ACC 4100 Chapter Notes - Chapter ch 2b: Financial Statement
Get access
Related Documents
Related Questions
Allison Corporation acquired all of the outstanding voting stockof Mathias, Inc., on January 1, 2017, in exchange for $6,162,000 incash. Allison intends to maintain Mathias as a wholly ownedsubsidiary. Both companies have December 31 fiscal year-ends. Atthe acquisition date, Mathiasâs stockholdersâ equity was $2,070,000including retained earnings of $1,570,000.
At the acquisition date, Allison prepared the following fairvalue allocation schedule for its newly acquired subsidiary:
Consideration transferred | $ | 6,162,000 | |||||
Mathias stockholders'equity | 2,070,000 | ||||||
Excess fair over bookvalue | $ | 4,092,000 | |||||
to unpatented technology(8-year remaining life) | $ | 912,000 | |||||
to patents (10-year remaininglife) | 2,640,000 | ||||||
to increase long-term debt(undervalued, 5-year remaining life) | (170,000 | ) | 3,382,000 | ||||
Goodwill | $ | 710,000 | |||||
Post-acquisition, Allison employs the equity method to accountfor its investment in Mathias. During the two years following thebusiness combination, Mathias reports the following income anddividends:
Income | Dividends | |||
2017 | $ | 453,750 | $ | 25,000 |
2018 | 907,500 | 50,000 | ||
No asset impairments have occurred since the acquisitiondate.
Individual financial statements for each company as of December31, 2018, appear below. Parentheses indicate credit balances.Dividends declared were paid in the same period.
Allison | Mathias | ||||||
IncomeStatement | |||||||
Sales | $ | (6,680,000 | ) | $ | (3,970,000 | ) | |
Cost of goods sold | 4,696,000 | 2,545,500 | |||||
Depreciation expense | 945,000 | 319,000 | |||||
Amortization expense | 465,000 | 124,000 | |||||
Interest expense | 83,000 | 74,000 | |||||
Equity earnings in Mathias | (563,500 | ) | 0 | ||||
Net income | $ | (1,054,500 | ) | $ | (907,500 | ) | |
Statement of RetainedEarnings | |||||||
Retained earnings 1/1 | $ | (5,480,000 | ) | $ | (1,998,750 | ) | |
Net income (above) | (1,054,500 | ) | (907,500 | ) | |||
Dividends declared | 560,000 | 50,000 | |||||
Retained earnings 12/31 | $ | (5,974,500 | ) | $ | (2,856,250 | ) | |
BalanceSheet | |||||||
Cash | $ | 96,000 | $ | 164,000 | |||
Accounts receivable | 1,020,000 | 260,000 | |||||
Inventory | 1,840,000 | 855,000 | |||||
Investment in Mathias | 6,760,250 | 0 | |||||
Equipment (net) | 3,840,000 | 2,101,000 | |||||
Patents | 130,000 | 0 | |||||
Unpatented technology | 2,195,000 | 1,520,000 | |||||
Goodwill | 474,000 | 0 | |||||
Total assets | $ | 16,355,250 | $ | 4,900,000 | |||
Accounts payable | $ | (1,180,750 | ) | $ | (343,750 | ) | |
Long-term debt | $ | (1,000,000 | ) | $ | (1,200,000 | ) | |
Common stock | (8,200,000 | ) | (500,000 | ) | |||
Retained earnings 12/31 | (5,974,500 | ) | (2,856,250 | ) | |||
Total liabilities andequity | $ | (16,355,250 | ) | $ | (4,900,000 | ) | |
Required:
Determine Allison's December 31, 2018, Investment inMathias balance.
Prepare a worksheet to determine the consolidated valuesto be reported on Allisonâs financial statements.
Prepare a worksheet to determine the consolidated values to bereported on Allisonâs financial statements. (For accounts wheremultiple consolidation entries are required, combine all debitentries into one amount and enter this amount in the debit columnof the worksheet. Similarly, combine all credit entries into oneamount and enter this amount in the credit column of the worksheet.Amounts in the Debit and Credit columns should be entered aspositive. Negative amounts for the Consolidated Totals columnshould be entered with a minus sign.)
|