Upload
jose-t
View
151
Download
13
Tags:
Embed Size (px)
Citation preview
to accompanyAdvanced Accounting, 11th edition
by Beams, Anthony, Bettinghaus, and Smith
Chapter 8
Consolidations – Changes in
Ownership Interests
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-1
Consolidations - Changes in Ownership Interests: Objectives
1. Prepare consolidated statements when parent's ownership percentage increases or decreases during the reporting period.
2. Apply consolidation procedures to interim (mid-year) acquisitions.
3. Record subsidiary/investee stock issuances and treasury stock transactions.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-2
1: CHANGES IN OWNERSHIP PERCENTAGE
Consolidations – Changes in Ownership Interests
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-3
Changes in Parent Ownership
Increases (acquires or maintains control)1. Parent acquires controlling interest during
interim period2. Parent acquires controlling interest in
stages3. Parent acquires additional shares from
noncontrolling interestDecreases (maintains or loses control)
4. Parent sells shares but maintains control5. Parent sells shares giving up control
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-4
Interim Acquisition of Control
Parent obtains control Determine implied value and allocate excess Apply consolidation procedures
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-5
Interim Acquisition Where Control is Maintained
Parent increases its share by buying more stock or decreases its share by selling some stock
Change in Investment in sub is based on the underlying fair value of equity
No gain or loss is recognized; paid in capital is adjusted
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-6
Interim Sale Where Control is Relinquished
Parent sells part of its investment and no longer maintains control
Reduce the investment based on proportion of interest sold
Record gain or loss on sale Discontinue consolidation
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-7
Is There a Gain or Loss?Basic rule: No gain or loss is recorded on equity transactions with a firm's owners.1.Control before and after the transaction is an equity transaction
No gain or loss Adjust paid in capital, if needed
2.No control before and control after Point of business acquisition No loss Might have gain on bargain purchase
3.Control before and no control after Disposition of asset Gain or loss is recorded
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-8
Preacquisition Earnings
Earnings prior to the date of acquisition are eliminated from consolidated income by one of two methods.
1.Exclude revenues and expenses of the subsidiary prior to acquisition from consolidated amounts, or2.Include the revenues and expenses of the subsidiary in the consolidated income statement for the full year and deduct preacquisition income as a separate item.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-9
Equity Book Value on Interim Date
Calculate book value (equity) as of the acquisition date:
Beginning BV equity+ preacquisition revenues– preacquisition expenses – preacquisition dividends= BV equity at acquisition
Sales and expenses (not dividends) for the year may be assumed level.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-10
2: INTERIM ACQUISITIONS
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-11
Consolidations – Changes in Ownership Interests
Simple Interim Acquisition: ExamplePot acquires 80% of Spot for $2,400 on 5/1/12. Fixed assets with a remaining life of 5 years are undervalued by $600. Spot distributed $150 dividends each on 3/1/12 and 12/1/12. Spot's trial balance on 12/31/12 was:
Revenues and expenses are assumed to be incurred uniformly over the year.
Cash 50 Accounts payable 300 Inventories 900 Other liabilities 1,200 Fixed assets, net 2,800 Common stock 600 Cost of sales 1,500 Retained earnings, 1/1 1,350 Operating expenses 600 Sales 2,700
Dividends 300 6,150 6,150
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-12
Find Book Value at Acquisition
Book value of equity on 1/1/12 $1,950
Preacquisition amounts:
Revenues 900 Jan-Apr
Cost of sales (500) Jan-Apr
Operating expenses (200) Jan-Apr
Dividends (150) none
Book value on 5/1/12 $2,000
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-13
Retained Earnings and Common Stock at 1/1/12.
Four months’ proportion of revenue and expenses.
Analysis and Amortizations
Cost of 80% of Spot 2,400
Implied value of Spot 3,000
Book value 2,000
Excess 1,000 Unamort UnamortAllocated to: 5/5/12 2012 12/31/12Fixed assets 600 (80) 520 Goodwill 400 0 400 Total 1,000 (80) 920
Spot's 20012 income 600 Income since May 1 400 Amortization (80)Adjusted 320
CI 80% share 256 NCI 20% share 64
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-14
$2,400 / .80
From previous calculation. $600/5 x 8/12.
Pot's Equity Entries
Investment in Spot 2,400 Cash 2,400
for acquisition Cash 120
Investment in Spot 120 for dividends Investment in Spot 256
Income from Spot 256
for income from sub
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-15
These entries are made in Pot’s general ledger:
Income from Spot 256 Dividends 120 Investment in Spot 136
Noncontrolling interest share 64 Dividends 30 Noncontrolling interest 34
Sales 900 Common stock 600 Retained earnings 1/1 1,350 Fixed assets 600 Goodwill 400
Cost of sales 500 Operating expenses 200 Dividends 150 Investment in Spot 2,400 Noncontrolling interest 600
Depreciation expense 80 Accumulated depreciation 80
Worksheet elimination entries for 2012.
Notice the preacquisition revenues, expenses, and dividends included in the third entry.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-16
Income statement: Pot Spot DR CR ConsolSales 5,000 2,700 900 6,800 Income from Spot 256 256 0 Cost of sales (2,100) (1,500) 500 (3,100)Operating expense (800) (600) 80 200 (1,280)Noncontrolling interest share 64 (64)Controlling interest share 2,356 600 2,356 State of retained earnings: Retained earnings, 1/1 4,300 1,350 1,350 4,300 Add net income 2,356 600 2,356 Deduct dividends (1,000) (300) 120
30
150 (1,000)Retained earnings, 12/31 5,656 1,650 5,656
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-17
Balance sheet: Pot Spot DR CR ConsolCash 950 50 1,000 Inventories 1,300 900 2,200 Fixed assets, net 5,170 2,800 600 80 8,490
Investment in Spot 2,536 136
2,400 0 Goodwill 400 400 Total 9,956 3,750 12,090 Accounts payable 500 300 800 Other liabilities 1,800 1,200 3,000 Common stock 2,000 600 600 2,000 Retained earnings 5,656 1,650 5,656 Noncontrolling interest 600 34 634 Total 9,956 3,750 12,090
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-18
Piecemeal Acquisition: ExamplePepper acquired Salt in a series of acquisitions, resulting in a total 90% ownership.
The total book value and fair value of Salt's net assets on October 1 (date control was acquired) was $220,000.
Interest Investment Date Acquired CostApril 1 5% 7,000 July 1 5% 8,000 October 1 80% 210,000 90% 225,000
Cost of 90% of Salt 225,000 Implied value of Salt 250,000 Book value 220,000 Goodwill 30,000
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-19
Income Distribution
Salt's income allocation for the year:
Total Oct 1 - Dec 31 before Oct 1
Income CI 90% share NCI 10% SharePreacquisitio
n
Sales 150,000 33,750 3,750 112,500
Expenses (110,000) (24,750) (2,750) (82,500)
Net income 40,000 9,000 1,000 30,000
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-20
Pepper's Worksheet Entries
Income from Salt 9,000 Dividends 0 Investment in Salt 9,000
Noncontrolling interest share 1,000
Dividends 0 Noncontrolling interest 1,000
Sales 112,500 Common stock 100,000 Retained earnings 1/1 90,000
Expenses 82,500 Dividends 0 Investment in Salt 225,000 Noncontrolling interest 25,000
There were no dividends before or after the acquisition in this case. Zeros are included just for clarity.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-21
Income statement: Pepper Salt DR CR Consol
Sales 274,875 150,000 112,500 312,375
Income from Salt 9,000 9,000 0
Expenses (220,000) (110,000) 82,500 (247,500)
Noncontrolling interest share 1,000 (1,000)
Controlling interest share 63,875 40,000 63,875
State of retained earnings:
Retained earnings, 1/1 221,500 90,000 90,000 221,500
Add net income 63,875 40,000 63,875
Deduct dividends 0 0
Retained earnings, 12/31 285,375 130,000 285,375
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-22
Balance sheet: Pepper Salt DR CR Consol
Other assets 451,375 300,000 751,375
Investment in Salt 234,000 9,000
225,000 0
Goodwill 30,000 30,000
Total 685,375 300,000 781,375
Liabilities 100,000 70,000 170,000
Common stock 300,000 100,000 100,000 300,000
Retained earnings 285,375 130,000 285,375
Noncontrolling interest
25,0001,000 26,000
Total 685,375 300,000 781,375 Copyright ©2012 Pearson Education,
Inc. Publishing as Prentice Hall8-23
Interim Sale, Continued Control: Example
Pablo owns 90% of Sergio. Pablo’s 1/1/12 $228 investment balance reflects Sergio's underlying equity plus $18 goodwill ($20 total implied goodwill). During 2012, Sergio reports $36 income and pays $20 dividends on July 1.Pablo sells 10% interest in Sergio on April 1 for $40.
Before Interest After the sale sold the salePablo's interest in Sergio 90% 10% 80%Investment account:
1/1 balance 288.0 Income to 4/1 8.1 4/1 balance 296.1 32.9 263.2
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-24
Investment in Sergio: T-account
Investment in Sergio
1/1 Balance 288.0
90% income to 4/1 8.1
4/1 Balance 296.1 32.9 4/1 sale of 10% (1/9 of shares)
16.0 6/1 dividends (80%)
80% income since 4/1 21.6
12/31 Balance 268.8
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-25
Pablo's Entry for the Sale
Cash 40.0
Investment in Sergio 32.9
Additional paid in capital 7.1
No gain or loss is recorded. Since Pablo retains control, the sale of some shares is treated as an owner transaction; the difference impacts paid in capital.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-26
Noncontrolling Interest Calculations
Balance on Jan 1: (288*.1/.9) $32.0
Income to April 1: (36*.1*3/12) 0.9
Addition to NCI on April 1 32.9
Income since April 1: (36*.2*9/12) 5.4
Dividends (20*.2) (4.0)
Balance at Dec 31 $67.2
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-27
Worksheet EntriesIncome from Sergio (8.1+21.6) 29.7
Dividends 16.0 Investment in Sergio 13.7
Noncontrolling interest share (0.9+5.4) 6.3 Dividends 4.0 Noncontrolling interest 2.3
Common stock 200.0 Retained earnings 1/1 100.0 Goodwill 20.0
Investment in Sergio (288-32.9) 255.1 Noncontrolling interest, 1/1 32.0 Noncontrolling interest, 4/1 32.9
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-28
Interim Sale, Loss of Control: Example
1. Bring investment account up to date, recognizing partial year's income as appropriate
2. Determine BV of fraction of investment sold3. Compare to selling price4. Record a gain or loss on difference5. The "parent" no longer consolidates the
"subsidiary" That relationship has been dissolved Parent will use equity or fair value/cost method
as appropriate
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-29
3: SUBSIDIARY’S STOCK TRANSACTIONS
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-30
Consolidations – Changes in Ownership Interests
Subsidiary ActionsSubsidiary actions increasing Parent share
1. Sub issues additional shares to Parent2. Sub reacquires shares from noncontrolling interest
Subsidiary actions decreasing Parent share3. Sub issues additional shares to noncontrolling interests4. Sub reacquires shares from Parent
Subsidiary actions not impacting ownership5. Sub issues stock to both parent & noncontrolling interest6. Sub issues stock split or stock dividend
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-31
Sub Issues Stock to Parent: Example
Pratt owns 80% of Strut, acquired at $180.
Strut issues additional shares to Pratt. Outstanding shares increased from 10K to 12K.Pratt had owned 8K of the 10K (80%), but now owns 10K of the 12K shares (66.67%).
Cost of 80% of Strut $180
Implied value of Strut $225
Book value of Strut 200
Excess, goodwill $25
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-32
Pratt's Entry
Pratt acquires additional shares directly from Strut at book value, $40.
If Pratt had paid $70 (above book value) or $30 (below book value), only the amount in the entry would change.The following analysis shows different amounts of goodwill which will be used in the consolidation worksheet.
Investment in Strut 40
Cash 40
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-33
Before saleStrut's equity 200 Goodwill 25 Total value 225 Pratt's Investment in Strut 180 Pratt's share of BV of equity 160 Goodwill 20 Total value 180
Sell at BV Sell > BV Sell < BV for $40 for $70 for $30
Strut's equity, after the issuance 240 270 230 Pratt's Investment, after 220 250 210.0 Pratt's share of equity, 10/12 share 200 225 191.7 New measure of goodwill 20 25 18.3 Total 220 250 210.0
Goodwill may go up or down depending on the value Pratt paid for the additional shares of Strut
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-34
Sub Issues Stock to Outsiders: Example
Puny owns 80% of Stat, acquired at $180.
Stat issues additional shares to outside entities. Outstanding shares increased from 10K to 12K.Puny had owned 8K of the 10K (80%), but now owns 8K of the 12K shares (66.67%).
Cost of 80% of Stat $180
Implied value of Stat $225
Book value of Stat 200
Excess, goodwill $25
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-35
Before saleStat equity 200 Goodwill 25 Total value 225 Puny's Investment 180 Puny's share of BV of equity 160 Goodwill 20 Total value 180
Sell at BV Sell > BV Sell < BV for $40 for $70 for $30
Stat equity, after 240 270 230 Puny's Investment current balance 180 180 180.0 Puny's share of equity, 10/12 share 160 180 153.3 Old goodwill 20 20 20.0 Total, new balance in Investment 180 200 173.3 Adjustment 0 +20 -6.7
Puny's measure of goodwill does not change when Stat issues the shares to outside entities, just the value of its Investment in Stat account.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-36
Puny's Adjusting Entry
for $40:
no entry needed
for $70
Investment in Stat 20.0
Additional paid in capital 20.0
for $30
Additional paid in capital 6.7
Investment in Stat 6.7
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-37
Sub Purchases Treasury Stock: Example
Pointer owns 80% of Shelly acquired for $160, at cost equal to book value.
Pointer holds 8K of Shelly's 10K shares outstanding (80%). Shelly reacquires 0.4K shares from outsiders. Pointer now holds 8K of Shelly's 9.6K shares outstanding (83.33%)
Cost of 80% of Shelly $160 Implied value of Shelly $200 Book value of Shelly 200 Excess, goodwill $0
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-38
Before treasury stockShelly's equity 200 Goodwill 0 Total value 200 Pointer's Investment in Shelly 160 Pointer's share of BV of equity 160 Goodwill 0 Total value 160
Buy = BV Buy > BV Buy < BV for $8 for $12 for $6
Shelly's equity, after 192 188 194 Pointer's Investment current balance 160 160 160.0 Pointer's share of equity, 8/9.6 160 156.7 161.7 Old goodwill 0 0.0 0.0 Total, new balance in Investment 160 156.7 161.7 Adjustment needed 0 -3.3 +1.7
There was no prior goodwill; none is created by Shelly purchasing treasury stock. Pointer adjusts the balance in its Investment account.
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-39
Pointer's Adjustment
Pointer's entry when Shelly purchases treasury shares from outsiders.
Treasury stock purchased for $8 no entry needed Treasury stock purchased for $12 Additional paid in capital 3.3
Investment in Shelly 3.3 Treasury stock purchased for $6 Investment in Shelly 1.7
Additional paid in capital 1.7
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-40
Sub Stock Splits/ Stock Dividends: Example
A subsidiary may issue stock dividends or stock splits
Impact is proportional on both controlling and noncontrolling interests
Percentage ownership does not change Stock dividends capitalize some of the subsidiary's
retained earnings
Copyright ©2012 Pearson Education, Inc. Publishing as Prentice Hall
8-41
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. Thework 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, Inc. Publishing as Prentice Hall
8-42