Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CHAPTER 6
VARIABLE INTEREST ENTITIES, INTRA-ENTITY DEBT,
CONSOLIDATED CASH FLOWS, AND OTHER ISSUES
Chapter Outline
I.
6-1
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
6-2
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
Parent company officials made the actual choice that created the book loss. Therefore,
assigning the $300,000 to the subsidiary directs the impact of their decision to the wrong
party. In effect, the subsidiary had nothing to do with this transaction (as indicated in the
case) so that its share of consolidated net income should not be affected by the $300,000
loss.
The debt was that of the subsidiary. Because the subsidiary's debt is being retired, all of the
$300,000 should be attributed to that party. Financial records measure the results of
6-3
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
transactions and the retirement simply culminates an earlier transaction made by the
subsidiary. The parent is doing no more than acting as an agent for the subsidiary (as
indicated in the case). If the subsidiary had acquired its own debt, for example, no question
as to the assignment would have existed. Thus, changing that assignment simply because
the parent agreed to be the acquirer is not justified.
Both parties were involved in the transaction so that some allocation of the loss is required.
If, at the time of repurchase, a discount existed within the subsidiary's accounts, this figure
would have been amortized to interest expense (if the debt had not been retired). Thus, the
$300,000 loss was accepted now in place of the later amortization. This reasoning then
assigns this portion of the loss to the subsidiary. Because the parent agreed to pay more
than face value, that remaining portion is assigned to the buyer.
Answers to Questions
1. A variable interest entity (VIE) is a business structure that is designed to accomplish a
specific purpose. A VIE can take the form of a trust, partnership, joint venture, or corporation
although typically it has neither independent management nor employees. The entity is
frequently sponsored by another firm to achieve favorable financing rates.
2. Variable interests are contractual, ownership, or other pecuniary interests in an entity that
change with changes in the entity's net asset value. Variable interests will absorb portions of
a variable interest entity's expected losses if they occur or receive portions of the entity's
expected residual returns if they occur. Variable interests typically are accompanied by
contractual arrangements that provide decision making power to the owner of the variable
interests. Examples of variable interests include debt guarantees, lease residual value
guarantees, participation rights, and other financial interests.
3. The following characteristics are indicative of an enterprise qualifying as a primary
beneficiary with a controlling financial interest in a VIE.
The power, through voting rights or similar rights, to direct the activities of an entity that
most significantly impact the entitys economic performance.
The obligation to absorb the expected losses of the entity if they occur, or
The right to receive the expected residual returns of the entity if they occur
4. Because the bonds were purchased from an outside party, the acquisition price is likely to
differ from the book value of the debt in the subsidiary's records. This difference creates
accounting problems in handling the intra-entity transaction. From a consolidated
perspective, the debt is retired; a gain or loss is reported with no further interest being
recorded. In reality, each company continues to maintain these bonds on their individual
financial records. Also, because discounts and/or premiums are likely to be present, these
account balances as well as the interest income/expense will change from period to period
because of amortization. For reporting purposes, all individual accounts must be eliminated
with the gain or loss being reported so that the events are shown from the vantage point of
the consolidated entity.
5. If the bonds are acquired directly from the affiliate company, all reciprocal accounts will be
equal in amount. The debt and the receivable will be in agreement so that no gain or loss is
created. Interest income and interest expense should also reflect identical amounts.
Therefore, the consolidation process for this type of intra-entity debt requires no more than
the offsetting of the various reciprocal balances.
6-4
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
6. The gain or loss to be reported is the difference between the price paid and the book value
of the debt on the date of acquisition. For consolidation purposes, this gain or loss should be
recognized immediately on the date of acquisition.
7. Because the bonds are still legally outstanding, they will continue to be found on both sets of
financial records. Thus, each account (Bonds Payable, Investment in Bonds, Interest
Expense, and Interest Income) must be eliminated within the consolidation process. Any gain
or loss on the retirement as well as later effects on interest caused by amortization are also
included to arrive at an adjustment to the beginning retained earnings (or the Investment
account if the equity method is used) of the parent company.
8. The original gain is never recognized within the financial records of either company. Thus,
within the consolidation process for the year of acquisition, the gain is directly recorded
whereas (for each subsequent year) it is entered as an adjustment to beginning retained
earnings (or the Investment account if the equity method is used). In addition, because the
book value of the debt and the investment are not in agreement, the interest expense and
interest income balances being recorded by the two companies will differ each year because
of the amortization process. This amortization effectively reduces the difference between the
individual retained earnings balances and the total that is appropriate for the consolidated
entity. Consequently, a smaller change is needed each period to arrive at the balance to be
reported. For this reason, the annual adjustment to beginning retained earnings (or the
Investment account if the equity method is used) gradually decreases over the life of the
bond.
9. No set rule exists for assigning the income effects from intra-entity debt transactions
although several different theories exist and include: (1) assignment of the entire amount to
the debtor, (2) assignment of the entire amount to the buyer, and (3) allocation of the gain or
loss between the two parties in some manner. This textbook attributes the entire income
effect (the $45,000 gain in this case) to the parent company. Assignment to the parent is
justified because that party is ultimately responsible for the decision to retire the debt. The
answer to the discussion question included in this chapter analyzes this question in more
detail.
10. Subsidiary outstanding preferred shares are part of the noncontrolling interest and are
included in the consolidated financial statements at acquisition-date fair value and
subsequently adjusted for their share of subsidiary income and dividends.
11. The consolidated cash flow statement is developed from consolidated balance sheet and
income statement figures. Thus, the cash flows generated by operating, investing, and
financing activities are identified only after the consolidation of these other statements.
12. The noncontrolling interest share of the subsidiarys income is a component of consolidated
net income. Consolidated net income then is adjusted for noncash and other items to arrive
at consolidated cash flows from operations. Any dividends paid by the subsidiary to these
outside owners are listed as a financing activity because an actual cash outflow occurs.
13. An alternative to the normal diluted earnings per share calculation is required whenever the
subsidiary has dilutive convertible securities such as bonds or warrants. In this case, the
potential impact of the conversion of subsidiary shares must be factored into the overall
diluted earnings per share computation.
6-5
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
14. Basic Earnings per Share. The existence of subsidiary convertible securities does not affect
basic EPS. The parents basic earnings per share is computed by dividing the parents share
of consolidated net income by the weighted average number of parent shares outstanding.
Diluted Earnings per Share. The subsidiary's diluted earnings per share is computed by
including both convertible items. The portion of the parent's controlled shares to the total
shares used in this calculation is then determined. Only this percentage (of the income figure
used in the subsidiary's computation) is added to the parent's income in arriving at the parent
companys diluted earnings per share.
15. Several reasons could exist for a subsidiary to issue new shares of stock to outside parties.
First, additional financing is brought into the company by any such sale. Also, stock issuance
may be used to entice new individuals to join the organization. Additional management
personnel, as an example, might be attracted to the company in this manner. The company
could also be forced to sell shares because of government regulation. Many countries
require some degree of local ownership as a prerequisite for operating within that country.
16. Because the new stock was issued at a price above the subsidiarys assigned consolidation
value, the overall valuation for Metcalf's stock has been increased. Consequently, the
Washburn's investment is increased to reflect this change. To measure the effect, the value
of Washburn's investment is calculated both before and after the new issue. Because the
increment is the result of a stock transaction, an increase is made to additional paid-in
capital. Although the subsidiary's shares (both new and old) are eliminated in the
consolidation process, the increase in the parent's APIC (or gain or loss) carries into the
consolidated figures. Also, the noncontrolling interest percentage of the subsidiary increases.
17. A stock dividend does not alter the assigned consolidated subsidiary value and, thus, creates
no effect on Washburn's investment account or on the consolidated figures. Hence, no entry
is recorded by the parent company in connection with the subsidiary's stock dividend.
6-6
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
Answers to Problems
1. C
2. D
3. A
4. D
5. A
6. D Cash flow from operations:
Net income...................................................................
Depreciation.................................................................
Trademark amortization.............................................
Increase in accounts receivable................................
Increase in inventory...................................................
Increase in accounts payable....................................
Cash flow from operations.........................................
7. C
$45,000
10,000
15,000
(17,000)
(40,000)
12,000
(20,000)
$25,000
($12,000)
(1,000)
(25,000)
($38,000)
8. C
9. C Post-issue subsidiary valuation ($800,000 + $250,000)
Arcolas new ownership percentage (40,000 50,000)
Arcolas share of post-issue subsidiary valuation
Arcolas pre-issue equity balance
Increase to Arcolas investment account
$1,050,000
80%
$ 840,000
800,000
$ 40,000
$200,000
80,000
(21,000)
22,000
13,000
$294,000
$465,000
100,000
$4.65
6-7
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
$400,000
(7,000) $393,000
100,000
1,700
4,830
(5,592)
$493,938
13. D 30% of Byrd's net income of $100,000; the intra-entity debt transaction is
attributed solely to the parent company.
14. A For 2013, the adjustment to beginning retained earnings should recognize
the gain on the retirement of the debt, the elimination of the 2012 interest
expense, and the elimination of the 2012 interest income.
Gain on Retirement of Bond:
Original book value ...............................................................
20092011 amortization ($600,000 20 yrs. 3 yrs.) ........
Book value, January 1, 2012 ................................................
Percentage of bonds retired ......................................
Book value of retired bonds ................................................
Cash received ($4,000,000 96.6%) ....................................
Gain on retirement of bonds ......................................
$10,600,000
(90,000)
$10,510,000
40%
$4,204,000
3,864,000
$ 340,000
$360,000
(12,000)
$348,000
$360,000
8,000
$368,000
$340,000
348,000
(368,000)
$320,000
6-8
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
$ 424,000
3,960,000
1,696,000
440,000
6,520,000
(6,000,000)
$ 520,000
$300,000
200,000
(40,000)
$460,000
(30,000)
$430,000
$588,000
100%
$588,000
$738,000
80%
$590,400
6-9
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
$592,000
148,000
80,000
150,000
970,000
64%
$620,800
656,000
$(35,200)
$628,000
100%
$628,000
656,000
$(28,000)
The power, through voting rights or similar rights, to direct the activities
of an entity that most significantly impact the entitys economic
performance.
Because (1) HCO Medias losses are limited by contract, and (2)
Hillsborough has the right to receive the residual benefits of the sales
generated on the HCO Media internet site above $500,000, Hillsborough
should consolidate HCO Media.
23. (30 minutes) (VIE Qualifications for Consolidation)
a. The purpose of consolidated financial statements is to present the financial
position and results of operations of a group of businesses as if they were a
single entity. They are designed to provide information useful for making
business and economic decisionsespecially assessing amounts, timing,
and uncertainty of prospective cash flows. Consolidated statements also
provide more complete information about the resources, obligations, risks,
and opportunities of an enterprise than separate statements.
b. An entity qualifies as a VIE and is subject to consolidation if either of the
following conditions exist.
6-10
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
23. (continued)
The total equity at risk is not sufficient to permit the entity to finance its
activities without additional subordinated financial support from other
parties. In most cases, if equity at risk is less than 10% of total assets,
the risk is deemed insufficient.
The equity investors in the VIE lack any one of the following three
characteristics of a controlling financial interest.
1. The power, through voting rights or similar rights, to direct the
activities of an entity that most significantly impact the entitys
economic performance.
2. The obligation to absorb the expected losses of the entity if they
occur (e.g., another firm may guarantee a return to the equity
investors)
3. The right to receive the expected residual returns of the entity (e.g.,
the investors' return may be capped by the entity's governing
documents or other arrangements with variable interest holders).
The power, through voting rights or similar rights, to direct the activities
of an entity that most significantly impact the entitys economic
performance.
c. Risks of the construction project that has TecPC has effectively shifted to
the owners of the VIE:
At the end of the 1st five-year lease term, if the parent opts to sell the facility,
and the proceeds are insufficient to repay the VIE investors, TecPC may be
required to pay up to 85% of the project's cost. Thus, a potential 15% risk.
Risks that remain with TecPC
If lease is not renewed, TecPC must either purchase the facility or sell it
on behalf of the VIE with a guarantee of Investors' (debt and equity)
balances representing a risk of decline in market value of asset
Debt guarantees
6-11
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
23. (continued)
Absorb a majority of the entity's expected losses if they occur (via debt
guarantees and guaranteed lease payments and residual value).
$ 60,000
20,000
80,000
100,000
$20,000
PanTech recognizes the $20,000 excess net asset fair value as a bargain purchase
and records all of SoftPlus assets and liabilities at their individual fair values.
Cash
$20,000
Marketing software
160,000
Computer equipment
40,000
Long-term debt
(120,000)
Noncontrolling interest
(60,000)
Pantech equity interest
(20,000)
Gain on bargain purchase
(20,000)
-0b. Implied valuation and excess allocation for Softplus.
Noncontrolling interest fair value
60,000
Consideration transferred by Pantech
20,000
Total business fair value
80,000
Fair value of VIE net identifiable assets
60,000
Goodwill
$20,000
When the fair value of a VIE (that is a business) is greater than assessed
asset values, all identifiable assets and liabilities are reported at fair values
(unless a previously held interest) and the difference is treated as goodwill.
Cash
Marketing software
Computer equipment
Goodwill (excess business fair value)
Long-term debt
Noncontrolling interest
Pantech equity interest
6-12
$20,000
120,000
40,000
20,000
(120,000)
(60,000)
(20,000)
-0-
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
Tech
45,000
Cloud
Computin
g
25,000
Consolidated
A&E
840,000
NCI
Balances
70,000
S 40,000
A 800,000
Capitalized software
Computer equipment
Communications
equipment
Research and
development asset
Patent
Goodwill
Total assets
965,000
1,050,000
140,000
40,000
1,105,000
1,090,000
900,000
320,000
1,220,000
3,800,000
700,000
1,800,000
175,000
200,000
5,660,000
Long-term debt
Common stockAnywhere Tech
Common stock-Cloud
Computing
Retained earnings
Noncontrolling interest
Total liabilities and
equity
(925,000)
(600,000)
(1,525,000)
A1,800,000
175,000
A 200,000
(2,500,000)
(375,000)
(2,500,000)
(25,000)
(75,000)
S
S
10,000
30,000
A 1,200,000
(3,800,000)
Consideration transferred
Noncontrolling interest fair value
Acquisition-date fair value
Book value
Excess fair over book value
Research and development asset
Goodwill
(700,000)
2,040,000
$ 840,000
1,260,000
$2,100,000
100,000
$2,000,000
1,800,000
$ 200,000
6-13
2,040,000
(15,000)
(45,000)
(1,200,000)
(375,000)
(1,260,000)
(5,660,000)
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
26. (25 Minutes) (Consolidation entry for three consecutive years to report effects
of intra-entity bond acquisition. Straight-line method used. Parent uses equity
method)
a. Book Value of Bonds Payable, January 1, 2012
Book value, January 1, 2010 ................................................... $1,050,000
Amortization20102011 ($5,000 per year
[$50,000 premium 10 years] for two years) ..................
10,000
Book value of bonds payable, January 1, 2012..................... $1,040,000
Book value of 40% of bonds payable
(intra-entity portion), January 1, 2012 ..............................
$416,000
Gain on Retirement of Bonds, January 1, 2012
Purchase price ($400,000 96%) ...........................................
Book value of liability (computed above) .............................
Gain on retirement of bonds ...................................................
$384,000
416,000
$ 32,000
6-14
$384,000
2,000
$386,000
$36,000
2,000
$34,000
$36,000
2,000
$38,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
26. (continued)
CONSOLIDATION ENTRY B (2012)
Bonds Payable ............................................................ 400,000
Premium on Bonds Payable ...................................... 14,000
Interest Income ........................................................... 38,000
Investment in Bonds...............................................
386,000
Interest Expense .....................................................
34,000
Gain on Retirement of Bonds ...............................
32,000
(To eliminate accounts stemming from intra-entity bonds [balances
computed above] and to recognize gain on the retirement of this debt.)
b. In 2013, because straight-line amortization is used, the interest accounts
remain unchanged at $38,000 and $34,000. However, the premium
associated with the bond payable as well as the discount on the
investment are affected by the $2,000 per year amortization. In addition,
the gain now has to be removed from the Investment in Hamilton account.
Concurrently, the two interest balances recorded by the individual
companies in 2012 are removed from the Investment in Hamilton because
they occurred after the intra-entity retirement. Gain of $32,000 plus
$34,000 expense removal less $38,000 income elimination yields a
$28,000 credit to the investment account.
CONSOLIDATION ENTRY *B (2013)
Bonds Payable .....................................................
400,000
Premium on Bonds Payable (net of $2,000 amortization) 12,000
Interest Income .....................................................
38,000
Investment in Bonds (net of $2,000 amortization)
388,000
Interest Expense ..............................................
34,000
Investment in Hamilton....................................
28,000
(To remove intra-entity bond accounts that remain on the individual
records of both companies. Both debt and bond investment balances
have been adjusted for 201213 amortization. Entry to Investment in
Hamilton brings the totals reported by the individual companies [interest
income and expense] to the balance of the original gain.)
c. As with part b, new premium and discount balances must be determined
and then removed. The adjustment made to the Investment in Hamilton
takes into account that another year of interest expense ($34,000) and
income ($38,000) have been incorporated into the investment account
through application of the equity method.
6-15
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
26. (continued)
CONSOLIDATION ENTRY *B (2014)
Bonds Payable ......................................................
Premium on Bonds Payable ................................
Interest Income ......................................................
Investment in Bonds .......................................
Interest Expense ..............................................
Investment in Hamilton....................................
400,000
10,000
38,000
390,000
34,000
24,000
CONSOLIDATED TOTALS
Revenues and Interest Income = $1,051,360 (add the two book values and
eliminate interest income on intra-entity bond)
Operating and Interest Expense = $751,760 (add the two book values and
eliminate interest expense on intra-entity bond)
Other Gains and Losses = $152,000 (add the two book values)
6-16
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
28.
(30 Minutes) (Consolidation entry for two years to report effects of intraentity bond acquisition. Effective rate method applied.)
a. Loss on Repurchase of Bond
Cost of acquisition ..........................................
Book value ($668,778 1/8) ...........................
Loss on repurchase ........................................
$121,655
83,597
$ 38,058
$7,299
Interest expense:
$83,597 (book value [above]) 10% ........
$8,360
$121,655
$8,000
7,299
701
$120,954
$83,597
$8,000
8,360
360
$83,957
Entry B12/31/12
Bonds Payable .................................................
83,957
Interest Income ................................................
7,299
Loss on Retirement of Debt ...........................
38,058
Investment in Bonds ..................................
120,954
Interest Expense ........................................
8,360
(To eliminate intra-entity debt holdings and recognize loss on
retirement.)
b. Interest Balances for 2013
Interest income: $120,954 (investment
balance for the year) 6% .........................................
$7,257
$8,396
6-17
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
28. (continued)
Investment Balance, December 31, 2013
Book value, January 1, 2013 (part a) ........................
Amortization of premium:
Cash interest ($100,000 8%) .............................
Effective interest income (above) .......................
Investment balance, December 31, 2013.......
Bonds Payable Balance, December 31, 2013
Book value, January 1, 2013 (part a) ........................
Amortization of discount:
Cash interest ($100,000 8%) .............................
Effective interest expense (above) .....................
Bonds payable balance,
December 31, 2013 ..........................................
$120,954
$8,000
7,257
$83,957
$8,000
8,396
$7,213
6-18
396
$84,353
743
$120,211
$8,435
$120,211
$8,000
7,213
787
$119,424
$84,353
$8,000
8,435
435
$84,788
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
28. (continued)
Adjustment Needed to Investment in Bierman for Bond Retirement Loss:
Loss on retirement of debt (part a) .............................................
Amounts recognized in previous years:
Interest income:
2012
($7,299)
2013
(7,257)
($14,556)
Interest expense:
2012
$8,360
2013
8,396
16,756
Adjustment needed to Investment in Bierman
to arrive at consolidated total ................................................
$38,058
2,200
$35,858
Entry *B12/31/14
Bonds Payable ............................................................
Interest Income ...........................................................
Investment in Bierman ...............................................
Investment in Bonds .............................................
Interest Expense ...................................................
84,788
7,213
35,858
119,424
8,435
6-19
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
$283,550
(221,749)
$61,801
Date
2010
2011
2012
Book
Value
$435,763
$438,055
$440,622
Effective
Interest
(12% Rate)
$52,292
$52,567
$52,875
Cash
Interest
$50,000
$50,000
$50,000
Amortization
$2,292
$2,567
$2,875
Year- End
Book Value
$438,055
$440,622
$443,497
$283,550
$25,000
22,684
2,316
$281,234
$443,497
$50,000
53,220
3,220
$446,717
6-20
223,359
22,684
61,801
26,610
281,234
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
29.(continued)
c. Loss on Retirement of Bond
Because Bloom uses the straight-line method of amortization, the loss on
retirement must be computed again.
Original issue price1/1/10..........................................................
Discount amortization (20102012) ([$64,237 11] 3 years).
Book value 12/31/12 ......................................................................
$435,763
17,519
$453,282
$226,641
283,550
$ 56,909
$283,550
(4,194)
$279,356
Interest Income
Cash interest ($250,000 10%) ....................................................
Premium amortization (above) .....................................................
Intra-entity interest income2013 .........................................
$25,000
(4,194)
$20,806
Bonds Payable
Original issue price 1/1/10.............................................................
Discount amortization (20102013) [($64,237 11) 4 years] .
Book value 12/31/13 .................................................................
Opus ownership .......................................................................
Intra-entity portion12/31/13 ............................................
$435,763
23,359
$459,122
50%
$229,561
Interest Expense
Cash interest ($250,000 10%) ....................................................
Discount amortization ([$64,237 11] 1/2) ..............................
Intra-entity interest expense2013 .......................................
$25,000
2,920
$27,920
6-21
229,561
20,806
56,909
27,920
279,356
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
30. (8 Minutes) (Determine goodwill for an acquisition in which subsidiary has both
common stock and preferred stock)
Consideration transferred for common stock
Consideration transferred for preferred stock
Noncontrolling interest in common stock
Noncontrolling interest in preferred stock
Hepners acquisition-date fair value
Book value of Hepner
Goodwill
$1,600,000
630,000
400,000
270,000
$2,900,000
2,500,000
$400,000
$14,040,000
2,000,000
16,040,000
(16,000,000)
$ 40,000
40 years
$1,000
6-22
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
31. c. (continued)
Entry I
32. (30 Minutes) (Prepare consolidation entries for an acquisition where subsidiary
has outstanding preferred stock)
Consideration transferred for common stock
$ 7,368,000
Consideration transferred for preferred stock
3,100,000
Noncontrolling interest in common stock
4,912,000
Acquisition-date fair value for Young
$15,380,000
Youngs book value
15,000,000
Excess fair over book value
380,000
to building (5-year life)
$200,000
to equipment (10-year life)
(100,000)
100,000
to brand name (20-year life)
$280,000
CONSOLIDATION ENTRIES
Entries S and A combined
Preferred Stock (Young) ............................................ 1,000,000
Common Stock (Young) ............................................ 4,000,000
Retained Earnings (Young) ....................................... 10,000,000
Brand Name.................................................................
280,000
Building ......................................................................
200,000
Equipment ..............................................................
Investment in Young's preferred stock (100%) ..
Investment in Young's common stock (60%) ....
Noncontrolling Interest ........................................
100,000
3,100,000
7,368,000
4,912,000
(To eliminate subsidiary stockholders equity, record excess acquisitiondate fair values, and record outside ownership of subsidiary's preferred
stock at acquisition-date fair value)
32. (continued)
6-23
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
Entry I1
Dividend Income .........................................................
80,000
Dividends Paid ......................................................
80,000
(To offset intra-entity preferred stock dividend payments recognized as
income by parent$1,000,000 par value 8% dividend rate.)
Entry I2
Dividend Income .........................................................
192,000
Dividends Paid ......................................................
192,000
(To eliminate intra-entity dividend payments [60% of $320,000] on common
stock. Because the $320,000 in dividends remaining after Entry I1 equals
exactly 8 percent of the common stock par value, the participation factor
does not affect the distribution.)
Entry E
Amortization Expense ................................................
44,000
Equipment ...................................................................
10,000
Building ..................................................................
Brand Name ...........................................................
(To record 2013 amortization of specific accounts
recognized within acquisition price of preferred stock.)
6-24
40,000
14,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
33. (15 Minutes) (The effect that various events have on a consolidated statement
of cash flows.)
Sale of building. The $44,000 in cash received from the sale is listed as a
cash inflow within the company's investing activities. If the company is
using the direct method in presenting cash flows from operating activities,
the $12,000 gain is not presented. However, if the indirect method is used,
the gain (a positive) must be eliminated from net income by a subtraction.
6-25
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
34. (20 Minutes) (Determine cash flows from operations for a consolidated entity.)
DIRECT METHOD
Cash revenues (add book values, eliminate intra-entity transfers,
and add decrease in accounts receivable) ...................................
$648,000
Cash inventory purchases (add book values, eliminate
intra-entity transfers, eliminate unrealized gains, add increase in
inventory, and add decrease in accounts payable)......................
(370,000)
Depreciation and amortization (omit as noncash expenses)............
-0Other expenses (add book values) ......................................................
(40,000)
Gain on sale of equipment (omit because this is an investing activity)
-0Equity in earnings of Knight (intra-entity so not included) ..............
-0Net cash flow from operating activities ...................................
$238,000
INDIRECT METHOD
Consolidated net income (computed below) .....................................
Adjustments:
Depreciation and amortization ..................................................
Gain on sale of equipment .........................................................
Increase in inventory ..................................................................
Decrease in accounts receivable ..............................................
Decrease in accounts payable ..................................................
Net cash flow from operating activities ..............................
$216,000
61,000
(30,000)
(11,000)
8,000
(6,000)
$238,000
6-26
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
35. (30 Minutes) (Compute basic and diluted earnings per share for a parent and its
100 percent owned subsidiary, both with convertible bonds.)
Basic EPSPorter Company:
Porter's reported income ...........................................
Street's reported income ...........................................
Amortization expense ................................................
Consolidated net income (all to Porter)..............
Porter shares outstanding ...................................
Basic earnings per share ($270,000 60,000) .........
Diluted EPSStreet Company
Street earnings after amortization.............................
Shares outstanding ....................................................
Basic earnings per share (120,000 30,000) ...........
Street's earnings assuming conversion of its bonds
($120,000 + $24,000 interest saved net of tax) . .
Street's shares assuming conversion of its bonds
(30,000 + 10,000) ...................................................
Diluted earnings per share (144,000 40,000) ........
$150,000
130,000
(10,000)
$270,000
60,000
$4.50
$120,000
30,000
$4.00
$144,000
40,000
$3.60
Because diluted earnings per share is less than basic earnings per share, the
convertible bonds are dilutive and should be included.
Porters share of Streets diluted earnings:
Total shares assuming Street bond conversion .....
Shares owned by Porter.............................................
Porter's ownership percentage (30,000 40,000) ...
Street's earnings for diluted EPS (above) ...............
Porter's ownership percentage.................................
Earnings attributed to Porter company ...................
Porters earnings and shares for diluted EPS:
Porter's separate income ..........................................
Streets income applicable to Porter (above)..........
Interest saved (net of tax) on assumed
conversion of Porter's bonds ..............................
Diluted earnings to Porter..........................................
Porter shares outstanding ........................................
Additional shares from assumed bond conversion
Diluted shares .............................................................
40,000
30,000
75%
$144,000
75%
$108,000
$150,000
108,000
32,000
$290,000
60,000
8,000
68,000
6-27
$4.26
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
36. (15 Minutes) (Compute diluted EPS. Subsidiary has stock warrants outstanding)
Figures For Sonston's Diluted EPS
Net Income ......................................................................
Shares outstanding .........................................................
Assumed conversion of stock warrants .......................
Repurchase of treasury stock with proceeds of stock
Warrants (10,000 $10 = $100,000 $20) .....................
Shares for diluted earnings per share computation.....
$200,000
40,000
10,000
(5,000)
5,000
45,000
$600,000
182,000
$782,000
100,000
$290,000
56,000
$346,000
80,000
30,000
110,000
$480,000
(15,000)
252,580
$717,580
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
$110,000
52,000
(20,000)
$142,000
50,000
$2.84
30,000
10,000
(8,000)
20,000
52,000
27,000
$95,000
52%
$49,400
$110,000
(4,500)
$105,500
$ 49,400
-0$154,900
50,000
20,000
70,000
$2.21
6-29
(rounded)
(rounded)
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
38. (continued)
Alternative derivation of Masons diluted EPS:
Consolidated net income
Consolidated interest saved (net of intra-entity interest)
Consolidated net income assuming bond conversion
Subsidiary net income
$(90,000)
Excess fair value amortization
25,000
Subsidiary interest saved
(30,000)
Income applicable to diluted EPS
$(95,000)
Noncontrolling interest share
0.48
Parent's net income applicable to diluted EPS
$(175,000)
(25,500)
(200,500)
(45,600)
$(154,900)
70,000
$2.21
$490,000
100%
$490,000
$647,500
80%
$518,000
6-30
16,000
16,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
40.(continued)
b. Albuquerque's adjusted acquisition-date fair value is $840,000 (see above) prior
to the issuance of the new shares. The 4,000 additional shares increase
subsidiary's total value by $132,000 (the price of the stock) to $972,000.
Albuquerque' ownership decreases to 2/3 (16,000 shares out of a total of
24,000) for a fair value equivalency of $648,000. Reducing the $672,000 (see a.)
to $648,000 requires a $24,000 decrease to the parents APIC.
Additional Paid-In Capital ..........................................
Investment in Marmon ..........................................
24,000
24,000
41. (55 Minutes) (Prepare consolidation entries following a subsidiary stock issue
to outside parties.)
Initially, Aronsen owns 18,000 shares (or 90%) of Siedel's outstanding shares
(the total number of shares can be determined by dividing the subsidiary's
common stock account by the $10 per share par value). After issuing 4,000
additional shares, the parent must prepare an adjustment to reflect the
change in its share of the subsidiarys unamortized acquisition-date fair
value. Because that entry has not been recorded, it is included on the
consolidation worksheet as Entry C1 (labeled in this manner as a correction).
Other consolidation procedures follow as described in previous chapters.
Excess Acquisition-Date Fair Value Allocation and Amortization
Fair value (consideration transferred plus NCI fair value) .......... $649,000
Acquisition-date book value............................................................
(480,000)
Fair value in excess of book value ................................................. $169,000
Allocated to land based on fair value.............................................
89,000
Allocated to copyrights based on fair value..................................
$80,000
Life of copyrights .............................................................................
16 yrs
Annual amortization .........................................................................
$ 5,000
Adjustment for Stock Transaction
Adjusted acquisition-date fair value of subsidiary
on new issue date ($649,000 + $90,000 + $152,000) ............... $891,000
Adjusted parent ownership (18,000 shares 24,000 shares) .....
75%
Parents post-issue equity method value at 1/1/13 ................. $668,250
Equity method balance before new subsidiary stock issue
Consideration transferred........................................... 584,100
Increase in book value (90% $100,000)................... 90,000
Copyright amortization ($5,000 2 years 90%)......
(9,000) 665,100
Required increase (Entry C1) ..........................................................
$ 3,150
6-31
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
41. (continued)
Consolidation worksheet entries:
Entry *C
Investment in Siedel ...................................................
Retained Earnings, 1/1/13 (Aronsen) ..................
81,000
81,000
3,150
3,150
240,000
112,000
380,000
549,000
183,000
89,000
70,000
119,250
39,750
15,000
15,000
6-32
5,000
5,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
42. (50 Minutes) (Prepare consolidation worksheet for business combination. Intraentity bond acquisition is made during the current year.)
Acquisition-date fair-value allocation and amortization:
Equipment
Trademarks
$30,000
$40,000
10-year life
20-year life
As indicated in the problem, the parent is applying the partial equity method.
Hence an Entry *C must be recorded on the worksheet to convert the recorded
figures (amortization is needed for the three years prior to 2014) to equity
balances:
Amortization expense ($5,000 3 years) = .............
$15,000 (Entry *C)
Unrealized gain in ending inventory (downstream):
Ending balance ...........................................................
Markup ($20,000 $100,000) .....................................
Unrealized gain to be eliminated ..............................
$10,000
20%
$ 2,000
(Entry G)
$282,000
50%
$141,000
145,500
$ 4,500
(Entry B)
Amortization during 2014 changed the carrying value of the bond payable from
$282,000 to $288,000 (found in the balance sheet) and the investment from
$145,500 to $147,000. This amortization also affects interest income and
expense accounts.
Entry A reflects remaining values after three years of amortizations.
6-33
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
42.(continued)
Accounts
Revenues...............................................
Cost of goods sold...............................
Expenses...............................................
Interest expensebonds ....................
Interest incomebond investment.....
Loss on extinguishment of bonds......
Equity in income of Stabler.................
Net income.........................................
Pavin
(740,000)
455,000
125,000
36,000
-0-0(123,000)
(247,000)
(345,000)
(247,000)
155,000
(437,000)
(361,000)
(123,000)
61,000
(423,000)
217,000
175,000
613,000
35,000
87,000
-0-
Stabler
(505,000)
240,000
158,500
-0(16,500)
-0-0(123,000)
-0245,000
-01,250,000
147,000
541,000
-0810,000
(225,000)
(300,000)
12,000
(300,000)
(437,000)
(1,250,000)
(167,000)
(100,000)
-0(120,000)
(423,000)
(810,000)
6-34
Consolidation Entries
Debit
Credit
(TI)100,000
(G) 2,000
(TI) 100,000
(E) 5,000
(B)
18,000
(B) 16,500
(B) 4,500
(I) 123,000
(*C) 15,000
(S) 361,000
(D)
(D) 61,000
(A) 21,000
(A) 34,000
61,000
(P)
33,000
(G)
2,000
(*C) 15,000
(S) 481,000
(A)
55,000
(I)
123,000
(B) 147,000
(E)
3,000
(E)
2,000
(P) 33,000
(B) 150,000
(B)
6,000
(S) 120,000
1,046,000
1,046,000
Consolidated
Totals
(1,145,000)
597,000
288,500
18,000
-04,500
-0(237,000)
(330,000)
-0(237,000)
155,000
(412,000)
219,000
260,000
-0-0804,000
32,000
1,315,000
(359,000)
(250,000)
6,000
(300,000)
(412,000)
(1,315,000)
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
43. (45 Minutes) (Prepare consolidation entries after intra-entity bond acquisition.)
a. Allocation of Acquisition-date Excess Fair Value
Consideration transferred
$312,000
Noncontrolling interest fair value
208,000
Acquisition-date fair value
$520,000
Book value acquired
300,000
Fair value in excess of book value $220,000
Annual Excess
Excess allocated to patents based
Life
Amortizations
on fair value
90,000 12 years
$7,500
Customer list
$130,000 10 years
13,000
Total
$20,500
CONSOLIDATION ENTRIES
Entry *TL
Investment in Herman ................................................
7,000
Land ......................................................................
7,000
(To eliminate unrealized gain created by previous intra-entity transfer.
Investment is adjusted here because transfer was downstream and equity
method has been applied by parent. Thus, retained earnings have already
been corrected.)
Entry *G
Retained Earnings 1/1/13 (Herman) ..........................
8,000
Cost of Goods Sold ..............................................
8,000
(To remove unrealized inventory gain from prior year so that it can be
properly realized in current year. Amount is computed as shown below.)
Intra-entity profit2012 .............................................
Transfer price2012 ..................................................
Markup ($25,000 $125,000) .....................................
Unrealized gain in 1/1/13 inventory
($40,000 20%) .....................................................
$25,000
$125,000
20%
$8,000
Entry S
Common Stock (Herman) ..........................................
100,000
Retained Earnings, 1/1/13 (Herman)
(adjusted for Entry *G) .........................................
292,000
Investment in Herman (60%) ..........................
235,200
Noncontrolling Interest in Herman (40%) ......
156,800
(To eliminate Herman's stockholders' equity accounts and to record
beginning of year balance for noncontrolling interest.)
6-35
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
43. a. (continued)
Entry A
Patents ......................................................................
75,000
Customer List..............................................................
104,000
Investment in Herman ...........................................
107,400
Noncontrolling Interest ........................................
71,600
(To recognize unamortized balances as of 1/1/13 of amounts allocated within
original acquisition price. Allocations have been reduced by two years of
amortizations.)
Entry I
Equity income of Herman...........................................
3,000
Investment in Herman......................................
(To eliminate intra-entity equity income accrual)
Hermans income.............................................................. $25,000
Excess amortizations....................................................... (20,500)
2012 intra-entity inventory gross profit..........................
8,000
2013 intra-entity inventory gross profit..........................
(7,500)
Accrual-based income..................................................... $5,000
Freds ownership percentage..........................................
60%
Equity in earnings of Herman.......................................... $3,000
Entry D
Investment in Herman ................................................
Dividends Paid ......................................................
(To eliminate intra-entity dividend payments.)
Entry E
Amortization Expense ................................................
Patents....................................................................
Customer List.........................................................
(To recognize current year amortization expense.)
2,400
2,400
20,500
Entry P
Accounts Payable ......................................................
60,000
Accounts Receivable ............................................
(To remove intra-entity debt created by inventory transfers.)
6-36
3,000
7,500
13,000
60,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
43. a. (continued)
Entry B
Bonds Payable ............................................................
Premium on Bonds Payable ......................................
Interest Income ...........................................................
Investment in Parent Bonds ................................
Interest Expense ...................................................
Gain on Retirement of Bonds...............................
20,000
1,069
1,873
19,005
1,283
2,654
(To eliminate effect created by bond acquisition and recognize the related
retirement gain [$21,386 $18,732]. Amounts are calculated below.)
Investment
Liability
Book
Value
(given)
Effective
Interest
$18,732
21,386
$1,873 (10%)
1,283 (6%)
Cash
Interest
(8%)
$1,600
1,600
Excess
Amortizations
$273
317
Entry Tl
Sales ............................................................................
120,000
Cost of Goods Sold (or purchases) ....................
(To eliminate intra-entity transfers made during current year.)
Year- End
Book
Value
$19,005
21,069
120,000
Entry G
Cost of Goods Sold ....................................................
7,500
Inventory.................................................................
7,500
(To defer intra-entity inventory profits until 2013 as calculated below):
Intra-entity profit .........................................................................
Transfer price 2013 .....................................................................
Markup ($30,000 $120,000) .....................................................
Unrealized gain in ending inventory ($30,000 25%) .............
$30,000
$120,000
25%
$7,500
$25,000
(20,500)
8,000
(7,500)
$5,000
40%
$2,000
6-37
$228,400
2,000
(1,600)
$228,800
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
43. (continued)
c. The balances in the individual records as of December 31, 2014 pertaining to
the Intra-entity bonds are as follows:
Investment
Liability
Beginning
Book
Value
(see part a.)
Effective
Interest
$19,005
21,069
$1,901 (10%)
1,264 (6%)
Cash
Interest
(8%)
$1,600
1,600
Excess
Amortizations
$301
336
Year- End
Book
Value
$19,306
20,733
The adjustment to recognize the original gain by the parent can be computed as
follows:
Original gain on retirement (see part a) ........................
Interest income recorded on investment in 2013
(see part a) ..................................................................
Interest expense recorded on liability in 2013
(see part a) .................................................................
Required increase as of January 1, 2014 ......................
Entry *B (as of December 31, 2014)
Bonds Payable.............................................................
Premium on Bonds Payable ......................................
Interest Income ...........................................................
Investment in Herman ...........................................
Investment in Freds bonds .................................
Interest Expense ...................................................
$2,654
$1,873
1,283
590
$2,064
20,000
733
1,901
2,064
19,306
1,264
6-38
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
44. (50 Minutes) (Prepare consolidation entries for intra-entity preferred stock and
bonds. Determine specified account balances. Preferred stock is a debt
instrument.)
a. Consideration transferred for common stock...................
Consideration transferred for preferred stock..................
Noncontrolling interest in common stock.........................
Noncontrolling interest in preferred stock........................
Lisas acquisition-date fair value........................................
Book value of Lisa................................................................
Excess assigned to franchises...........................................
$552,800
65,000
138,200
34,000
$790,000
750,000
$ 40,000
100,000
200,000
450,000
40,000
552,800
65,000
172,200
(To eliminate subsidiary stockholders equity, record excess acquisitiondate fair values, and record outside ownership of subsidiary's preferred and
common stock at acquisition-date fair values.)
b. Acquisition price of bonds, 1/2/12 ............................
Book value of bonds payable (one-half acquired) .
Loss on extinguishment of debt .........................
Interest incomeMona ($53,310 8%) ....................
Interest expenseLisa ($44,175 14%) ..................
Investment in bonds of Lisa (book value):
Book valuedate of acquisition, 1/2/12 .............
Cash interest ($50,000 10%) .............................
Effective interest (above) .....................................
Investment in Bonds of Lisa
(book value as of 12/31/12) ............................
6-39
(rounded)
(rounded)
$53,310
(44,175)
$9,135
$4,265
$6,185
$53,310
$5,000
4,265
735
$52,575
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
44. b. (continued)
Bonds payable (book value)
Book valuedate of acquisition, 1/2/12 .............
Cash interest ($50,000 10%) .............................
Effective interest (above) .....................................
Bonds payable (book value as of 12/31/12). .
CONSOLIDATION ENTRY BDecember 31, 2012
(all figures computed above)
Bonds Payable ............................................................
Interest Income (or other revenues) .........................
Loss on Retirement of Bonds ...................................
Discount on Bonds Payable ($50,000 $45,360)
Interest Expense....................................................
Investment in Bonds of Lisa ................................
$44,175
$5,000
6,185
1,185
$45,360
50,000
4,265
9,135
4,640
6,185
52,575
6-40
80,000
52,000
8,000
20,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
44. (continued)
d. Original allocation to franchises (given) .......................
Amortization at $1,000/year (20122013) .................
Consolidated franchises12/31/13 .........................
$40,000
(2,000)
$38,000
$300,000
200,000
44,000
$544,000
6-41
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
45. (35 Minutes) (Prepare statement of cash flows for a business combination.)
(Note: before working this problem, students may wish to review the statement
of cash flows in an intermediate accounting textbook.)
RODRIGUEZ COMPANY AND CONSOLIDATED SUBSIDIARY MOLINA
Consolidated Statement of Cash Flows
Year Ending December 31, 2013
CASH FROM OPERATING ACTIVTIES
Consolidated net income...........................................
Adjustment from accrual to cash:
Depreciation and amortization ............................
Gain on sale of building .......................................
Decrease in accounts receivable ........................
Increase in inventory ............................................
Decrease in accounts payable ............................
Net cash flow from operating activities ...................
$230,000
100,000
(20,000)
10,000
(140,000)
(40,000)
$140,000
$50,000
(175,000)
$(102,000)
100,000
57,000
(125,000)
55,000
70,000
80,000
$150,000
The above statement uses the indirect method for computing cash flows from
operations. Under the direct method, the following computation is appropriate.
CASH FROM OPERATING ACTIVITIES
Revenues .....................................................................
Purchases ...................................................................
Expenses .....................................................................
Cash from operations ................................................
6-42
$990,000
(820,000)
(30,000)
$140,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
45. (continued)
Development of Cash Flow Balances via Direct Method
OPERATING ACTIVITIES
Revenues (the consolidated balance plus the decrease in
accounts receivable) ........................................................................
Cost of goods sold (cash purchases) (the consolidated
balance plus the increase in inventory plus the
decrease in accounts payable) .......................................................
Depreciation and amortization (not cash expenses) .........................
Gain on sale of building (sales price is shown below as
an investing activity) ........................................................................
Interest expense (the consolidated balance) .....................................
Cash flows from operating activities...................................................
INVESTING ACTIVITIES
Sale of building ($30,000 book value sold at a $20,000 gain)...........
Purchase of equipment (Buildings and Equipment account
increased by $50,000. Building with a $30,000 book value
was sold [a decrease]. Depreciation [without Databases
amortization] was $95,000 [a decrease]. Only a purchase
of $175,000 would turn these two decreases of $125,000 into
an increase of $50,000) ....................................................................
Cash flows from investing activities....................................................
FINANCING ACTIVITIES
Dividends paid by parent (the consolidated balance) ......................
Dividends paid by subsidiary (amount paid to
noncontrolling interest20%) ........................................................
Issuance of bonds .................................................................................
Issuance of common stock by the parent (increase in
common stock and additional paid-in capital) .............................
Cash flows from financing activities....................................................
6-43
$990,000
820,000
-0-030,000
$140,000
$50,000
(175,000)
$(125,000)
$(100,000)
(2,000)
100,000
57,000
$55,000
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
46. (40 Minutes) (Compute basic and diluted earnings per share. Subsidiary has
stock warrants outstanding and convertible debt.)
Basic EPSAustin, Inc.
Consolidated net income to parent................................
Austins preferred dividends ..........................................
Earnings applicable to Austins basic EPS .............
$284,000
(40,000)
$244,000
50,000
$4.88
30,000
5,000
(2,500)
10,000
42,500
Shares controlled by parent (24,000 plus 50% of increment created by warrants [or 1,250]) .......................
25,250
59.4%
$75,438
(rounded)
50,000
$3.93
6-44
20,000
70,000
(rounded)
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
47. (50 Minutes) (Determine consolidated totals. Subsidiary has preferred shares
outstanding that are equity instruments.)
Consideration transferred for common and preferred stock
Skylers book value
Excess fair value assigned to intangible asset (10-year life)
$560,000
450,000
$110,000
Annual amortization
$11,000
$18,000
33%
$6,000
$20,000
$5,000
$5,000
$8,000
Historical cost:
Recorded value.................................................................................
Depreciation expense ($12,000 4)................................................
Accumulated depreciation ($18,000 + $3,000)...............................
$30,000
$3,000
$21,000
6-45
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
47. (continued)
Accounts
Sales................................................
Cost of goods sold..........................
Expenses.........................................
Gain on sale of equipment.............
Net income....................................
(400,000)
(100,000)
60,000
(440,000)
(150,000)
(10,000)
-0(160,000)
Cash.................................................
Accounts receivable.......................
Inventory..........................................
Investment in Skyler Corp..............
30,000
300,000
260,000
560,000
40,000
100,000
180,000
-0-
680,000
(180,000)
-01,650,000
500,000
(90,000)
-0730,000
(140,000)
(240,000)
-0(620,000)
(210,000)
(440,000)
(1,650,000)
(90,000)
(180,000)
(100,000)
(200,000)
-0(160,000)
(730,000)
Accounts payable...........................
Long-term liabilities........................
Preferred stock...............................
Common stock................................
Additional paid-in capital................
Retained earnings, 12/31................
Total liab. and stockholders equity
6-46
(S) 150,000
(400,000)
(87,000)
60,000
(427,000)
(P) 28,000
(G)
6,000
(S) 450,000
(A) 110,000
(TA) 10,000
(ED) 2,000
(A) 110,000
(P)
(TA) 18,000
(E) 11,000
28,000
(S) 100,000
(S) 200,000
715,000
Consolidated
Totals
(1,110,000)
704,000
319,000
-0(87,000)
715,000
70,000
372,000
434,000
-01,190,000
(286,000)
99,000
1,879,000
(202,000)
(420,000)
-0(620,000)
(210,000)
(427,000)
(1,879,000)
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
47. (continued)
CONSOLIDATED TOTALS
6-47
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
100,000
200,000
150,000
450,000
Entry A
Intangible Asset ................................................................
110,000
Investment in Skyler Corp...........................................
(To recognize excess fair value attributed to intangible asset.)
Entry E
Amortization Expense.......................................................
Intangible Asset............................................................
(To record current years amortization of intangible asset.)
Entry P
Accounts Payable..............................................................
Accounts Receivable...................................................
(To eliminate intra-entity debt.)
110,000
11,000
11,000
28,000
28,000
Entry TA
Equipment..........................................................................
10,000
Gain on Sale of Equipment...............................................
8,000
Accumulated Depreciation..........................................
18,000
(To eliminate effects as of 1/1 created by intra-entity transfer of equipment.)
Entry TI
Sales .................................................................................
90,000
Cost of Goods Sold......................................................
(To eliminate intra-entity inventory transfers for the current year.)
90,000
Entry G
Cost of Goods Sold...........................................................
6,000
Inventory.......................................................................
6,000
(To defer unrealized intra-entity gain remaining at the end of the current year.
Markup is 33% [30,000 gross profit 90,000 transfer price] indicating that the
ending inventory of 18,000 contains an unrealized profit of 6,000 [18,000 33%].)
Entry ED
Accumulated Depreciation................................................
2,000
Depreciation Expense.................................................
2,000
(To eliminate excess depreciation resulting from intra-entity gain of 8,000 on
transfer of equipment [see Entry TA]. Equipment is being depreciated over a
remaining life of four years.)
6-48
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
48. (30 minutes) (Consolidated Cash Flow Statement with current year business
combination)
Plaster Inc. and Subsidiary Stucco Company
Consolidated Statement of Cash Flows
For the year ended 12/31/13
CASH FLOW FROM OPERATING ACTIVITIES
Consolidated net income
Depreciation expense
Amortization expense
Decrease in accounts receivable (net of acquisition)
Increase in inventory (net of acquisition)
Decrease in accounts payable (net of acquisition)
Net cash flow provided by operating activities
$274,000
187,500
8,750
3,600
(102,000)
(8,000)
89,850
$363,850
(856,000)
$692,000
800,000
(108,000)
$199,850
43,000
$242,850
6-49
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
1,000,000.00
110,000.00
943,497.77
946,717.50
950,323.60
954,362.43
958,885.93
963,952.24
969,626.51
975,981.69
983,099.49
991,071.43
1,000,000.00
0.32197
5.65022
321,973.24
621,524.53
943,497.77
113,219.73
113,606.10
114,038.83
114,523.49
115,066.31
115,674.27
116,355.18
117,117.80
117,971.94
118,928.57
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
46,299.01
911,547.79
114,038.83
904,024.59
911,547.79
920,049.00
929,655.37
940,510.57
952,776.95
966,637.95
982,300.88
1,000,000.00
117,523.20
118,501.21
119,606.37
120,855.20
122,266.37
123,861.00
125,662.93
127,699.12
6-50
56,502.23
3,219.73
3,606.10
4,038.83
4,523.49
5,066.31
5,674.27
6,355.18
7,117.80
7,971.94
8,928.57
56,502.23
904,024.59
376,159.86
527,864.73
904,024.59
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
110,000.00
95,975.41
7,523.20
8,501.21
9,606.37
10,855.20
12,266.37
13,861.00
15,662.93
17,699.12
95,975.41
Chapter 06 - Variable Interest Entities, Intra-Entity Debt, Consolidated Cash Flows, and Other Issues
Before Euro
Disney and Hong
Kong Disneyland
Consolidation
$2,065
9,264
11,329
Investments
Fixed assets
Other assets
Total assets
Current portion of borrowings
Other current liabilities
Total current liabilities
Borrowings
Deferred income tax and other liabilities
Minority interests
Equity
Total liabilities and equity
Total
$ 2,722
9,503
12,225
3,581
13,610
36,564
$65,084
(1,068)
4,196
98
$4,122
2,513
17,806
36,662
$69,206
2,182
8,069
10,251
168
581
749
2,350
8,650
11,000
7,712
8,582
854
38,539
$65,084
2,418
152
490
803
$4,122
10,130
8,734
1,344
39,342
$69,206
6-51