounting Department, University Of Siliwangi
Equity Method –Year of Acquisition
Snap’s net income and dividends are as follows:
2003Net income $25,000Dividends $15,000
2004Net income $30,000
Dividends $15,000
4
©2009 Accounting Department, University Of Siliwangi
Working Paper Entries
Adjusting and eliminating entries on the workingpapers do not affect the general ledger accounts.
a Income from Snap 18,500Dividends 12,000Investment in Snap 6,500
To eliminate income and dividend from Snapand return the investment account to itsbeginning balance
5
©2009 Accounting Department, University Of Siliwangi
Working Paper Entries
b Minority Interest Expense 5,000Dividends Snap 3,000Minority Interest 2,000
To enter minority interest share of subsidiaryincome and dividends
6
©2009 Accounting Department, University Of Siliwangi
Working Paper Entries
c Retained Earnings, Snap 30,000Capital Stock, Snap 60,000Patents 15,000
Investment in Snap 87,000Minority Interest 18,000
To eliminate reciprocal equity and investmentbalances, establish beginning minority interest,and enter unamortized patents
7
©2009 Accounting Department, University Of Siliwangi
Working Paper Entries
d Expenses 1,500Patents 1,500
To enter current amortization
8
©2009 Accounting Department, University Of Siliwangi
RevenueIncome from SnapExpensesMinority interestNet incomeRetained earnings PRetained earnings SAdd net incomeDeduct dividends
Retained earnings Dec 31
250 18.5 (200)
68.5 5
68.5 (30)
43.5
65
(40)
25
30 25 (15)
40
a 18.5d 1.5 b 5
c 30
a 12 b 3
315
(241.5) (5) 68.5 5
68.5 (30)
43.5
Working Papers forYear of Acquisition
Adjustments and Eliminations Consolidated
Income Statement Prep Snap Dr. Cr. Statements
9
©2009 Accounting Department, University Of Siliwangi
CashOther current assetsInvestment in SnapPlant and equipmentAccum. depreciationPatentsTotal assetsLiabilitiesCapital stockRetained earningsTotal Minority 1/1interest 12/31
40 90 93.5 300 (50)
473.5 80 350 43.5 473.5
10 50
100 (30)
130 30 60 40 130
c 15
c 60
a 6.5 c 87
d 1.5
c 18b 2
50140
400 (80) 13.5 523.5110350 43.5
20 523.5
Working Papers forYear of Acquisition
Adjustments and Eliminations Consolidated
Balance Sheet Prep Snap Dr. Cr. Statements
10
©2009 Accounting Department, University Of Siliwangi
Sequence of Working Paper Entries
1. Adjustments for errors and omissions in theseparate parent company and subsidiary statements
2. Adjustments to eliminate intercompany profits and losses
3. Adjustments to eliminate income and dividends from subsidiary and adjust the investment in subsidiary to its beginning-of-the-period balance
11
©2009 Accounting Department, University Of Siliwangi
Sequence of Working Paper Entries
4. Adjustment to record the minority interest in subsidiary’s earnings and dividends
5. Elimination of reciprocal investment in subsidiary and subsidiary equity balances
6. Allocation and amortization of cost/book value differentials
7. Elimination of other reciprocal balances
12
©2009 Accounting Department, University Of Siliwangi
Equity Method –Year Subsequent to Acquisition
The only intercompany transaction during 2004 was a $10,000, non-
interest-bearing loan to Snap.
Prep maintains its 80% interest inSnap throughout 2004.
13
©2009 Accounting Department, University Of Siliwangi
Equity Method –Year Subsequent to Acquisition
What is Prep’s income from Snap?
What is Prep’s investment in Snapaccount at December 31, 2004?
($30,000 × 80%) – $1,500* = $22,500
*Patent amortization
14
©2009 Accounting Department, University Of Siliwangi
Equity Method –Year Subsequent to Acquisition
Investment cost January 1, 2003 $ 87,000Income from Snap, 2003 18,500Dividends from Snap, 2003 – 12,000
Investment in Snap December 31, 2003 $ 93,500Income from Snap, 2004 22,500Dividends from Snap, 2004 – 12,000
Investment in Snap December 31, 2004 $104,000
15
©2009 Accounting Department, University Of Siliwangi
Consolidation –Year Subsequent to Acquisition
Income from Snap 22,500Dividends 12,000Investment in Snap 10,500
To eliminate income and dividends from Snapand return the investment account to itsbeginning-of-the-period balance
16
©2009 Accounting Department, University Of Siliwangi
Consolidation–Year Subsequent to Acquisition
Retained Earnings, Snap 40,000Capital Stock, Snap 60,000Patents 13,500
Investment in Snap 93,500Minority Interest 20,000
To eliminate reciprocal equity and investmentbalances, establish beginning minority interest,and enter unamortized patents
17
©2009 Accounting Department, University Of Siliwangi
Consolidation–Year Subsequent to Acquisition
Expenses 1,500Patents 1,500
To enter current amortization
Notes Payable, Prep 10,000Note Receivable, Snap 10,000
To eliminate reciprocal receivable andpayable balances
18
©2009 Accounting Department, University Of Siliwangi
Locating Errors
Most errors made in consolidating the financialstatements will show up when the consolidated
balance sheet does not balance.
Totals arerecomputed.
Checkindividual
items.
Omissionsinvolving
minority interestoccur frequently.
19
©2009 Accounting Department, University Of Siliwangi
Both FASB Statements No. 141 and 142 requirefirms to provide at least summary disclosuresregarding the allocation of the purchase price
of an acquired subsidiary.
Excess Allocatedto Identifiable Assets
20
©2009 Accounting Department, University Of Siliwangi
Disclose in the year of acquisition:
– a condensed balance sheet (assets and liabilities)
– amounts of purchased R&D in process
– total amounts assigned to major asset categories
Excess Allocated to IdentifiableAssets (FASB No. 141)
– the cost of the acquired enterprise
21
©2009 Accounting Department, University Of Siliwangi
Excess Allocated to IdentifiableAssets (FASB No. 142)
The amount of goodwill is to be shown as a separatebalance sheet line item (assuming it is material).
22
©2009 Accounting Department, University Of Siliwangi
Firms mustdisclose materialnoncontrolling
interests (minorityinterest) on thebalance sheet.
Firms must reportnoncontrolling
interests’ share ofsubsidiary income(minority interest
expense).
Additional Disclosures
23
©2009 Accounting Department, University Of Siliwangi
Pate acquired its 90% equity interest in Soloon December 31, 2003, for $365,000 cash, when
Solo’s stockholders’ equity consisted of $200,000capital stock and $50,000 retained earnings.
During 2004, Solo borrows $20,000 from Pateon a non-interest-bearing note.
Excess Allocation Example
24
©2009 Accounting Department, University Of Siliwangi
What is the excess of cost over book value?
90% × $250,000 = $225,000
$365,000 – $225,000 = $140,000
Excess Allocation Example
25
©2009 Accounting Department, University Of Siliwangi
Solo (000) Fair Book UndervaluationValue Value (Overvaluation)
AssetsInventories $ 60 $ 50 $ 10Land 60 30 30Buildings 180 100 80Equipment 70 90 (20)Total $370 $270 $100
Excess Allocation Example
26
©2009 Accounting Department, University Of Siliwangi
Undervaluation Interest Excess Amortization(Overvaluation) Acquired Allocation Period
AssetsInventories $10 × 90% = $ 9 Sold in 2004Land 30 × 90% = 27 NoneBuildings, net 80 × 90% = 72 36 yearsEquipment, net (20) × 90% = (18) 9 yearsGoodwill, remainder 50 NoneTotal $140
Excess Allocation Example
27
©2009 Accounting Department, University Of Siliwangi
Consolidation After Acquisition
Solo reports $60,000 net income for 2004.
Solo declares dividends of $10,000on June 1 which is paid on July 1.
Solo declares dividends of$10,000 on December 1.
The December dividend has notbeen paid at year end.
28
©2009 Accounting Department, University Of Siliwangi
July 1, 2004Cash 9,000
Investment in Solo 9,000To record dividends from Solo
Consolidation After Acquisition
December 31, 2004Investment in Solo 45,000
Income from Solo 45,000To record dividends from SoloHow was this determined?
29
©2009 Accounting Department, University Of Siliwangi
Share of Solo’s net income ($60,000 × 90%) $54,000Amortization of excess allocated to: Inventories ($9,000 × 100%) – 9,000 Buildings ($72,000 ÷ 36) – 2,000 Equipment ($18,000 ÷ 9 years) + 2,000Income from Solo for 2004 $45,000
Consolidation After Acquisition
30
©2009 Accounting Department, University Of Siliwangi
a Dividends Receivable 9,000Investment in Solo 9,000
To correct investment balance for unrecordeddividends receivable
Working Paper Entries
b Cash 20,000Note Receivable, Solo 20,000
To enter receipt of intercompany note receivable
31
©2009 Accounting Department, University Of Siliwangi
c Income from Solo 45,000Dividends 18,000Investment in Solo 27,000
To eliminate income and dividend from Pateand return the investment account to thebeginning of the period balance
Working Paper Entries
32
©2009 Accounting Department, University Of Siliwangi
d Minority Interest Expense 6,000Dividends, Solo 2,000Minority Interest 4,000
To enter minority interest share of subsidiaryincome and dividends
Working Paper Entries
33
©2009 Accounting Department, University Of Siliwangi
e Retained Earnings, Solo 50,000Capital Stock, Solo 200,000Unamortized Excess 140,000
Investment in Solo 365,000Minority Interest, Jan 1 25,000
To eliminate reciprocal investment and equityamounts, establish beginning minority interest,and enter unamortized excess
Working Paper Entries
34
©2009 Accounting Department, University Of Siliwangi
f Cost of Goods Sold 9,000Land 27,000Buildings (net) 72,000Goodwill 50,000
Equipment (net) 18,000Unamortized Excess 140,000
To allocate unamortized excess to identifiableassets and goodwill
Working Paper Entries
35
©2009 Accounting Department, University Of Siliwangi
g Operating Expenses 2,000Buildings (net) 2,000
To enter current depreciation on excessallocated to buildings
Working Paper Entries
36
©2009 Accounting Department, University Of Siliwangi
i Dividends Payable 9,000Dividends Receivable 9,000
To eliminate reciprocal receivables and payables
Working Paper Entries
h Equipment (net) 2,000Operating Expenses 2,000
To adjust current depreciation for excessallocated to reduce equipment
37
©2009 Accounting Department, University Of Siliwangi
Learning Objective 5
Apply concepts to prepare a
consolidated statement
of cash flows.
38
©2009 Accounting Department, University Of Siliwangi
Consolidated Statement of Cash Flows
Consolidatedbalancesheets
Consolidatedincome
statements
Consolidatedstatement ofcash flows
39
©2009 Accounting Department, University Of Siliwangi
1. During 2004, Seed sold land that cost$20,000 to outside entities for $10,000 cash.
2. Polski issued a $300,000, two-year note onJanuary 8 for new equipment.
3. Patents amortization from the Polski-Seedbusiness combination is $10,000 per year.
4. Polski received $10,000 dividends from itsinvestments in equity investees.
5. Changes in plant assets not explained aredue to provisions for depreciation.
Consolidated Statement of Cash Flows
40
©2009 Accounting Department, University Of Siliwangi
Polski and Seed ComparativeBalance Sheets at December 31
Assets (000) 2004 2003Cash $ 255 $ 180Accts. receivable, net 375 270Inventories 250 205Equity investments 100 95Land 80 100Buildings, net 200 220Equipment, net 800 600Patents 90 100
Total assets $2,150 $1,770
Changes$ 75 105 45 5 (20) (20) 200 (10)$380
41
©2009 Accounting Department, University Of Siliwangi
Polski and Seed ComparativeBalance Sheets at December 31
Liabilities (000) 2004 2003 Accounts payable $ 250 $ 270 Dividends payable 20 20 Notes payable 300 –Common stock 500 500Other paid-in capital 300 300Retained earnings 670 600Minority interest – 20% 110 80Total liabilities and stockholders’ equity $2,150 $1,770
Changes$(20) – 300 – – 70 30
$380
42
©2009 Accounting Department, University Of Siliwangi
Consolidated Income StatementYear Ended December 31, 2004
Sales $750Income from equity investees 15Total revenue 765Less expenses:
Cost of goods sold 300Depreciation expense 120Patents amortization 10Wages and salaries 54Other operating expenses 47Interest expense 24Loss on sale of land 10 (565)
Total consolidated income $200
43
©2009 Accounting Department, University Of Siliwangi
Consolidated Income StatementYear Ended December 31, 2004
Total consolidated income $200Less: Minority interest (50)Consolidated net income 150Consolidated retained earnings 1/1/2004 600Less: Cash dividends paid (80)Consolidated retained earnings 12/31/2004 $670
44
©2009 Accounting Department, University Of Siliwangi
Consolidated Statement of Cash Flows
Year Ended December 31, 2004Cash flows from operating activitiesConsolidated net income $150Adjustments to reconcile net income to
cash provided by operating activities Minority interest $ 50 Undistributed income–equity investees (5) Loss on sale of land (10) Depreciation on equipment 100 Depreciation on buildings 20 Amortization of patents 10 Increase in accounts receivable (105) Increase in inventories (45) Decrease in accounts payable (20) 15Net cash flows from operating activities $165
45
©2009 Accounting Department, University Of Siliwangi
Consolidated Statement of Cash Flows
Year Ended December 31, 2004
Net cash flows from operating activities $165Cash flows from investing activities 10Cash flows from financing activitiesPayment of cash dividends–majority $(80)Payment of cash dividends–minority (20) (100)Increase in cash for 2004 75Cash on January 1, 2004 180 Cash on December 31, 2004 $255