Sei sulla pagina 1di 44

Chapter 9

Indirect and Mutual


Holdings

to accompany
Advanced Accounting, 11th edition
by Beams, Anthony, Bettinghaus, and Smith

Copyright ©2012 Pearson Education,


9-1
Inc. Publishing as Prentice Hall
Indirect and Mutual Holdings: Objectives
1. Prepare consolidated statements when the
parent controls through indirect holdings.
2. Apply consolidation procedures to the
special case of mutual holdings.

Copyright ©2012 Pearson Education,


9-2
Inc. Publishing as Prentice Hall
Indirect and Mutual Holdings

1: INDIRECT HOLDINGS

Copyright ©2012 Pearson Education,


9-3
Inc. Publishing as Prentice Hall
Types of Indirect Holdings
Father-son-grandson Connecting Affiliates

Parent Parent

80% 80% 20%

Subsidiary A Subsidiary A Subsidiary B


40%
70%
Parent owns 80% of A,
Subsidiary B 20% of B,
and through A an additional
32% of B (80% x 40%).
Parent owns 80% of A, Parent owns a total of 52% of
and through A, B.
56% of B (80% x 70%).

Copyright ©2012 Pearson Education,


9-4
Inc. Publishing as Prentice Hall
Equity Method for Father-Son-Grandson
Holdings
Son applies equity method for Investment in
Grandson
Father applies equity method for Investment in
Son
Controlling interest share of consolidated net
income includes:
 Share for direct holding of son
 Share for indirect holding of grandson (by father
through son)

Copyright ©2012 Pearson Education,


9-5
Inc. Publishing as Prentice Hall
Example: Father-Son-Grandson
On 1/1/11 Poe acquires 80% of Saw. On 1/1/12
Saw acquires 70% of Tub.

Earnings and dividends for 2010:

Poe Saw Tub


Separate earnings $100 $50 $40
Dividends 60 30 20

Copyright ©2012 Pearson Education,


9-6
Inc. Publishing as Prentice Hall
Equity Method Entries
SAW APPLIES EQUITY METHOD (70%):
Cash (+A) 14
Investment in Tub (-A) 14
Investment in Tub (+A) 28
Income from Tub (R, +SE) 28
for dividends and for income
POE APPLIES EQUITY METHOD (80%):
Cash (+A) 24
Investment in Saw (-A) 24
Investment in Saw (+A) 62.4
Income from Saw (R, +SE) 62.4
for dividends and for income = 80% x (50+28)

Copyright ©2012 Pearson Education,


9-7
Inc. Publishing as Prentice Hall
Allocations to CI and NCI
Poe Saw Tub CI NCI Total
Separate income 100.0 50.0 40.0 190.0
Allocate:
Tub  28.0 (40.0) 12.0
70% Saw: 30% NCI
Saw  62.4 (78.0) 15.6
80% Poe: 20% NCI
Poe's  (162.4) 162.4
100% CI
Consolidated net
162.4 27.6 190.0
income
This allocation may look like the "step-down
method" allocation presented in cost accounting
texts. Mathematically it is!
Copyright ©2012 Pearson Education,
9-8
Inc. Publishing as Prentice Hall
Allocation Results
Poe Saw Tub CI NCI Total
Separate income 100.0 50.0 40.0 190.0
Allocate:
Tub  28.0 (40.0) 12.0
70% Saw: 30% NCI
Saw  62.4 (78.0) 15.6
80% Poe: 20% NCI
Poe 
100% CI (162.4) 162.4
Consolidated net
income 162.4 27.6 190.0
On separate income statements: For consolidated statements:
Poe's net income = $162.4 Noncontrolling interest share =
Saw's "Income from Tub" = $28.0 12.0 + 15.6 = $27.6
Poe's "Income from Saw" = $62.4

Copyright ©2012 Pearson Education,


9-9
Inc. Publishing as Prentice Hall
Indirect Holdings with Connecting Affiliates
Indirect holdings with connecting affiliates
 Handle similar to Father-son-grandson, but
 Father has direct holdings in both Son and Grandson
Example: Pet holds 70% of Sal and 60% of Tie.
Sal holds an additional 20% of Tie.
Pet Sal Tie
Separate income $70 $35 $20
Dividends 40 20 10
Intercompany profit transactions:
 Downstream: Pet sold Sal land with a gain of $10. This will
be fully attributed to Pet.
 Upstream: Sal sold $15 inventory to Pet, and Pet holds
ending inventory with unrealized profit of $5. This will be
allocated between Pet and NCI.
Copyright ©2012 Pearson Education,
9-10
Inc. Publishing as Prentice Hall
Calculating Investment Balances
Sal: Tie:
Underlying equity Jan 1 Dec 31 Underlying equity Jan 1 Dec 31
Capital stock 200 200 Capital stock 100 100
Retained earnings 50 69 Retained earnings 80 90
Goodwill 12 12 Goodwill 12 12
Unrealized profit in Total 192 202
inventory (5) Split 60%:20%:20%
Subtotal (split 70:30) 276 Investment in Tie
Unrealized profit on land (10) (60%) 115.2 121.2
Total 262 266 Investment in Tie
Split 70%:30% (20%) 38.4 40.4
Investment in Sal (70%) 183.4 183.2 Noncontrolling
interest (20%) 38.4 40.4
* (70% x 276) - 10 = 183.2
Noncontrolling interest
(30%) 78.6 82.8
* 30% x 276 = 82.8

Copyright ©2012 Pearson Education,


9-11
Inc. Publishing as Prentice Hall
Pet Sal Tie CI NCI Total
Separate income 70.0 35.0 20.0 125.0
Unrealized $5 profit on
inventory (upstream) (5) (5)
Unrealized $10 gain on land
(downstream) (10) (10)
Allocate:
Tie  60% Pet: 20% Sal: 20% NCI 12.0 4.0 (20.0) 4.0
Sal  70% Pet: 30% NCI 23.8 (34.0) 10.2
Pet 100% CI (95.8) 95.8
Consolidated net income 95.8 14.2 110.0
Dividend distributions:
Tie  60% Pet: 20% Sal: 20% NCI 6 2 (10) 2
Sal  70% Pet: 30% NCI 14 (20) 6
Pet  100% CI (40) 40
Sal's Income from Tie = $4.0
Pet's Income from Tie = $12.0
Pet's Income from Sal = $23.8 - $10 unrealized gain = $13.8
Copyright ©2012 Pearson Education,
9-12
Inc. Publishing as Prentice Hall
Worksheet Entries
Sales (-R, -SE) 15.0
Cost of sales (-E, +SE) 15.0
Cost of sales (+E, -SE) 5.0
Inventory (-A) 5.0
Gain on land (-Ga, -SE) 10.0
Plant assets (-A) 10.0
Income from Tie (-R, -SE) 16.0
Dividends (+SE) 8.0
Investment in Tie (-A) 8.0
both Sal's 20% and Pet's 80%
NCI share, Tie (-SE) 4.0
Dividends (+SE) 2.0
NCI, Tie (+SE) 2.0

Copyright ©2012 Pearson Education,


9-13
Inc. Publishing as Prentice Hall
Income from Sal (-R, -SE) 13.8
Investment in Sal (+A) 0.2
Dividends (+SE) 14.0
including 10 unrealized gain on land
NCI share, Sal (-SE) 10.2
Dividends (+SE) 6.0
NCI, Sal (+SE) 4.2
Capital stock, Tie (-SE) 100.0
Retained earnings, Tie (-SE) 80.0
Goodwill (+A) 12.0
Investment in Tie (Sal & Pet’s) (-A) 153.6
NCI, Tie (+SE) 38.4
Capital stock, Sal (-SE) 200.0
Retained earnings, Sal (-SE) 50.0
Goodwill (+A) 12.0
Investment in Sal (-A) 183.4
NCI, Sal (+SE) 78.6

Copyright ©2012 Pearson Education,


9-14
Inc. Publishing as Prentice Hall
Consolidation Worksheet
Income statement: Pet Sal Tie DR CR Consol
Sales 200.0 150.0 100.0 15.0 435.0
Income from Sal 13.8 13.8 0.0
Income from Tie 12.0 4.0 16.0 0.0
Gain on land 10.0 10.0 0.0
Cost of sales (100.0) (80.0) (50.0) 5.0 15.0 (220.0)
Other expenses (40.0) (35.0) (30.0) (105.0)
NCI share, Sal 10.2 (10.2)
NCI share, Tie 4.0 (4.0)
Controlling interest
share 95.8 39.0 20.0 95.8

Copyright ©2012 Pearson Education,


9-15
Inc. Publishing as Prentice Hall
Statement of retained Pet Sal Tie DR CR Consol
earnings:
Beginning retained 223.0 50.0 80.0 80.0 223.0
earnings 50.0
Add net income 95.8 39.0 20.0 95.8
8.0
Deduct dividends (40.0) (20.0) (10.0) 2.0 (40.0)
14.0
6.0
Ending retained 278.8 69.0 90.0 278.8
earnings
Balance sheet: Pet Sal Tie DR CR Consol
Other assets 50.6 19.6 85.0 155.2
Inventories 50.0 40.0 15.0 5.0 100.0
Plant assets, net 400.0 200.0 100.0 10.0 690.0
Investment in Sal (70%) 183.2 0.2 183.4 0.0
Investment in Tie (60%, 121.2 40.4 8.0 0.0
20%) 153.6
Goodwill 12.0 24.0
12.0
Total 805.0 300.0 200.0 969.2
Copyright ©2012 Pearson Education,
9-16
Inc. Publishing as Prentice Hall
Pet Sal Tie DR CR Consol
Liabilities 126.2 31.0 10.0 167.2
Capital stock 400.0 200.0 100.0 100.0
200.0 400.0
Retained 278.8 69.0 90.0 278.8
earnings
2.0
Noncontrolling 4.2 123.2
interest 38.4
78.6
Total 805.0 300.0 200.0 969.2

Copyright ©2012 Pearson Education,


9-17
Inc. Publishing as Prentice Hall
Example: Father-Son-Grandson
On 1 jan 2014 P memperoleh 90% dari S. pada
1/1/15 S memperoleh 70% T.

Earnings and dividends for 2015:

Keterangan P S T

Laba 50 juta 30 jt 20 jt
Deviden 10 juta 7,5 jt 5 jt

Copyright ©2012 Pearson Education,


9-18
Inc. Publishing as Prentice Hall
diminta
1. Buatlah perhitungan pengakuan laba dan
deviden T dan S oleh induknya
2. buatlah alokasi pada laporan laba ruginya
3. Hitunglah pengakuan laba dan deviden oleh
perusahaan induk jika kepemilikan T oleh S
dilakukan pada tanggal 1 juli 2015

Copyright ©2012 Pearson Education,


9-19
Inc. Publishing as Prentice Hall
Test of Indirect Holdings with Connecting
Affiliates
Pet holds 80% of Sal and 40% of Tie in
1/1/2017. Sal holds an additional 40% of Tie.
Pet Sal Tie
Separate income $80 $50 $40
Dividends 50 30 20
Intercompany profit transactions:
 Downstream: Pet sold Sal machine that have remains age 5
year with a gain of $20. This will be fully attributed to Pet.
 Upstream: Sal sold $50 inventory to Pet, and Pet holds
ending inventory with unrealized profit of $10. This will be
allocated between Pet and NCI.

Copyright ©2012 Pearson Education,


9-20
Inc. Publishing as Prentice Hall
Beginning Balances in
P
Sal T
Underlying equity Jan 1 1 jan

Capital stock 500 200 100


Retained earnings 100 50 30
Goodwill ? ?
Investment P in S 210
Investment P in T 60
Investment S inT 55
Coount the goodwill
1. Count the interest P dan S of
earnings and devidend T
2. Count The Interest P of earnings and
dividend S
3. Make the allocation of earnings and dividend
to the afiliation
4. Make the elimination journal
Copyright ©2012 Pearson Education,
9-21
Inc. Publishing as Prentice Hall
Indirect and Mutual Holdings

2: MUTUAL HOLDINGS

Copyright ©2012 Pearson Education,


9-22
Inc. Publishing as Prentice Hall
Types of Mutual Holdings

Connecting affiliates
Parent mutually owned mutually owned

Parent Parent
80% 20%
80% 10%
20%
Subsidiary A Subsidiary A Subsidiary B
40%
Parent owns 80% of A and the Parent owns 80% of A and
consolidated entity holds 10% 20% of B. Subsidiary A has
of the Parent’s common stock 40% of B and Subsidiary B
in treasury has 20% of A. Simultaneous
equations will be used.

Copyright ©2012 Pearson Education,


9-23
Inc. Publishing as Prentice Hall
Approaches for Mutual Holdings
Two general approaches
 Treasury stock approach
 Conventional approach
If parent stock is held by subsidiary
 Use either the treasury stock or conventional
approach
If subsidiary stock is mutually held
 Use the conventional approach only

Copyright ©2012 Pearson Education,


9-24
Inc. Publishing as Prentice Hall
Treasury Stock or Conventional
Treasury stock method
 Treats parent mutually held stock as treasury stock
 Parent has fewer shares outstanding
 "Interdependency" assumed eliminated by treasury
stock treatment
Conventional method for mutual holding
 Treats stock as retired
 Parent has fewer shares outstanding
 Simultaneous set of equations
 Fully recognizes interdependencies

Copyright ©2012 Pearson Education,


9-25
Inc. Publishing as Prentice Hall
Parent Stock Mutually Held
One or more affiliates holds parent company
stock
Treasury stock method
 Recognize treasury stock at cost of subsidiary's
investment in parent
 Reduce Investment in subsidiary
Conventional method
 Parent treats stock as retired, reducing common
stock, and additional paid in capital or retained
earnings
 Reduce Investment in subsidiary
Copyright ©2012 Pearson Education,
9-26
Inc. Publishing as Prentice Hall
Comparison
Both methods reduce
 Income from Subsidiary for the parent dividends
paid to subsidiary
Methods result in different:
 Equity accounts
 Treasury stock
 Retired common stock
 Consolidated retained earnings
 Noncontrolling interest

Copyright ©2012 Pearson Education,


9-27
Inc. Publishing as Prentice Hall
Treasury Stock Method - Data
Par owns 90% of Sal acquired at fair value
equal to cost, no goodwill. Sal owns 10% of
Par. At the start of 2012:
Investment in Sal, $297
Noncontrolling interest, $33
Sal's total stockholders' equity
 Common stock $200
 Retained earnings $130
During 2012,
Separate income: Par $60, Sal $40
Dividends: Par $27, Sal $20
Copyright ©2012 Pearson Education,
9-28
Inc. Publishing as Prentice Hall
Par Uses Treasury Stock Method
Allocations of income to CI and NCI:
Par Sal CI NCI Total
Separate Income 60.0 40.0 100.0
Dividend income (3.0) 3.0
Allocate:
Sal 90% Par: 10%
NCI 38.7 (43.0) 4.3
Par 100% CI (95.7) 95.7
Totals 95.7 4.3 100.0
Controlling interest share $95.7
Noncontrolling interest share $4.3
Par's Income from Sal $38.7 – 3.0 = $35.7
Copyright ©2012 Pearson Education,
9-29
Inc. Publishing as Prentice Hall
Par's Equity Method Entries
Cash (+A) 18.0
Investment in Sal (-A) 18.0
for dividends
Investment in Sal (+A) 38.7
Income from Sal (+R, +SE) 38.7
for income
Income from Sal (-R, -SE) 3.0
Dividends (+SE) 3.0
for Par dividends paid to Sal
In place of the last entry, Par could record its dividend directly as:
Dividends (-SE) 27.0
Income from Sal (-R, -SE) 3.0
Cash (-A) 30.0

Copyright ©2012 Pearson Education,


9-30
Inc. Publishing as Prentice Hall
Worksheet Entries
Income from Sal (-R, -SE) 35.7
Dividends (+SE) 18.0
Investment in Sal (-A) 17.7
Noncontrolling interest share (-SE) 4.3
Dividends (+SE) 2.0
Noncontrolling interest (+SE) 2.3
Common stock (-SE) 200.0
Retained earnings (-SE) 130.0
Investment in Sal (-A) 297.0
Noncontrolling interests (+SE) 33.0
Treasury stock (-SE) 70.0
Investment in Par (-A) 70.0
Copyright ©2012 Pearson Education,
9-31
Inc. Publishing as Prentice Hall
Parent Mutually Held - Data
Part owns 90% of Salt acquired at fair value
equal to cost, no goodwill. Salt owns 10% of
Part. At the start of 2012:
Investment and
 Investment in Salt, $226,154 noncontrolling interest
 Investment in Part, $70,000 = 226,154 + 33,846
 Noncontrolling interest, $33,846 equals underlying equity
 Salt's total stockholders' equity less mutual holding
was $200,000 CS and $130,000 RE = 200,000+130,000-70,000.
During 2012,
 Separate income: Part $60,000, Salt $40,000
 Dividends: Part $30,000 (including $3,000 paid to
Salt), Salt $20,000
Copyright ©2012 Pearson Education,
9-32
Inc. Publishing as Prentice Hall
Part Uses Conventional Method
Allocation information:
Part Salt CI NCI Total
Separate Income $60,000 $40,000 $100,000
Salt's allocation .90S .10S
Part's allocation .10P .90P
Equations: Solved, substituting 2nd
P = $60,000 + .9S equation into 1st:
S = $40,000 + .1P P = 105,495
CI share = .9P
S = 50,550
NCI share = .1S
CI share = 94,945
NCI share = 5,055
Conventional method is analogous to reciprocal cost allocation method.

Copyright ©2012 Pearson Education,


9-33
Inc. Publishing as Prentice Hall
Note on Results:
Results:
P = 105,495
S = 50,550
CI = 94,945
NCI = 5,055

CI + NCI = $100,000, the total separate income


Part's Income from Salt = .9S - .1P = $34,945
90% of Sal's income – 10% mutual holding
CI = Part's separate income + Income from Salt
$60,000 + $34,945 = $94,945 (as a check!)
Copyright ©2012 Pearson Education,
9-34
Inc. Publishing as Prentice Hall
Part's Equity Method Entries

Cash (+A) 18,000


Investment in Salt (-A) 18,000
for dividends
Investment in Salt (+A) 34,945
Income from Salt (R, +SE) 34,945
for income
Investment in Salt (+A) 3,000
Dividends (-SE) 3,000
for Part dividends paid to Salt

Copyright ©2012 Pearson Education,


9-35
Inc. Publishing as Prentice Hall
Worksheet Entries - Conventional
Income from Salt (-R, -SE) 34,945
Dividend Income (-R, -SE) 3,000
Dividends (+SE) 18,000
Investment in Salt (-A) 19,945
Noncontrolling interest share (-SE) 5,055
Dividends (+SE) 2,000
Noncontrolling interest (+SE) 3,055
Common stock (-SE) 200,000
Retained earnings (-SE) 130,000
Investment in Salt (-A) 296,154
Noncontrolling interests (+SE) 33,846
Investment in Salt (+A) 70,000
Investment in Part (-A) 70,000
Copyright ©2012 Pearson Education,
9-36
Inc. Publishing as Prentice Hall
Subsidiary Stock Mutually Held
Subsidiaries hold stock in each other
 Use conventional approach
 Treasury stock method is not appropriate
 It is not parent's stock
 Subsidiary stock is eliminated in consolidation

Copyright ©2012 Pearson Education,


9-37
Inc. Publishing as Prentice Hall
Allocate Income to CI and NCI
Allocation Info. Pal Set Ton CI NCI Total
Separate income 112,000 51,000 40,000 203,000
Ton's allocation .7T .3T
Set's allocation .8S .1S .1S
Pal's allocation 1.0P
Equations: Solve, substituting 2nd equation
P = 112,000 + .8S into 3rd (or 3rd into 2nd):
S = 51,000 + .7T
T = 40,000 + .1S T = 48,495
CI = 1P S = 84,946
NCI = .3T + .1S P = 179,957
CI share = 179,957
NCI share = 14,548 + 8,495 = 23,043
Copyright ©2012 Pearson Education,
9-38
Inc. Publishing as Prentice Hall
A Look at the Results
Results:
T = 48,495
S = 84,946
P = 179,957
CI share = 179,957
NCI share = 14,548 + 8,495 = 23,043
Consolidated income
 CI and NCI shares = 203,000, total separate income
Intercompany income
 Pal's Income from Set = .8S = 67,957
 Set's Income from Ton = .7T = 33,946
 Ton's Dividend income = .1(Set's dividends) = 3,000
Individual reported income
 Pal's separate income + income from Set = 179,957
 Set's separate income + income from Ton = 84,946

Copyright ©2012 Pearson Education,


9-39
Inc. Publishing as Prentice Hall
Part's Equity Method Entries

18,000
Cash (+A)
Investment in Salt (-A) 18,000
for dividends
Investment in Salt (+A) 34,945
Income from Salt (R, +SE) 34,945
for income
Investment in Salt (+A) 3,000
Dividends (-SE) 3,000
for Part dividends paid to Salt

Copyright ©2012 Pearson Education,


9-40
Inc. Publishing as Prentice Hall
Jurnal pengakuan deviden
Dev S yg diakui T
invest pd S 10% x 30.000 = 3000
deviden S 3000

Dev T yg diakui oleh S 70% x 20 = 14


kas 14.000
inv pd T 14.000

Dev S yg diakui P = 80% x 30.000 = 24.000


Kas 24.000
inv pd S 24.000
Copyright ©2012 Pearson Education,
9-41
Inc. Publishing as Prentice Hall
Pengakuan laba
S atas laba T 70% x 48.495 = 33.946
inv pd T 33. 946
laba T 33.946

P atas laba S 80% x84.946 = 67.957


inv pd S 67.957
laba S 67.957

Copyright ©2012 Pearson Education,


9-42
Inc. Publishing as Prentice Hall
Jurnal eliminasi
Eliminasi s ke T
Pendapatan T 33.946
Pendpt dev T 3.000
deviden T 14.000
investasi pada T 22.946
NCI 14.548
DEVIDEN 2
NCI 12 548
Eliminasi P ke S
Pendptn S 67.957
deviden 24.000
inv pd S 43.957

NCI 8.495
deviden 3000
nci 5.495
Copyright ©2012 Pearson Education,
9-43
Inc. Publishing as Prentice Hall
This work is protected by United States copyright laws and
is provided solely for the use of instructors in teaching

!
their courses and assessing student learning.
Dissemination or sale of any part of this work
(including on the World Wide Web) will destroy the
integrity of the work and is not permitted. The
work and materials from it is should never be made
available to students except by instructors using the
accompanying text in their classes. All recipients of this
work are expected to abide by these restrictions and to
honor the intended pedagogical purposes and the needs of
other instructors who rely on these materials.
All rights reserved. No part of this publication may be
reproduced, stored in a retrieval system, or transmitted, in any
form or by any means, electronic, mechanical, photocopying,
recording, or otherwise, without the prior written permission of
the publisher. Printed in the United States of America.
Copyright ©2012 Pearson Education,
9-44
Inc. Publishing as Prentice Hall

Potrebbero piacerti anche