Consolidated Financial Statement CH 3

3 - 1 2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn
An Introduction to Consolidated
Financial Statements
Chapter 3
Learning Objective 1
Recognize the benefits and
limitations of consolidated
financial statements.
Business Combinations Consummated
Through Stock Acquisitions
Business combination
One or more companies
become subsidiaries of a
common parent corporation.
The Reporting Entity
Subsidiary
Financial
Statements
_____ _____
_____ _____
_____ _____
_____ _____
Consolidated
Financial
Statements
_____ _____
_____ _____
_____ _____
_____ _____
Parent
Financial
Statements
_____ _____
_____ _____
_____ _____
_____ _____
The Reporting Entity
A parent company may acquire a
subsidiary in a very different industry
from its own as a means of diversifying
its overall business risk.
There are also legal reasons for
maintaining separate identities.
The Parent-Subsidiary Relationship
Parent Company
Owns more than 50%
of another company
Affiliate
The Parent-Subsidiary Relationship
Parent Company
Subsidiary A
90%
ownership
Subsidiary B
80%
ownership
Understand the requirements for
inclusion of a subsidiary in
consolidated financial statements.
Consolidation Policy
Consolidated financial statements provide
information that is not included in the separate
statements of the parent corporation.
A subsidiary can be excluded from
consolidation in only two situations:
1 Control is likely to be temporary.
2
Control does not rest with the
majority owner.
Consolidation policy is usually presented
under the following headings:
Principles of
consolidation
Basis of
consolidation
Parent and Subsidiary with
Different Fiscal Periods
Consolidated statements are prepared for and
as of the end of the parents fiscal period.
If the difference does not exceed three months
it is acceptable to use the subsidiarys
statements with disclosure.
Apply the consolidations concepts
to parent company recording of
the investment in a subsidiary
company at the date of acquisition.
Consolidated Balance Sheet at Date
of Acquisition (100% at Book Value)
Assets Penn Skelly Consolidated
Current assets
Cash $ 20,000 $10,000 $ 30,000
Other current assets 45,000 15,000 60,000
Total current assets $ 65,000 $25,000 $ 90,000
Plant assets $ 75,000 $45,000 $120,000
Less: Accum. depr. 15,000 5,000 20,000
Total plant assets $ 60,000 $40,000 $100,000
Investment in Skelly 40,000 0 0
Total assets $165,000 $65,000 $190,000
Liabilities Penn Skelly Consolidated
Current liabilities
Accounts payable $ 20,000 $15,000 $ 35,000
Other current liabilities 25,000 10,000 35,000
Total current liabilities $ 45,000 $25,000 $ 70,000
Stockholders equity
Capital stock $100,000 $30,000 $100,000
Retained earnings 20,000 10,000 20,000
Total stockholders equity $120,000 $40,000 $120,000
Total liabilities and
stockholders equity $165,000 $65,000 $190,000
Allocate the excess of the
investment cost over the
book value of the subsidiary
at the date of acquisition.
Parent Acquires 100% of
Subsidiary with Goodwill
Penn purchased all the stock of Skelly for $50,000.
What is the consolidating (eliminating) entry?
Skelly stockholders equity is $40,000.
Parent Acquires 100% of
Subsidiary with Goodwill
Capital Stock 30,000
Retained Earnings 10,000
Goodwill 10,000
Investment in Skelly 50,000
To eliminate reciprocal investment and equity
accounts and to assign the excess of investment
cost over book value acquired to goodwill
Prepare a consolidated balance
sheet at the date of acquisition,
including preparation
of eliminating entries.
Current assets
Cash $ 10,000 $10,000 $ 20,000
Plant assets $ 75,000 $45,000 $120,000
Less: Accum. depr. 15,000 5,000 20,000
Goodwill 10,000
Total assets $165,000 $65,000 $190,000
Current liabilities
Stockholders equity
Capital stock $100,000 $30,000 $100,000
Learn the concept of minority
interest when the parent
company acquires less than
100% of the subsidiarys
outstanding common stock.
Current assets
Cash $ 10,000 $10,000 $ 20,000
Plant assets $ 75,000 $45,000 $120,000
Less: Accum. depr. 15,000 5,000 20,000
Goodwill 14,000
Total assets $165,000 $65,000 $194,000
Current liabilities
Minority interest $ 4,000
Stockholders equity
Capital stock $100,000 $30,000 $100,000
Minority Interest
Minority interest in subsidiaries is generally
shown in a single amount in the liability section
of the consolidated balance sheet.
The alternatives are to include the minority interest
in consolidated stockholders equity or to place it
in a separate minority interest section.
Minority Interest
The interest of minority
stockholders represents
equity investments in the
consolidated net assets by
stockholders of the company
affiliated with the parent.
Prepare consolidated balance
sheets subsequent to the date
of acquisition, including
preparation of eliminating entries.
Consolidated Balance Sheet
After Acquisition
1. Penn acquired a 90% interest in Skelly on
January 1 for $50,000 when Skellys
stockholders equity was $40,000.
2. The accounts payable of Skelly includes
$5,000 owed to Penn.
3. During the year, Skelly had income of
$20,000 and declared $10,000 dividends.
After Acquisition
What is the balance in the investment in
Skellys account at December 31?
Original investment January 1 $50,000
+ 90% of Skellys net income 18,000
90% of Skellys dividends 9,000
Investment account balance $59,000
After Acquisition
Capital Stock 30,000
Retained Earnings 20,000
Goodwill 14,000
Minority Interest 5,000
To eliminate reciprocal investment and
equity balances, record goodwill, and
enter the minority interest
After Acquisition
Dividends Payable 9,000
Dividends Receivable 9,000
To eliminate reciprocal dividends
receivable and payable
Accounts Payable 5,000
Accounts Receivable 5,000
To eliminate intercompany receivable
and accounts payable
The separate books of the affiliated
companies do not record cost/book
value differentials in acquisitions that
create parent-subsidiary relationships.
Working paper procedures are used
to adjust subsidiary book values to
reflect the cost/book differentials.
Effect of Allocation on Consolidated
Balance Sheet at Acquisition
The adjusted amounts appear in the
consolidated balance sheet.
The amount of the adjustment to
individual assets and liabilities is
determined using an investment
cost-allocation schedule.
On Dec. 3, 2003, Pilot purchases 90% of Sand
Corporations outstanding common stock for
$5,000,000 cash plus 100,000 shares of $10
stock with a market value of $5,000,000.
Additional costs are $300,000.
$200,000 is recorded as cost of the investment.
Assets
Cash $ 200 $ 200
Net receivables 300 300
Inventories 500 600
Other current assets 400 400
Land 600 800
Building, net 4,000 5,000
Equipment, net 2,000 1,700
Total assets $8,000 $9,000
Sand Corporation (000) Book Value Fair Value
Liabilities
Accounts payable $ 700 $ 700
Notes payable 1,400 1,300
Common stock 4,000
Paid-in capital 1,000
Retained earnings 900
stockholders equity $8,000
Sand Corporation (000) Book Value Fair Value
Investment in Sand 10,000
Common Stock 1,000
Additional Paid-in Capital 4,000
Cash 5,000
To record 90% acquisition of Sand Corporation
Assignment of Excess Cost
over Underlying Equity
Investment in Sand 200
Additional Paid-in Capital 100
Cash 300
To record additional costs of combining with
Sand
Assignment of Excess Cost
Investment in Sand $10,200,000
Book value of interest acquired
$5,900,000 90% = (5,310,000)
Excess of cost over BV $ 4,890,000
Allocation of Excess Cost
Allocation of Excess Cost
Inventories 600 500 90
Land 800 600 180
Building net 5,000 4,000 900
Equipment, net 1,700 2,000 (270)
Notes payable 1,300 1,400 90
Total allocated 990
Remainder to goodwill 3,900
Total 4,890
Fair
Value
Book
Value
90% =
Excess
Allocated

Cash
Receivables, net
Inventories
Other current assets
Land
Building, net
Equipment, net
Investment in Sand
Goodwill
Unamortized excess

Total assets
1,300
700
900
600
1,200
8,000
7,000
10,200

29,900
200
300
500
400
600
4,000
2,000

8,000

b 90

b 180
b 900

b 3,900
a 4,890

b 270
a 10,200

b 4,890
1,500
1,000
1,490
1,000
1,980
12,900
8,730

3,900

32,500
Consolidated Working Papers
December 31, 2003
Adjustments and Consolidated
Eliminations Balance
Account Title Pilot Sand Dr. Cr. Sheet
Accounts payable
Notes payable
Common stock
Other paid-in capital
Retained earnings

Minority interest

stockholders equity
2,000
3,700
11,000
8,900
4,300

29,900
700
1,400
4,000
1,000
900

8,000

b 90
a 4,000
a 1,000
a 900

a 590
2,700
5,010
11,000
8,900
4,300

590

32,500
December 31, 2003
Apply the concepts underlying
preparation of a consolidated
income statement.
Consolidated Income Statement
The difference between a consolidated and
an unconsolidated income statement of the
parent company lies in the detail presented
rather than the net income amount.
Amortize the excess of the
investment cost over the book
value in periods subsequent
to the acquisition.
Effect of Amortization on Consolidated
Balance Sheet after Acquisition
Income for 2004:
Sands net income $ 800,000
Pilots income
(excluding income from Sand) $2,523,500
Dividends Paid:
Sand $ 300,000
Pilot $1,500,000
Amortization of excess:
Undervalued inventories sold in 2004
Undervalued land still held
Undervalued building (45 years useful life)
Overvalued equipment (5 years useful life)
Overvalued notes payable retired in 2004
Goodwill (no amortization)
Cash
Receivables, net
Inventories
Other current assets
Land
Building, net
Equipment, net
Investment in Sand
Goodwill
Unamortized excess

Total assets
253.5
540
1,300
800
1,200
9,500
8,000
10,504

32,097.5
100
200
600
500
600
3,800
1,800

7,600

b 180
b 880

b 3,900
a 4,744

b 216
a 10,504

b 4,744
353.5
740
1,900
1,300
1,980
12,900
8,730

3,900

33,937.5
December 31, 2004
Accounts payable
Notes payable
Common stock
Other paid-in capital
Retained earnings

Minority interest

stockholders equity
2,300
4,000
11,000
8,900
5,897.5

32,097.5
1,200

4,000
1,000
1,400

7,600

a 4,000
a 1,000
a 1,400

a 640
3,500
4,000
11,000
8,900
5,897.5

640

33,937.5
December 31, 2004
End of Chapter 3

Consolidated Financial Statement CH 3

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Consolidated Financial Statement CH 3

Uploaded by

Copyright:

Available Formats

3 - 1 2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

You might also like