Question

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?

Answer 1