In: Accounting
The Nathan Company acquired all of the outstanding stock of Caleb Company on January 1, 2014 for P267,800 cash. Caleb had a book value of only P182,000 on that date. However, equipment (having an eight-year life) is undervalued by P52,000 on Caleb’s financial records. A building with a 20-year life was overvalued by P13,000. Subsequent to the acquisition, Caleb reported the following:
Net Income |
Dividends Paid |
|
2014 |
P 65,000 |
P 13,000 |
2015 |
78,000 |
52,000 |
2016 |
39,000 |
26,000 |
In accounting for this investment, Nathan has used the cost method. Selected accounts taken from the financial records of these two companies as of December 31, 2016, are as follows:
Nathan Company |
Caleb Company |
|
Revenues – Operating |
P403,000 |
P135,200 |
Expenses |
257,400 |
96,200 |
Equipment (net) |
416,000 |
65,000 |
Building (net) |
286,000 |
88,400 |
Ordinary share |
377,000 |
65,000 |
Accumulated profits |
533,000 |
208,000 |
Required:
Determine the following account balances as of December 31, 2016.
1. Net income attributable to equity shareholders of parenf are:
Revenues - Operating expenses
P4,03,000 - P2,57,400= P1,45,600
Net Income attributable to equity shareholdera is P1,45,600
2. Non- Controlling interest would be 0 since Nathan has acquired all the outstanding shares of Caleb Company.
3. Considated net income = Net income of Caleb company + Net income of Nathan company
Consolidate net income= P39,000 i.e. ( P1,35,200 - P96,200) + P1,45,600 i.e. (P4,03,000 - P2,57,400)
=P1,84,600
4. Consildated equipment (net) = P4,16,000 + P65,000
= P4,81,000
5. Consolidated Buildings (net) = P2,86,000 + P88,400
= P3,74,400
6. Consolidated Goodwill (net)= Consideration paid by parent + Non controlling interest - fair value of subsidiary net identifiable assets
=P2,67,800 + 0 - P1,53,400
=P1,14,400
7. Consildated ordinary shares = P4,42,000
8. Consolidated accumulated profits= P5,33000 + P2,08000
= P7,41,000