In: Accounting
Alfonso Inc. acquired 100 percent of the voting shares of BelAire Company on January 1, 2020. In exchange, Alfonso paid $459,500 in cash and issued 100,000 shares of its own $1 par value common stock. On this date, Alfonso’s stock had a fair value of $15 per share. The combination is a statutory merger with BelAire subsequently dissolved as a legal corporation. BelAire’s assets and liabilities are assigned to a new reporting unit.
The following shows fair values for the BelAire reporting unit for January 1, 2020 along with respective carrying amounts on December 31, 2021.
BelAire Reporting Unit |
Fair Values 1/1/20 |
Carrying Amounts 12/31/21 |
||||
Cash | $ | 101,000 | $ | 52,000 | ||
Receivables | 212,250 | 247,000 | ||||
Inventory | 230,000 | 262,000 | ||||
Patents | 436,000 | 512,000 | ||||
Customer relationships | 650,750 | 608,000 | ||||
Equipment (net) | 403,500 | 302,000 | ||||
Goodwill | ? | 568,000 | ||||
Accounts payable | (113,500 | ) | (201,000 | ) | ||
Long-term liabilities | (528,500 | ) | (470,000 | ) | ||
Note: Parentheses indicate a credit balance.
Prepare Alfonso’s journal entry to record the assets acquired and the liabilities assumed in the BelAire merger on January 1, 2020. Note: Enter cash paid and cash received as two separate amounts.
On December 31, 2021, Alfonso opts to forgo any goodwill impairment qualitative assessment and estimates that the total fair value of the entire BelAire reporting unit is $1,740,000. What amount of goodwill impairment, if any, should Alfonso recognize on its 2021 income statement?
a.) | Date | Account Tiltes & Explanation | Debit $ | Credit $ | |
January 1,2020 | Cash | 101,000 | |||
Receivables | 212,250 | ||||
Inventory | 230,000 | ||||
Patents | 436,000 | ||||
Customer relationships | 650,750 | ||||
Equipment (net) | 403,500 | ||||
Goodwill | 568,000 | ||||
Accounts payable | 113,500 | ||||
Long-term liabilities | 528,500 | ||||
Cash | 459,500 | ||||
Common Stock ( 100,000 x 1 ) | 100,000 | ||||
Paid in capital in excess of par- Common Stock | 1,400,000 | ||||
(100,000 x 14 ) | |||||
(To record the assets acquired and the liabilities ) |
b.) | Net identifiable Assets on Dec.31,2021 | ||
Amount in $ | |||
Cash | 52,000 | ||
Receivables | 247,000 | ||
Inventory | 262,000 | ||
Patents | 512,000 | ||
Customer relationships | 608,000 | ||
Equipment (net) | 302,000 | ||
Accounts payable | -2,01,000 | ||
Long-term liabilities | -4,70,000 | ||
Net identifiable Assets on Dec.31,2021 | 1,312,000 | ||
Amount in $ | |||
Fair Value of entire Belaire reporting | 1,740,000 | ||
Less: Net identifiable assets | 1,312,000 | ||
Implied Goodwill | 428,000 | ||
Amount in $ | |||
Existing goodwill | 568,000 | ||
Less: Implied Goodwill | 428,000 | ||
Amount of goodwill impairment | 140,000 | ||
Goodwill impairment on its 2021 Income statement will be $ 140,000. |