Question

In: Accounting

10.Balance sheet and income statement data for two affiliated companies for the current year appear below:...

10.Balance sheet and income statement data for two affiliated companies for the current year appear below:

BALANCE SHEET
As at December 31, Year 6
Albeniz Bach
Cash $ 40,000 $ 21,000
Receivables 92,000 84,000
Inventories 56,000 45,000
Land 20,000 60,000
Plant and equipment 200,000 700,000
Accumulated depreciation (80,000 ) (350,000 )
Investment in Bach Company (cost) 272,000
Advances to Bach Company 100,000
Total assets $ 700,000 $ 560,000
Accounts payable $ 130,000 $ 96,500
Advances payable 100,000
Common shares 400,000 200,000
Retained earnings 170,000 163,500
Total liabilities and shareholders' equity $ 700,000 $ 560,000
INCOME STATEMENT
For the year ended December 31, Year 6
Albeniz Bach
Sales revenues $ 600,000 $ 400,000
Interest income 6,700
Dividend income from Bach 6,400
Total revenues $ 613,100 $ 400,000
Cost of goods sold 334,000 225,000
Distribution expense 20,000 70,000
Selling and administrative expense 207,000 74,000
Financing expense 1,700 6,000
Income taxes expense 20,700 7,500
Total expenses $ (583,400) $ (382,500)
Net income $ 29,700 $ 17,500

Additional Information

• Albeniz acquired an 80% interest in Bach on January 1, Year 3, for $272,000. On that date, the following information was noted about specific net assets of Bach:

Carrying Amount Fair Value
Inventory $ 20,000 $ 50,000
Land 25,000 45,000
Equipment (estimated useful life 15 years) 60,000 78,000
Misc. intangibles (estimated useful life 20 years) 42,000

Amortization expense is grouped with distribution expenses. Bach’s accumulated depreciation was $240,000 at the date of acquisition.

  • On January 1, Year 3, Bach had a retained earnings balance of $30,000.
  • Albeniz carries its investment at cost.

Required:

Prepare the following:

(a) Consolidated income statement (Input all values as positive numbers.)

(b) Consolidated balance sheet (Negative amounts should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required.)

Solutions

Expert Solution

Solution.

Cost of 80% investment                                                                                            272,000

Implied value of 100% investment                                                                            340,000

Carrying amount of Bach’s net assets = Carrying amount of Bach’s shareholders’ equity

Common shares                                                                            200,000

Retained earnings                                                                         30,000

                                                                                                                             230,000

Acquisition differential                                                                                              110,000

Allocated:                                           FV – CA

Inventory                                  (50,000 – 20,000)                         30,000

Land                                         (45,000 – 25,000)                         20,000

Equipment                                (78,000 – 60,000)                        18,000                       

      Misc. intangibles                                (42,000 – 0)                         42,000           110,000            Goodwill                                                                                          0

Non-controlling interest (20% x 340,000)                                                                   68,000   (a)

                                      Acquisition Differential Amortization Schedule

                                   Balance                           Amortization                     Balance

                                     Jan. 1                   Dec. 31                  Dec. 31            Dec. 31

                                    Year 1          Years 1, 2, and 3          Year 4             Year 4

Inventory                     30,000                   30,000

Land                             20,000                                                                         20,000

Equipment                    18,000                     3,600                     1,200             13,200

Misc. intangibles          42,000                    6,300                     2,100             33,600

                             110,000                   39,900                     3,300             66,800

Calculation of consolidated net income attributable to Albeniz’s shareholders – Year 4

Net income Albeniz                                                                                                     29,700

Less:  Dividends from Bach (8,000 ´ 80%)                                                                  6,400

                                                                                                                           23,300

Net income Bach                                                                                 17,500

Less: Acq. diff. amort.                                                                           3,300

                                                                                                             14,200

                                                                                                      80%             11,360

                                                                                                                           34,660

Calculation of consolidated retained earnings Dec. 31, Year 4

Retained earnings Albeniz                                                                                         170,000

Retained earnings Bach                                                                     163,500

Acquisition retained earnings                                                              30,000

Increase since acquisition                                                                   133,500

Less: acq. diff. amortization (39,900 + 3,300)                                   43,200

Adjusted increase since acquisition                                                     90,300                           (b)

                                                                                                      80%             72,240

                                                                                                                         242,240

Calculation of non-controlling interest – Dec. 31, Year 4 (Method 1)

Bach –  Common shares                                                                                            200,000

Retained earnings                                                                                         163,500

                                                                                                                      363,500

Unamortized acquisition differential                                                             66,800

                                                                                                                      430,300

                                                                                                                           20%

                                                                                                                        86,060

Calculation of non-controlling interest – Dec. 31, Year 4 (Method 2)

NCI, date of acquisition (a)                                                                             68,000

Adjusted change in Bach’s retained earnings (b)                                            90,300

NCI’s share at 20%                                                                                          18,060

Non-controlling interest – Dec. 31, Year 4                                                      86,060

(a)

Albeniz Company

Consolidated Income Statement

For the Year Ended December 31, Year 4

Sales (600,000 + 400,000)                                                                                      1,000,000

Interest income                                                                                                              6,700

                                                                                                                                1,006,700

Cost of goods sold (334,000 + 225,000)                                                                   559,000

Distribution expense (20,000 + 70,000 + 1,200 + 2,100)                                            93,300

Selling and admin. (207,000 + 74,000)                                                                     281,000

Financing expense (1,700 + 6,000)                                                                                7,700

Income taxes (20,700 + 7,500)                                                                                    28,200

           969,200

Net income                                                                                                                   37,500

Attributable to:

   Albeniz’s shareholders                                                                                              34,660

   Non-controlling interest [20% ´ (17,500 – 3,300)]                                                    2,840

                                                                                     37,500

(b)

Albeniz Company

Consolidated Balance Sheet

December 31, Year 4

Cash (40,000 + 21,000)                                                                                               61,000

Accounts receivable (92,000 + 84,000)                                                                     176,000

Inventories (56,000 + 45,000)                                                                                   101,000

Land (20,000 + 60,000 + 20,000)                                                                              100,000

Plant and equipment (200,000 + 700,000 - 240,000 + 18,000)                                 678,000

Accumulated deprec. (80,000 + 350,000 – 240,000 + 4,800)                                (194,800)

Miscellaneous intangibles                                                                                           33,600

      954,800

Accounts payable (130,000 + 96,500)                                                                       226,500

Advances payable (0 + 100,000 – 100,000)                                                                         0

Common shares                                                                                                          400,000

Retained earnings                                                                                                      242,240

Non-controlling interest                                                                                               86,060

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Condensed balance sheet and income statement data for Landwehr Corporation appear below.
Condensed balance sheet and income statement data for Landwehr Corporation appear below.   Additional information: 1. The market price of Landwehr’s common stock was $4.00, $5.00, and $8.00 for 2016, 2017, and 2018, respectively. 2. All dividends were paid in cash.   Instructions (a) Compute the following ratios for 2017 and 2018. (1) Profit margin. (2) Asset turnover. (3) Earnings per share. (Weighted-average common shares in 2018 were 32,000 and in 2017 were 31,000.) (4) Price-earnings ratio. (5) Payout ratio....
Condensed balance sheet and income statement data for Swifty Corporation appear below: SWIFTY CORPORATION Balance Sheet...
Condensed balance sheet and income statement data for Swifty Corporation appear below: SWIFTY CORPORATION Balance Sheet December 31 2021 2020 2019 Cash $ 27,500 $ 23,500 $ 18,500 Accounts receivable 50,500 50,000 48,500 Other current assets 94,500 95,500 65,000 Property, plant, and equipment (net) 530,000 471,500 401,000 $702,500 $640,500 $533,000 Current liabilities $ 71,500 $ 77,500 $ 70,000 Long-term debt 77,500 84,500 46,500 Common shares 318,000 280,000 287,000 Retained earnings 235,500 198,500 129,500 $702,500 $640,500 $533,000 SWIFTY CORPORATION Income Statement...
Carr Corporation's comparative balance sheet and income statement for last year appear below: Comparative Balance Sheet...
Carr Corporation's comparative balance sheet and income statement for last year appear below: Comparative Balance Sheet Ending Balance Beginning Balance Cash and cash equivalents $ 3,090 $ 24,610 Accounts receivable 88,000 76,680 Inventory 39,800 47,940 Prepaid expenses 9,810 15,750 Long-term investments 254,400 210,000 Property, plant, and equipment 540,750 504,000 Less accumulated depreciation 329,600 312,700 Total assets $ 606,250 $ 566,280 Accounts payable $ 9,540 $ 25,500 Accrued liabilities 24,480 17,850 Income taxes payable 53,400 48,300 Bonds payable 176,000 216,000 Common...
Carr Corporation's comparative balance sheet and income statement for last year appear below: Comparative Balance Sheet...
Carr Corporation's comparative balance sheet and income statement for last year appear below: Comparative Balance Sheet Ending Balance Beginning Balance Cash and cash equivalents $ 3,270 $ 25,300 Accounts receivable 88,800 78,100 Inventory 39,800 49,820 Prepaid expenses 9,630 15,450 Long-term investments 247,200 216,000 Property, plant, and equipment 566,500 523,200 Less accumulated depreciation 345,600 324,500 Total assets $ 609,600 $ 583,370 Accounts payable $ 9,720 $ 25,750 Accrued liabilities 25,440 18,190 Income taxes payable 51,900 50,600 Bonds payable 171,200 206,000 Common...
Carr Corporation's comparative balance sheet and income statement for last year appear below: Comparative Balance Sheet...
Carr Corporation's comparative balance sheet and income statement for last year appear below: Comparative Balance Sheet Ending Balance Beginning Balance Cash and cash equivalents $ 3,300 $ 24,840 Accounts receivable 90,500 72,420 Inventory 42,900 51,230 Prepaid expenses 9,810 16,350 Long-term investments 254,400 206,000 Property, plant, and equipment 551,050 513,600 Less accumulated depreciation 348,800 315,650 Total assets $ 603,160 $ 568,790 Accounts payable $ 9,810 $ 27,500 Accrued liabilities 24,720 17,850 Income taxes payable 51,900 48,760 Bonds payable 164,800 210,000 Common...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 220 $ 330 Accounts receivable, net 360 380 Inventory 330 300 Prepaid expenses 20 20 Total current assets 930 1,030 Plant and equipment, net 1,180 1,300 Total assets $ 2,110 $ 2,330 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 300 $ 330 Accrued liabilities 50...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 170 $ 230 Accounts receivable, net 260 280 Inventory 230 200 Prepaid expenses 20 20 Total current assets 680 730 Plant and equipment, net 880 900 Total assets $ 1,560 $ 1,630 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 200 $ 230 Accrued liabilities 50...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 190 $ 270 Accounts receivable, net 300 320 Inventory 270 240 Prepaid expenses 20 20 Total current assets 780 850 Plant and equipment, net 1,000 1,060 Total assets $ 1,780 $ 1,910 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 240 $ 270 Accrued liabilities 50...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 160 $ 210 Accounts receivable, net 240 260 Inventory 210 180 Prepaid expenses 20 20 Total current assets 630 670 Plant and equipment, net 820 820 Total assets $ 1,450 $ 1,490 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 180 $ 210 Accrued liabilities 50...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year...
Hyrkas Corporation's most recent balance sheet and income statement appear below: Balance Sheet December 31, Year 2 and Year 1 (in thousands of dollars) Year 2 Year 1 Assets Current assets: Cash $ 180 $ 250 Accounts receivable, net 280 300 Inventory 250 220 Prepaid expenses 20 20 Total current assets 730 790 Plant and equipment, net 940 980 Total assets $ 1,670 $ 1,770 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 220 $ 250 Accrued liabilities 50...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT