In: Accounting
On January 1, 2021, Ackerman Company acquires 80% of Seidel Company for $1,712,000 in cash consideration. The remaining 20 percent noncontrolling interest shares had an acquisition-date estimated fair value of $428,000. Seidel’s acquisition-date total book value was $1,700,000.
The fair value of Seidel’s recorded assets and liabilities equaled their carrying amounts. However, Seidel had two unrecorded assets—a trademark with an indefinite life and estimated fair value of $245,000 and several customer relationships estimated to be worth $180,000 with four-year remaining lives. Any remaining acquisition-date fair value in the Seidel acquisition was considered goodwill.
During 2021, Seidel reported $172,000 net income and declared and paid dividends totaling $50,000. Also in 2021, Ackerman reported $350,000 net income, but neither declared nor paid dividends.
a) |
Calculate the annual amortization associated with this acquisition |
b
The parent Ackerman will consolidate 100% of the assets and liabilities of Seidel since it controls them | |||
through its 80% ownership. | |||
To balance the consolidated books, a line item for the noncontrolling interest of 20% must be included in | |||
consolidated stockholders' equity. | |||
Let's analyze the balance in this new equity account as of 12/31/21. Fill in the amounts indicated. | |||
- | + | ||
Noncontrolling Interest | |||
Beginning balance at 1/1/21: remember that | |||
the acquisition method calls for fair value for all | |||
aspects of the transaction at the acquisition date. | |||
The NCI's share of the subsidiary's net income | |||
The NCI's share of amortization related to | |||
this subsidiary | |||
The NCI's share of the dividends declared by | |||
the subsidiary | |||
Ending balance at 12/31/21: notice that this | |||
account's activity parallels that of the parent's | |||
investment account when the equity method is | |||
used. | |||
Answer :
a. Acquisition-date fair value of noncontrolling interest (NCI) $428,000
Consolidated net income to NCI:
Seidel net income $172,000
Excess amortization customer relationships
($180,000 ÷ 4 years) (45,000)
Adjusted subsidiary net income $127,000
Noncontrolling interest percentage 20%
b. Consolidated net income to NCI 25,400
c. Dividend allocation to NCI (20% × $50,000) (10,000)
d. NCI in Seidel 12/31/18 $443,400
Alternative calculations:
NCI share of Seidel 1/1/21 book value (20% × $1,700,000) $340,000
NCI share of acquisition-date fair value allocations:
To trademark (20% × $245,000) $49,000
To customer relationships (20% × $180,000) 36,000
To goodwill (20% × $15,000) 3,000 $ 88,000
a. Acquisition-date fair value of Seidel NCI $428,000
b. Consolidated net income to NCI 25,400
c. Dividend allocation to NCI (20% × $50,000) (10,000)
d. NCI in Seidel 12/31/21 $443,400