Question

In: Accounting

On January 1, 2020, Pinnacle Corporation exchanged $3,477,500 cash for 100 percent of the outstanding voting...

On January 1, 2020, Pinnacle Corporation exchanged $3,477,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet:

Cash $ 94,000 Accounts payable $ 400,000
Accounts receivable 339,000 Long-term debt 2,880,000
Inventory 352,000 Common stock 1,500,000
Buildings (net) 2,160,000 Retained earnings 1,295,000
Licensing agreements 3,130,000
Total assets $ 6,075,000 Total liabilities and equity $ 6,075,000


Pinnacle prepared the following fair-value allocation:

Fair value of Strata (consideration transferred) $ 3,477,500
Carrying amount acquired 2,795,000
Excess fair value $ 682,500
to buildings (undervalued) $ 350,000
to licensing agreements (overvalued) (125,000 ) 225,000
to goodwill (indefinite life) $ 457,500

At the acquisition date, Strata’s buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata’s accounts payable included an $90,000 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata.

The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses.

Pinnacle Strata
Sales $ (7,340,000 ) $ (3,502,000 )
Cost of goods sold 4,675,000 2,070,000
Interest expense 272,000 176,000
Depreciation expense 603,000 427,000
Amortization expense 626,000
Dividend income (35,000 )
Net income $ (1,825,000 ) $ (203,000 )
Retained earnings 1/1/21 $ (5,240,000 ) $ (1,581,000 )
Net income (1,825,000 ) (203,000 )
Dividends declared 600,000 35,000
Retained Earnings 12/31/21 $ (6,465,000 ) $ (1,749,000 )
Cash $ 292,500 $ 425,000
Accounts receivable 1,595,000 282,500
Inventory 1,100,000 1,600,000
Investment in Strata 3,477,500
Buildings (net) 5,775,000 2,256,000
Licensing agreements 1,878,000
Goodwill 410,000
Total assets $ 12,650,000 $ 6,441,500
Accounts payable $ (375,000 ) $ (862,500 )
Long-term debt (2,810,000 ) (2,330,000 )
Common stock (3,000,000 ) (1,500,000 )
Retained earnings 12/31/21 (6,465,000 ) (1,749,000 )
Total Liabilities and Owner's equity $ (12,650,000 ) $ (6,441,500 )
  1. Prepare a worksheet to consolidate the financial information for these two companies.

On January 1, 2020, Pinnacle Corporation exchanged $3,477,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet:

Cash $ 94,000 Accounts payable $ 400,000
Accounts receivable 339,000 Long-term debt 2,880,000
Inventory 352,000 Common stock 1,500,000
Buildings (net) 2,160,000 Retained earnings 1,295,000
Licensing agreements 3,130,000
Total assets $ 6,075,000 Total liabilities and equity $ 6,075,000


Pinnacle prepared the following fair-value allocation:

Fair value of Strata (consideration transferred) $ 3,477,500
Carrying amount acquired 2,795,000
Excess fair value $ 682,500
to buildings (undervalued) $ 350,000
to licensing agreements (overvalued) (125,000 ) 225,000
to goodwill (indefinite life) $ 457,500

At the acquisition date, Strata’s buildings had a 10-year remaining life and its licensing agreements were due to expire in 5 years. On December 31, 2021, Strata’s accounts payable included an $90,000 current liability owed to Pinnacle. Strata Corporation continues its separate legal existence as a wholly owned subsidiary of Pinnacle with independent accounting records. Pinnacle employs the initial value method in its internal accounting for its investment in Strata.

The separate financial statements for the two companies for the year ending December 31, 2021, follow. Credit balances are indicated by parentheses.

Pinnacle Strata
Sales $ (7,340,000 ) $ (3,502,000 )
Cost of goods sold 4,675,000 2,070,000
Interest expense 272,000 176,000
Depreciation expense 603,000 427,000
Amortization expense 626,000
Dividend income (35,000 )
Net income $ (1,825,000 ) $ (203,000 )
Retained earnings 1/1/21 $ (5,240,000 ) $ (1,581,000 )
Net income (1,825,000 ) (203,000 )
Dividends declared 600,000 35,000
Retained Earnings 12/31/21 $ (6,465,000 ) $ (1,749,000 )
Cash $ 292,500 $ 425,000
Accounts receivable 1,595,000 282,500
Inventory 1,100,000 1,600,000
Investment in Strata 3,477,500
Buildings (net) 5,775,000 2,256,000
Licensing agreements 1,878,000
Goodwill 410,000
Total assets $ 12,650,000 $ 6,441,500
Accounts payable $ (375,000 ) $ (862,500 )
Long-term debt (2,810,000 ) (2,330,000 )
Common stock (3,000,000 ) (1,500,000 )
Retained earnings 12/31/21 (6,465,000 ) (1,749,000 )
Total Liabilities and Owner's equity $ (12,650,000 ) $ (6,441,500 )
  1. Prepare a worksheet to consolidate the financial information for these two companies.
  1. Compute the following amounts that would appear on Pinnacle’s 2021 separate (nonconsolidated) financial records if Pinnacle’s investment accounting was based on the equity method.
  • Subsidiary income.
  • Retained earnings, 1/1/21.
  • Investment in Strata.
  1. What effect does the parent’s internal investment accounting method have on its consolidated financial statements?
  1. Compute the following amounts that would appear on Pinnacle’s 2021 separate (nonconsolidated) financial records if Pinnacle’s investment accounting was based on the equity method.
  • Subsidiary income.
  • Retained earnings, 1/1/21.
  • Investment in Strata.
  1. What effect does the parent’s internal investment accounting method have on its consolidated financial statements?

Solutions

Expert Solution


Related Solutions

On January 1, 2020, Pinnacle Corporation exchanged $3,527,500 cash for 100 percent of the outstanding voting...
On January 1, 2020, Pinnacle Corporation exchanged $3,527,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 284,000 Accounts payable $ 383,000 Accounts receivable 311,000 Long-term debt 3,060,000 Inventory 443,000 Common stock 1,500,000 Buildings (net) 1,920,000 Retained earnings 1,205,000 Licensing agreements 3,190,000 Total assets $ 6,148,000 Total liabilities and equity $ 6,148,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $...
On January 1, 2017, Pinnacle Corporation exchanged $3,527,500 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,527,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 284,000 Accounts payable $ 383,000 Accounts receivable 311,000 Long-term debt 3,060,000 Inventory 443,000 Common stock 1,500,000 Buildings (net) 1,920,000 Retained earnings 1,205,000 Licensing agreements 3,190,000 $ 6,148,000 $ 6,148,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,527,500 Carrying amount acquired 2,705,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 122,000 Accounts payable $ 375,000 Accounts receivable 283,000 Long-term debt 2,655,000 Inventory 350,000 Common stock 1,500,000 Buildings (net) 1,875,000 Retained earnings 1,100,000 Licensing agreements 3,000,000 $ 5,630,000 $ 5,630,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,200,000 Carrying amount acquired 2,600,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,200,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 122,000 Accounts payable $ 375,000 Accounts receivable 283,000 Long-term debt 2,655,000 Inventory 350,000 Common stock 1,500,000 Buildings (net) 1,875,000 Retained earnings 1,100,000 Licensing agreements 3,000,000 $ 5,630,000 $ 5,630,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,200,000 Carrying amount acquired 2,600,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,548,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 161,000 Accounts payable $ 436,000 Accounts receivable 290,000 Long-term debt 2,925,000 Inventory 415,000 Common stock 1,500,000 Buildings (net) 2,150,000 Retained earnings 1,360,000 Licensing agreements 3,205,000 $ 6,221,000 $ 6,221,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,548,000 Carrying amount acquired 2,860,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,407,000 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,407,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 114,000 Accounts payable $ 396,000 Accounts receivable 298,000 Long-term debt 3,395,000 Inventory 419,000 Common stock 1,500,000 Buildings (net) 2,105,000 Retained earnings 1,125,000 Licensing agreements 3,480,000 $ 6,416,000 $ 6,416,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,407,000 Carrying amount acquired 2,625,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,360,500 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,360,500 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 379,000 Accounts payable $ 392,000 Accounts receivable 350,000 Long-term debt 2,955,000 Inventory 353,000 Common stock 1,500,000 Buildings (net) 1,880,000 Retained earnings 1,140,000 Licensing agreements 3,025,000 $ 5,987,000 $ 5,987,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,360,500 Carrying amount acquired 2,640,000 Excess...
On January 1, 2017, Pinnacle Corporation exchanged $3,559,000 cash for 100 percent of the outstanding voting...
On January 1, 2017, Pinnacle Corporation exchanged $3,559,000 cash for 100 percent of the outstanding voting stock of Strata Corporation. On the acquisition date, Strata had the following balance sheet: Cash $ 160,000 Accounts payable $ 448,000 Accounts receivable 320,000 Long-term debt 3,075,000 Inventory 448,000 Common stock 1,500,000 Buildings (net) 2,275,000 Retained earnings 1,345,000 Licensing agreements 3,165,000 $ 6,368,000 $ 6,368,000 Pinnacle prepared the following fair-value allocation: Fair value of Strata (consideration transferred) $ 3,559,000 Carrying amount acquired 2,845,000 Excess...
On January 1, 2021, Casey Corporation exchanged $3,250,000 cash for 100 percent of the outstanding voting...
On January 1, 2021, Casey Corporation exchanged $3,250,000 cash for 100 percent of the outstanding voting stock of Kennedy Corporation. Casey plans to maintain Kennedy as a wholly owned subsidiary with separate legal status and accounting information systems. At the acquisition date, Casey prepared the following fair-value allocation schedule: Fair value of Kennedy (consideration transferred) $ 3,250,000 Carrying amount acquired 2,600,000 Excess fair value $ 650,000 to buildings (undervalued) $ 342,000 to licensing agreements (overvalued) (160,000 ) 182,000 to goodwill...
On January 1, 2015, Casey Corporation exchanged $3,218,000 cash for 100 percent of the outstanding voting...
On January 1, 2015, Casey Corporation exchanged $3,218,000 cash for 100 percent of the outstanding voting stock of Kennedy Corporation. Casey plans to maintain Kennedy as a wholly owned subsidiary with separate legal status and accounting information systems. At the acquisition date, Casey prepared the following fair-value allocation schedule:       Fair value of Kennedy (consideration transferred) $ 3,218,000   Carrying amount acquired 2,600,000   Excess fair value $ 618,000      to buildings (undervalued) $ 326,000         to licensing agreements (overvalued) (171,000) 155,000      to...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT