In: Accounting
Harper, Inc. acquires 40 percent of the outstanding voting stock of Kinman Company on January 1, 2017, for $242,500 in cash. The book value of Kinman's net assets on that date was $425,000, although one of the company's buildings, with a $62,800 carrying amount, was actually worth $119,050. This building had a 10-year remaining life. Kinman owned a royalty agreement with a 20-year remaining life that was undervalued by $125,000.
Kinman sold inventory with an original cost of $37,800 to Harper during 2017 at a price of $54,000. Harper still held $23,550 (transfer price) of this amount in inventory as of December 31, 2017. These goods are to be sold to outside parties during 2018.
Kinman reported a $44,200 net loss and a $23,100 other comprehensive loss for 2017. The company still manages to declare and pay a $16,000 cash dividend during the year.
During 2018, Kinman reported a $58,600 net income and declared and paid a cash dividend of $18,000. It made additional inventory sales of $122,000 to Harper during the period. The original cost of the merchandise was $76,250. All but 30 percent of this inventory had been resold to outside parties by the end of the 2018 fiscal year.
Prepare all journal entries for Harper for 2017 and 2018 in connection with this investment. Assume that the equity method is applied. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Do not round intermediate calculations.)
2017 | |||
Date | Account Details | Debit | Credit |
Jan 1, 2017 | Investment in kinnman Co. | $242,500 | |
Cash | $242,500 | ||
(To record initial investment) | |||
During 2017 | Dividends receivable | $6,400 | |
Investment in kinnman Co. | $6,400 | ||
To record the declared dividend | |||
During 2017 | Cash ($16,000 x 40%) | $6,400 | |
Dividend receivable | $6,400 | ||
(To record receipt of dividend) | |||
Dec 31, 2017 | Equity in Kinnman Income—Loss ($44,200 x 40%) | $17,680 | |
Extraordinary Loss of Kinnman ($23,100 x 40%) | $9,240 | ||
Investment in kinnman Co. | $26,920 | ||
(To record accrual of income as earned by equity investee, 40% of reported balances) | |||
Dec 31, 2017 | Equity in Kinnman Income—Loss | $4,750 | |
Investment in kinnman Co. | $4,750 | ||
(To record amortization relating to acquisition of Stokes— Schedule 1 ) | |||
Dec 31, 2017 | Equity in Kinnman Income—Loss | $2,826 | |
Investment in kinnman Co. | $2,826 | ||
(To defer unrealized gain on intra-entity sale - Schedule 2 ) | |||
During 2018 | Dividends receivable | $7,200 | |
Investment in kinnman Co. | $7,200 | ||
To record the declared dividend | |||
During 2018 | Cash ($18,000 x 40%) | $7,200 | |
Dividend Receivables | $7,200 | ||
(To record receipt of dividend) | |||
Dec 31, 2018 | Investment in kinnman Co. ($58,600 x 40%) | $23,440 | |
Equity in Kinnman Income | $23,440 | ||
(To record 40% accrual of income as earned by equity investee) | |||
Dec 31, 2018 | Equity in Kinnman Income | $3,300 | |
Investment in kinnman Co. | $3,300 | ||
(To record amortization relating to acquisition of Stokes | |||
Dec 31, 2018 | Investment in kinnman Co. ($40,000 x 40%) | $2,826 | |
Equity in Kinnman Income | $2,826 | ||
(To recognize income deferred from 2017) | |||
Dec 31, 2018 | Equity in Kinnman Income | $5,490 | |
Investment in kinnman Co. | $5,490 | ||
(To defer unrealized gain on intra-entity sale (Schedule 3 ) | |||
Schedule 1 | Allocation of Purchase Price and Related Amortization | ||
Purchase price | $242,500 | ||
Percentage of book value acquired ($425,000 × 40%). | -$170,000 | ||
Payment in excess of book value | $72,500 | ||
Excess payment identified with specific assets | Life | Annual Amortization | |
Building ($119,050 - 62,800) = $56,250 x 40% | $22,500.00 | 10 | $2,250 |
Royalty agreement ($125,000 × 40%) | $50,000.00 | 20 | $2,500 |
Total annual amortization | $4,750 | ||
Schedule 2 | Deferral of Unrealized Gain—2017 | ||
Inventory remaining at end of year | $23,550 | ||
Gross profit percentage ($54,000 -$37800) ÷ $54,000) | 30.00% | ||
Gross profit remaining in inventory(23550 x 30%) | $7,065 | ||
Ownership percentage | 40.00% | ||
Unrealized gain to be deferred until 2018 | $2,826 | ||
Schedule 3 | Deferral of Unrealized Gain—2018 | ||
Inventory remaining at end of year (122,000 x 30%) | $36,600 | ||
Gross profit percentage ($122,000 - $76,250) ÷ $122,000) | 37.50% | ||
Gross profit remaining in inventory(36,600 x 37.50%) | $13,725 | ||
Ownership percentage | 40.00% | ||
Unrealized gain to be deferred until 2018 | $5,490 | ||
Gross profit 2017 = $54,000 -$37,800 | $16,200 | ||
Gross profit 2018 = $122,000 -$76250 | $45,750 |