In: Accounting
On January 1, 2018, Cameron Inc. bought 20% of the outstanding
common stock of Lake Construction Company for $340 million cash. At
the date of acquisition of the stock, Lake's net assets had a fair
value of $900 million. Their book value was $850 million. The
difference was attributable to the fair value of Lake's buildings
and its land exceeding book value, each accounting for one-half of
the difference. Lake’s net income for the year ended December 31,
2018, was $270 million. During 2018, Lake declared and paid cash
dividends of $30 million. The buildings have a remaining life of 5
years.
Required:
1. Complete the table below and prepare all
appropriate journal entries related to the investment during 2018,
assuming Cameron accounts for this investment by the equity
method.
2. Determine the amounts to be reported by
Cameron.
Millions | Investee Net Assets | Ownership Interest | Net Assets Purchased | Difference | Attributable to |
Cost | |||||
Fair Value | 900 | 20 % | 180 | ||
Book Value | 850 | 20% | 170 | ||
Years | Adjustment | ||||
Invest Rev | 5 / | 5years | 1 |
investment in Cameron's 2018 balance sheet (in millions) | ????? |
investment revenue in the income statement | ????? |
investing activities in the statement of cash flows | ???? |
1. Table below:
Millions | Investee Net Assets | Ownership Interest | Net Assets Puchased | Difference | Attributable to |
Cost | 340 | ||||
Fair Value | 900 | 20% | 180 | 160 | Goodwill |
Book Value | 850 | 20% | 170 | 10 | Under valuation of Assets |
Years | Adjustment | ||||
Invest Rev | 5 | 5 | 1 |
Journal entries: (amounts in millions)
a. Investment in Lake Construction 340
Cash 340
b. Investment in Lake Construction 54
Investement Revenue 54
(270*20%)
c. Cash 6
Investment in Lake Construction 6
(30*20%)
d. Investment Revenue 1
Investment in Lake Construction 1
(5 / 5 years = 1)
2a. Investment in Cameron's 2018 balance sheet (in millions)
Total Cost = $340
Income share = $54
Less: Dividends = $6
Less: Depreciation adjustment = $1
Balance = $387 million
2b. Investment revenue in the income statement
Income share = $54
Less: Depreciation adjustment = $1
Balance = $53 million
2c. Investing activities in the statement of cash flows
$340 million
Also, the cash dividend received for $6 million will also be reported as part of operating activities.