Question

Par Corporation paid $7,200,000 for 360,000 shares of Sun Corporation's outstanding voting common stock on January 1, 2011, when the stockholder's equity of Sun consisted of (inthousands):

10% cumulative, perferred stock, $100 par. Liquidation preference is $105 per share, and 20,000 shares are issued and outstanding with one year's dividends in arrears $2,000

Common stock, $10 par, 400,000 shares issued and outstanding $4,000

Other paid in Capital $1,000

Retained Earnings $1,300

Total Stockholders' equity $8,300

During 2011, Sun reported net income of $1,000,000 and declared dividends of $800,000. Any excess of fair value over book value is goodwill, which is not amortized.

Calculate the following:

1. Goodwill from Par's acquisition of Sun

2. Par's income from Sun for 2011

3. Noncontrolling interest share for 2011

4. Noncontrolling interest in Sun at December 31, 2011

5. Par's Investment in Sun account balance at December 31, 2011

Answer 1

Calculation of Goodwill:-	No OF Shares	Amount
Amount paid for Acquisition of Shares (A)	360,000.00	7,200,000.00
Equity/Common Stockholder Worth of Sun Cooperation for :-
Retained Earning		1,300,000.00
Common Stock		4,000,000.00
		5,300,000.00
Hence Book Value of Sun for 90% Acquired part (B)		4,770,000.00
Goodwill	(A-B)	2,430,000.00
Notes to Above:-
1
Total Common Stock of Sun Cooperation	400,000.00	4,000,000.00
Common stock Acquired By Par Cooperation	360,000.00
Hence, % of Shares Acquired	90.00%
2. Calculation of par Income:-
Dividend Declared By Sun	800,000.00
Less: Outsatnding Dividend for Pref	200,000.00
Less: Cy dividend of Pref	200,000.00
Remaining Dividend for Common Stakholders	400,000.00
hence Par's Income for 90% Share	360,000.00
3.Non Controllling interest :-
% of Share Acquired By par	90%
Hence Non Controlling Interest	10%
4. Pars Investment in Sun :-
Amount Paid for Acuisition of shares	7,200,000.00
Less: goodwill	2,430,000.00
FMV of Investment	4,770,000.00