chap 002
TRANSCRIPT
Copyright © 2011 by The McGraw-Hill Companies, Inc. All rights reserved.McGraw-Hill/Irwin
Chapter 02Chapter 02
Reporting Intercorporate Reporting Intercorporate Investments and Investments and
Consolidation of Wholly Consolidation of Wholly Owned Subsidiaries with Owned Subsidiaries with
No DifferentialNo Differential
2-2
Learning Objective 1Learning Objective 1
Understand and explain how ownership and control can
influence the accountingfor investments in common
stock.
2-3
Accounting for Investments in Common StockAccounting for Investments in Common Stock
The method used to account for investments in common stock depends on:
the level of influence or control that the investor is able to exercise over the investee.
choices made by the investor because of options available.
2-4
Financial Reporting Basis by Ownership LevelFinancial Reporting Basis by Ownership Level
2-5
0% 20% 50% 100%
No significantinfluence
Significantinfluence
Control
Ownership Percentage
Account for as trading, AFS, or
Cost Investments
Equity method or Fair Value
Option
Usually equity method and consolidation
(but cost method is also okay here)
Why is the cost method okay?
Investment vs. OwnershipInvestment vs. Ownership Consolidation eliminates the investment account and
replaces it with “the detail.”
2-6
Accounting for Investments in Common StockAccounting for Investments in Common Stock
The Cost Method Used for reporting investments in equity securities
when both consolidation and equity-method reporting are inappropriate
The Equity Method Used when the investor exercises significant influence
over the operating and financial policies of the investee and consolidation is not appropriate
May not be used in place of consolidation if consolidation is appropriate
Its primary use is in reporting nonsubsidiary investments
2-7
Accounting for Investments in Common StockAccounting for Investments in Common Stock
Consolidation
Involves combining for financial reporting the individual assets, liabilities, revenues, and expenses of two or more related companies as if they were part of a single company
Normally is appropriate when one company, referred to as the parent, controls another company, referred to as a subsidiary
A subsidiary that is not consolidated with the parent is referred to as an unconsolidated subsidiary and is shown as an investment on the parent’s balance sheet.
2-8
Practice Quiz Question #1Practice Quiz Question #1
If Company A purchases 45% of the outstanding common stock of Company B, the investment in Company B should be accounted fora. as an available-for-sale investment.
b. as a consolidated subsidiary.
c. as a trading investment.
d. as an equity method investment.
e. none of the above.
If Company A purchases 45% of the outstanding common stock of Company B, the investment in Company B should be accounted fora. as an available-for-sale investment.
b. as a consolidated subsidiary.
c. as a trading investment.
d. as an equity method investment.
e. none of the above.
2-9
Learning Objective 2Learning Objective 2
Prepare journal entries using the cost method for
accounting for investments
2-10
The Cost Method: The Cost Method: How It WorksHow It Works
Record the investment at “cost.” General Rule:
Leave it on the books at cost.
P
S
2-11
The Cost Method: The Cost Method: How It WorksHow It Works
Review Assume P Corp creates a subsidiary, S Corp, and invests $100,000
cash in exchange for all of the $1 par common stock (1,000 shares). What journal entries would P and S make at the time of the
investment?
P Corp:
Investment in S Corp 100,000Cash 100,000
S Corp:
Cash 100,000Common Stock 1,000Additional PIC—CS 99,000
P
S
2-12
The Cost Method: The Cost Method: How It WorksHow It Works
General Rule The investment remains on parent’s books at cost
Record income at the parent level ONLY when sub declares a dividend.
Generally, the sub’s income does not affect parent’s investment account balance. However, the parent cannot ignore the sub’s
losses. Parent writes-down investment ONLY IF value
has been impaired. Write-downs result in a NEW cost basis.
2-13
The Cost Method: The Cost Method: How It WorksHow It Works
The cost method is a one-way street! The investment can be written down—but never
written up.
Investment AccountCost
ImpairmentLoss
New CostBasis
2-14
The Cost Method: The Cost Method: Pros & ConsPros & Cons
Pros Minimal G/L bookkeeping by parent Simple consolidation procedures
Cons Overly conservative valuation Parent can manipulate its reported income.
Why? Parent controls when sub pays dividends!
PCO statements—if used internally or issued—may be misleading.
2-15
The Cost Method: The Cost Method: Key ConceptKey Concept
Although the parent can manipulate its own reported net income, it can never manipulate consolidated net income.
2-16
The Cost MethodThe Cost Method
Used when the investor lacks the ability either to control or to exercise significant influence over the investee.
Accounting Procedures The cost method is consistent with the treatment
normally accorded noncurrent assets.
2-17
The Cost MethodThe Cost Method
At the time of purchase, the investor records its investment in common stock at the total cost incurred in making the purchase.
The investment continues to be carried at its original cost until the time of sale.
Income from the investment is recognized as dividends are declared by the investee.
Recognition of investment income before a dividend declaration is inappropriate.
2-18
ExampleExample: The Cost Method: The Cost Method
ABC Company acquires 20 percent of XYZ Company’s common stock for $100,000 at the beginning of the year but does not gain significant influence over XYZ. During the year, XYZ has net income of $60,000 and pays dividends of $20,000. ABC Company records the following entries:
Investment in XYZ Company Stock 100,000Cash 100,000 Record purchase of XYZ Company stock.
Cash 4,000Dividend Income 4,000 Record dividend income from XYZ Company stock: $20,000 x 0.20.
2-19
The Cost MethodThe Cost Method
Declaration of dividends in excess of earnings since acquisition
Liquidating dividends: Dividends declared by the investee in excess of its earnings since acquisition by the investor from the investor’s viewpoint
The investor’s share of these liquidating dividends is treated as a return of capital, and the investment account balance is reduced by that amount.
These dividends usually are not liquidating dividends from the investee’s point of view.
Acquisition at interim date Does not create any major problems when the cost method is used.
Potential difficulty: liquidating dividend determination
2-20
The Cost MethodThe Cost Method
Changes in the number of shares held Changes resulting from stock dividends, stock splits, or
reverse splits receive no formal recognition in the accounts of the investor
Purchases of additional shares Recorded at cost similar to initial purchase New percentage ownership is calculated to determine
whether switch to the equity method is required
Sales of shares Accounted for in the same manner as the sale of any other
noncurrent asset
2-21
Practice Quiz Question #2Practice Quiz Question #2
Under the cost method, a sub’s dividends would:
a. NOT be eliminated in consolidation.
b. be the parent’s income from investment.
c. decrease the parent’s investment account.
d. increase the parent’s investment account.
e. none of the above.
Under the cost method, a sub’s dividends would:
a. NOT be eliminated in consolidation.
b. be the parent’s income from investment.
c. decrease the parent’s investment account.
d. increase the parent’s investment account.
e. none of the above.
2-22
Learning Objective 3Learning Objective 3
Prepare journal entries using the equity method
for accounting for investments.
2-23
The Equity Method:The Equity Method: How It WorksHow It Works
The equity method is accrual basis driven: Record income at the parent level based on sub’s earnings
and losses—a built in valuation technique. It isn’t the same as fair value accounting. Nevertheless, the investment generally goes up and down based
on the operations of the investee company. Sub’s dividends reduce the parent’s investment (the
parent has less invested).
Investment in SubCost
Dividends
Adj. Bal.
Income Losses
Income from Sub
IncomeLosses
2-24
The Equity Method: How It WorksThe Equity Method: How It Works
The equity method is a two-way street!The investment can be:
1. written up based on the sub’s income AND
2. written down based on sub losses and dividends
2-25
The Equity Method: The Equity Method: Pros and ConsPros and Cons
Pros Based on economic activity—not the parent-
controlled dividend policy. Has two built-in checking figures:
Consolidated NI = Parent’s NI Consolidated RE = Parent’s RE
Cons Requires continual bookkeeping. Unnecessary work if PCO statements are not
used internally or issued to outsiders.
2-26
The Equity MethodThe Equity Method
The equity method is intended to reflect the investor’s changing equity or interest in the investee.
The investment is recorded at the initial purchase price and adjusted each period for the investor’s share of the investee’s profits or losses and the dividends declared by the investee.
2-27
The Equity MethodThe Equity Method
APB Opinion No. 18 (as amended) requires that the equity method be used for:1. Corporate joint ventures
2. Companies in which the investor’s voting stock interest gives the investor the “ability to exercise significant influence over operating and financial policies” of that company
“Significant influence” criterion – 20 percent rule In the absence of evidence to the contrary, an investor
holding 20 percent or more of an investee’s voting stock is presumed to have the ability to exercise significant influence over the investee.
2-28
The Equity MethodThe Equity Method
Investor’s equity in the investee The investor records its investment at the
original cost This amount is adjusted periodically:
Reported by Investee Effect on Investor’s Accounts
Net income Record income from investment
Increase investment account
Net loss Record loss from investment
Decrease investment account
Dividend declaration Record asset (cash or receivable)
Decrease investment account
2-29
ExampleExample: The Equity Method: The Equity Method
ABC Company acquires significant influence over XYZ Company by purchasing 20 percent of the common stock of
the XYZ Company for $100,000, XYZ earns income of $60,000 and pays dividends of $20,000.
Investment in XYZ Company Stock 12,000Income from Investee 12,000 Record income from investment in XYZ Company ($60,000 x 0.20).
Recognition of income This entry (equity accrual) is normally is made as an
adjusting entry at the end of the period If the investee reports a loss, the investor recognizes its
share of the loss and reduces the carrying amount of the investment by that amount
2-30
ExampleExample: The Equity Method: The Equity Method
Recognition of dividends
Carrying amount of the investment
Cash 4,000Investment in XYZ Company Stock 4,000 Record receipt of dividend from XYZ Company ($20,000 x 0.20).
Investment in XYZ Common Stock
Original Cost 100,000Equity Accrual (60,000 x 0.20) 12,000
Ending Balance 108,000
Dividends ($20,000 x 0.20) 4,000
2-31
The Equity MethodThe Equity Method
Acquisition at Interim Date No income earned by the investee before the
date of acquisition may be accrued by the investor
Acquisition between balance sheet dates The amount of income earned by the investee from
the date of acquisition to the end of the fiscal period may need to be estimated by the investor in recording the equity accrual
2-32
The Equity MethodThe Equity Method
Purchases of additional shares If the equity method was being used to account
for shares already held, the acquisition involves adding the cost of the new shares to the investment account and applying the equity method from the date of acquisition forward.
New and old investments in the same stock are combined for financial reporting purposes.
2-33
The Equity MethodThe Equity Method
Sale of shares Treated the same as the sale of any noncurrent asset First, the investment account is adjusted to the date of
sale for the investor’s share of the investee’s current earnings
Then, a gain or loss is recognized for the difference between the proceeds received and the carrying amount of the shares sold
If only part of the investment is sold, the investor must decide whether to continue using the equity method or to change to the cost method
2-34
Practice Quiz Question #3Practice Quiz Question #3
Under the equity method, a sub’s dividends would:
a. NOT be eliminated in consolidation.
b. be the parent’s income from investment.
c. decrease the parent’s investment account.
d. increase the parent’s investment account.
e. none of the above.
Under the equity method, a sub’s dividends would:
a. NOT be eliminated in consolidation.
b. be the parent’s income from investment.
c. decrease the parent’s investment account.
d. increase the parent’s investment account.
e. none of the above.
2-35
Practice Quiz Question #4Practice Quiz Question #4
Under the equity method, a sub’s losses would:
a. never reduce the parent’s income.
b. normally reduce the parent’s income.
c. always reduce the parent’s income.
d. always be eliminated in consolidation.
e. none of the above.
Under the equity method, a sub’s losses would:
a. never reduce the parent’s income.
b. normally reduce the parent’s income.
c. always reduce the parent’s income.
d. always be eliminated in consolidation.
e. none of the above.
2-36
Learning Objective 4Learning Objective 4
Understand and explain differences between the cost and equity methods.
2-37
The Cost and Equity Methods ComparedThe Cost and Equity Methods Compared
Item Cost Method Equity Method
Recorded amount of investment at date of acquisition
Original cost Original Cost
Usual carrying amount of investment subsequent to acquisition
Original cost Original cost increased (decreased) by investor’s share of investee’s income (loss) and decreased by investor’s share of investee’s dividends
Income recognition by investor
Investor’s share of investee’s dividends declared from earnings since acquisition
Investor’s share of investee’s earnings since acquisition, whether distributed or not
Investee dividends from earnings since acquisition by investor
Income Reduction of investment
Investee dividends in excess of earnings since acquisition by investor
Reduction of investment Reduction of investment
2-38
ExampleExample: Equity Method versus Cost Method: Equity Method versus Cost Method
What if Parent uses the cost method? What journal entries would Parent make under each method?
Investment in Sub
Beginning balance
500
Ending balance
400Net income
200
Ending balance
550
Net Loss
100
Dividends
50
Pea Corporation created Soup Corporation with a transfer of $500 cash. During Soup Corp.’s first year of operations, it generated a net loss of $100 and paid no dividends. During Soup Corp.’s second year of operations, it generated net income of $200 and paid dividends of $50. What is the balance in the Investment in Sub account on Parent’s books at the end of year 2 using the equity method?
$500 COST!!!
2-39
Summary of Year 1 Equity Method EntriesSummary of Year 1 Equity Method Entries
Investment in Soup Corp. 500Cash 500 Record the initial investment in Soup Corp.
Income from Soup Corp. 100Investment in Soup. Corp. 100 Record Pea Corp.’s 100% share of Soup Corp.’s Year 1 net loss.
Investment in Soup Corp.
Acquisition Price 500
Ending Balance 400
Net Loss
100Dividends
0
Income from Soup Corp.
Net Loss 100
Ending Balance 100
2-40
Summary of Year 2 Equity Method EntriesSummary of Year 2 Equity Method Entries
Investment in Soup Corp. 200Income from Soup Corp. 200 Record Pea Corp.’s 100% share of Soup Corp.’s Year 2 income.
Cash 50Investment in Soup. Corp. 50 Record Pea Corp.’s 100% share of Soup Corp.’s Year 2 dividends
Beginning Balance 400Net Income 200
Ending Balance 550
Dividends
50
Net Income 200
Ending Balance 200
Investment in Soup Corp. Income from Soup Corp.
2-41
ExampleExample: Equity versus Cost Method: Equity versus Cost Method
2-42
Practice Quiz Question #5Practice Quiz Question #5
On 1/1/X4, Phillip invested $650,000 in Sleeper (100% owned). For 20X4, Sleeper: (1) earned $90,000,
(2) declared dividends of $60,000, and(3) paid dividends of $40,000.
What amounts does Phillip report? Cost Equity
Investment income for 20X4
Investment in Sleeper at year-end
Retained earnings increase
On 1/1/X4, Phillip invested $650,000 in Sleeper (100% owned). For 20X4, Sleeper: (1) earned $90,000,
(2) declared dividends of $60,000, and(3) paid dividends of $40,000.
What amounts does Phillip report? Cost Equity
Investment income for 20X4
Investment in Sleeper at year-end
Retained earnings increase
2-43
Learning Objective 5Learning Objective 5
Prepare journal entries using the fair value
option.
2-44
The Fair Value OptionThe Fair Value Option
FASB 159 permits but does not require companies to make fair value measurements Option available only for investments that are not
required to be consolidated Rather than using the cost or equity method to report
nonsubsidiary investments in common stock, investors may report those investments at fair value
The investor remeasures the investment to its fair value at the end of each period
The change in value is then recognized in income for the period
Normally the investor recognizes dividend income in the same manner as under the cost method
2-45
ExampleExample: The Fair Value Option: The Fair Value OptionAjax Corporation purchases 40 percent of Barclay Company’s common stock on January 1, 20X1, for $200,000. Barclay has net assets on that date with a book value of $400,000 and fair value of $465,000. On March 1, 20X1, Ajax receives a cash dividend of $1,500 from Barclay. On March 31, 20X1, Ajax determines the fair value of its investment in Barclay to be $207,000. During the first quarter of 20X1, Ajax records the following entries:
January 1, 20X1
Investment in Barclay Stock 200,000Cash 200,000 Record purchase of Barclay Company stock.
March1, 20X1
Cash 1,500Dividend Income 1,500 Record dividend income from Barclay Company.
March 31, 20X1
Investment in Barclay Stock 7,000Unrealized Gain on Increase in Value of Barclay Stock 7,000 Record increase in value of Barclay stock.
2-46
Learning Objective 6Learning Objective 6
Make calculations and prepare basic elimination
entries for a simpleconsolidation.
2-47
Overview of the Consolidation ProcessOverview of the Consolidation Process
Chapter 2 introduces the most simple setting for a consolidation. The subsidiary is wholly owned. It is either a created subsidiary or we assume it is
purchased for an amount equal to the book value of net assets.
Wholly Owned Subsidiary
Partially Owned Subsidiary
Investment = Book Value Chapter 2 Chapter 3
Investment > Book Value Chapter 4 Chapter 5
2-48
Overview of the Consolidation ProcessOverview of the Consolidation Process
The objective is to combine the financial statements of two or more entities as if they are a single corporation.
The consolidation worksheet facilitates the combining of the two companies.
Certain accounts need to be eliminated in the consolidation process to avoid “double counting.”
Replaces “one-line” consolidation with the “detail.”
2-49
The Consolidation Worksheet (Fig. 2-3, p. 68)The Consolidation Worksheet (Fig. 2-3, p. 68)
Elimination Entries
Parent Subsidiary DR CR Consolidated
Income Statement
Revenues
Expense
Expense
Net Income
Statement of Retained Earnings
Retained Earnings (1/1)
Add: Net Income
Less: Dividends
Retained Earnings (12/31)
Balance Sheet
Assets
Total Assets
Liabilities
Equity
Common Stock
Retained Earnings
Total Liabilities and Equity
2-50
Overview of the Consolidation ProcessOverview of the Consolidation Process
In the consolidation worksheet, the three financial statements need to articulate. Net income from the income statement carries down to
the statement of retained earnings. The ending balance in retained earnings carries down to
the balance sheet.
Elimination entries are entered into the “Elimination Entries” column (debit or credit) to eliminate any amounts that would result in “double counting.”
2-51
The Basic Elimination Entry: The Basic Elimination Entry: The Equity MethodThe Equity Method
What needs to be eliminated? The parent’s investment account
It represents the initial investment adjusted for the parent’s cumulative share of the subsidiary’s income and dividends.
The parent’s income from sub account The subsidiary’s equity accounts
2-52
ExampleExample: Equity Method: Equity Method
What accounts need to be eliminated? How are they eliminated?
Investment in Sub
Beginning balance
500
Ending balance
400Net income
200
Ending balance
550
Net Loss
100
Dividends
50
Pea Corporation created Soup Corporation with a transfer of $500 cash. During Soup Corp.’s first year of operations, it generated a net loss of $100 and paid no dividends. During Soup Corp.’s second year of operations, it generated net income of $200 and paid dividends of $50. What is the balance in the Investment in Sub account on Parent’s books at the end of year 2 using the equity method?
2-53
The Basic Elimination Entry: The Basic Elimination Entry: Equity MethodEquity Method
The investment account represents the initial investment adjusted for the parents cumulative share of the subsidiary’s income and dividends.
Therefore, the elimination entry eliminates: The subsidiary’s paid-in capital accounts (original investment) Beginning retained earnings (past earnings / dividends) The subsidiary’s current year earnings and dividends
Generically, it looks like this:
Common Stock XXX
Additional Paid-in Capital XXX
Retained Earnings (Beginning Balance) XXX
Income from Sub XXX
Dividends DeclaredXXX
Investment in SubXXX
2-54
Basic Elimination Entry
The Basic Elimination Entry: The Basic Elimination Entry: Equity MethodEquity Method
AdditionalTotal Common Paid-In Retained
Book Value Stock Capital Earnings
Beginning Book Value+ Net IncomeDividends
Ending Book Value
= + +
Common StockAdditional Paid-in CapitalIncome from Soup Corp.
Retained Earnings (BB)Dividends DeclaredInvestment in Soup Corp.
Original amount invested (100%) Original amount invested (100%) Soup Corp.’s reported income Beginning balance in retained earnings 100% of Soup Corp.’s dividends Net book value in investment account
2-55
Learning Objective 7Learning Objective 7
Prepare a consolidation
worksheet.
2-56
Worksheet: Draw linesWorksheet: Draw lines
DR CR ConsolidatedIncome StatementSales 1,200 600Less: COGS (600) (300)Less: Other Expenses (450) (100)Income from Soup Corp. 200Net Income 350 200
Statement of Retained EarningsBeginning Balance 150 (100)Net Income 350 200Less: Dividends Declared (100) (50)Ending Balance 400 50
Balance SheetCash 250 100Investment in Soup Corp. 550PP&E (net) 900 600Total Assets 1,700 700
Liabil ities 300 150Common Stock 200 50Additional Paid-in Capital 800 450Retained Earnings 400 50Total Liabilities & Equity 1,700 700
Pea Corp. Soup Corp.Elimination Entries
2-57
Worksheet: Eliminations, Sub-totals, Carry downWorksheet: Eliminations, Sub-totals, Carry down
DR CR ConsolidatedIncome StatementSales 1,200 600Less: COGS (600) (300)Less: Other Expenses (450) (100)Income from Soup Corp. 200 200Net Income 350 200
Statement of Retained EarningsBeginning Balance 150 (100) 100Net Income 350 200Less: Dividends Declared (100) (50) 50Ending Balance 400 50
Balance SheetCash 250 100Investment in Soup Corp. 550 550PP&E (net) 900 600Total Assets 1,700 700
Liabil ities 300 150Common Stock 200 50 50Additional Paid-in Capital 800 450 450Retained Earnings 400 50Total Liabilities & Equity 1,700 700
Pea Corp. Soup Corp.Elimination Entries
2-58
Worksheet: Eliminations, Sub-totals, Carry downWorksheet: Eliminations, Sub-totals, Carry downDR CR Consolidated
Income StatementSales 1,200 600Less: COGS (600) (300)Less: Other Expenses (450) (100)Income from Soup Corp. 200 200Net Income 350 200 200 0
Statement of Retained EarningsBeginning Balance 150 (100) 100Net Income 350 200 200 0Less: Dividends Declared (100) (50) 50Ending Balance 400 50 200 150
Balance SheetCash 250 100Investment in Soup Corp. 550 550PP&E (net) 900 600Total Assets 1,700 700 0 550
Liabil ities 300 150Common Stock 200 50 50Additional Paid-in Capital 800 450 450Retained Earnings 400 50 200 150Total Liabilities & Equity 1,700 700 700 150
Pea Corp. Soup Corp.Elimination Entries
2-59
The Equity Method: Things to Remember in The Equity Method: Things to Remember in ConsolidationConsolidation
Consolidated net income EQUALS the parent’s net income.
Consolidated retained earnings EQUALS the parent’s retained earnings.
Parent Consolidated $350 = $350
Parent Consolidated $400 = $400
2-60
REQUIRED
• Assume Pinkett acquired Smith on 1/1/11
• Prepare all elimination entries as of 12/31/11.
• Prepare a consolidation worksheet at 12/31/11.
• Assume Smith’s accumulated depreciation on 1/1/11 was $20,000.
DR CR ConsolidatedIncome StatementSales 840,000 300,000Less: COGS (516,000) (156,000)Less: Depreciation Expense (12,000) (10,000)Less: Other Expenses (192,000) (98,000)Income from Smith, Inc. 36,000Net Income 156,000 36,000
Statement of Retained EarningsBeginning Balance 132,000 72,000Net Income 156,000 36,000Less: Dividends Declared (108,000) (12,000)Ending Balance 180,000 96,000
Balance SheetCash 54,000 48,000Accounts Receivable 114,000 66,000Inventory 204,000 90,000Investment in Smith, Inc. 156,000Property, Plant, & Equipment 336,000 210,000Less: Accumulated Depreciation (144,000) (30,000)Total Assets 720,000 384,000
Accounts Payable 168,000 84,000Long-term Debt 360,000 144,000Common Stock 12,000 60,000Retained Earnings 180,000 96,000Total Liabilities & Equity 720,000 384,000
Pinkett , Inc. Smith, Inc.Elimination Entries
Group Exercise 1Group Exercise 1
2-61
Basic Elimination Entry
Group Exercise 1Group Exercise 1
Total Common RetainedBook Value Stock Earnings
Original Book Value+ Net IncomeDividends
Ending Book Value
= +
Common StockRetained Earnings (BB)Income from Smith, Inc.
Dividends DeclaredInvestment in Smith, Inc.
Objective: Eliminate equity accounts of Sub Eliminate equity method accounts of Parent.
Book Value Calculations
2-62
Group Exercise 1: Group Exercise 1: SolutionSolution
The optional accumulated depreciation elimination entry:
Accumulated Depreciation 20,000Buildings and Equipment 20,000
210,000 20,000
Property, Plant & Equipment Accumulated Depreciation
2-63
DR CR ConsolidatedIncome StatementSales 840,000 300,000Less: COGS (516,000) (156,000)Less: Depreciation Expense (12,000) (10,000)Less: Other Expenses (192,000) (98,000)Income from Smith, Inc. 36,000 36,000Net Income 156,000 36,000 36,000 0
Statement of Retained EarningsBeginning Balance 132,000 72,000 72,000Net Income 156,000 36,000 36,000 0Less: Dividends Declared (108,000) (12,000) 12,000Ending Balance 180,000 96,000 108,000 12,000
Balance SheetCash 54,000 48,000Accounts Receivable 114,000 66,000Inventory 204,000 90,000Investment in Smith, Inc. 156,000 156,000Property, Plant, & Equipment 336,000 210,000 20,000Less: Accumulated Depreciation (144,000) (30,000) 20,000Total Assets 720,000 384,000 20,000 176,000
Accounts Payable 168,000 84,000Long-term Debt 360,000 144,000Common Stock 12,000 60,000 60,000Retained Earnings 180,000 96,000 108,000 12,000Total Liabilities & Equity 720,000 384,000 168,000 12,000
Pinkett, Inc.
Smith, Inc.
Elimination Entries
Group Exercise 1: Group Exercise 1: SolutionSolution
2-64
Appendix 2BAppendix 2B
Consolidation and the Cost Method.
2-65
DR CR ConsolidatedIncome StatementSales 1,200$ 600$ Less: COGS 600 300Less: Expenses 450 100Dividend Income 50Net Income 200$ 200$
Statement of Retained EarningsBeginning Balance 250$ (100)$ Net Income 200 200Less: Dividends Declared 100 50Ending Balance 350$ 50$
Balance SheetCash 250$ 100$ Investment in Sub 500Property, Plant, & Equipment 900 600Total Assets 1,650$ 700$
Liabilities 300$ 150Common Stock 200 50Additional Paid-in Capital 800 450Retained Earnings 350 50Total Liabilities & Equity 1,650$ 700
Pinkett, Inc. Smith, Inc.Elimination Entries
Consolidation Entries: Cost Method — Consolidation Entries: Cost Method — Pre-Consolidation BalancesPre-Consolidation Balances
2-66
The Basic Elimination Entry: The Cost MethodThe Basic Elimination Entry: The Cost Method
Cost Method The investment account is generally exactly equal to the
sum of the subsidiary’s paid-in capital accounts. Unless the parent records an impairment loss.
Under the cost method, we also eliminate dividends from sub to parent.
Common Stock 50
Additional Paid-in Capital 450Investment in Sub 500
Dividend Income 50
Dividends Declared 50
2-67
DR CR ConsolidatedIncome StatementSales 1,200$ 600$ Less: COGS 600 300Less: Expenses 450 100Dividend Income 50 50Net Income 200$ 200$ 50
Statement of Retained EarningsBeginning Balance 250$ (100)$ Net Income 200 200 50Less: Dividends Declared 100 50 50Ending Balance 350$ 50$ 50 50
Balance SheetCash 250$ 100$ Investment in Sub 500 500Property, Plant, & Equipment 900 600 0Total Assets 1,650$ 700$ 0 500
Liabilities 300$ 150Common Stock 200 50 50Additional Paid-in Capital 800 450 450Retained Earnings 350 50 50 50Total Liabilities & Equity 1,650$ 700 550 50
Pinkett, Inc. Smith, Inc.Elimination Entries
Consolidation Entries: Cost Method — Consolidation Entries: Cost Method — Complete the WorksheetComplete the Worksheet
2-68
DR CR ConsolidatedIncome StatementSales 840,000$ 300,000$ Less: COGS (516,000) (156,000)Less: Expenses (204,000) (108,000)Dividend Income 12,000Net Income 132,000$ 36,000$
Statement of Retained EarningsBalances, 1/1/X3 60,000$ 72,000$ Add: Net Income 132,000 36,000Less: Dividends (108,000) (12,000)Balances, 12/31/X3 84,000$ 96,000$
Balance SheetCash 54,000$ 48,000$ Accounts Receivable 114,000 66,000 Inventory 204,000 90,000 Investment in Sub 60,000Property & Equipment 336,000 210,000Accumulated Depreciation (144,000) (30,000)Total Assets 624,000$ 384,000$
Payables & Accruals 168,000$ 84,000Long-term Debt 360,000 144,000Common Stock 12,000 60,000Retained Earnings 84,000 96,000Total Liabilities & Equity 624,000$ 384,000
Pinkett, Inc. Smith, Inc.Elimination Entries
Group Exercise 1: Cost Method ConsolidationGroup Exercise 1: Cost Method Consolidation
REQUIRED
• Prepare all consolidation entries as of 12/31/X3.
• Prepare a consolidation worksheet at 12/31/X3.
• What is the maximum dividend the parent could declare ($84,000 or $180,000) if cash were available?
2-69
DR CR ConsolidatedIncome StatementSales 840,000$ 300,000$ Less: COGS (516,000) (156,000)Less: Expenses (204,000) (108,000)Dividend Income 12,000Net Income 132,000$ 36,000$
Statement of Retained EarningsBalances, 1/1/X3 60,000$ 72,000$ Add: Net Income 132,000 36,000Less: Dividends (108,000) (12,000)Balances, 12/31/X3 84,000$ 96,000$
Balance SheetCash 54,000$ 48,000$ Accounts Receivable 114,000 66,000 Inventory 204,000 90,000 Investment in Sub 60,000Property & Equipment 336,000 210,000Accumulated Depreciation (144,000) (30,000)Total Assets 624,000$ 384,000$
Payables & Accruals 168,000$ 84,000Long-term Debt 360,000 144,000Common Stock 12,000 60,000Retained Earnings 84,000 96,000Total Liabilities & Equity 624,000$ 384,000
Pinkett, Inc. Smith, Inc.Elimination Entries
Group Exercise 1: Cost Method ConsolidationGroup Exercise 1: Cost Method Consolidation
2-70
The Cost Method: Things to Remember in The Cost Method: Things to Remember in ConsolidationConsolidation
Consolidated net income does NOT equal the parent’s net income.
Consolidated retained earnings does NOT equal the parent’s retained earnings.
P S Sub’s Div CONS$200 + $200 $50 = $350
P S CONS$350 + $50 = $400
2-71
Consolidation: The Most Important Point of Consolidation: The Most Important Point of All on Investment BasisAll on Investment Basis
The consolidated statement amounts are identical whether the parent uses the cost method or the equity method—this holds
true for all three statements.
EquityMethod
ConsolidatedStatements
CostMethod
ConsolidatedStatements
=
2-72
PCO Statements: Presented in Notes to the PCO Statements: Presented in Notes to the Consolidated StatementsConsolidated Statements
Retained Earnings Available for Dividends: Based on the parent’s G/L amount—not on the
consolidated retained earnings amount.
Use of the equity method in PCO statements produces identical retained earnings amounts.
Use of the cost method in PCO statements creates confusion.
Conclusion
The EndThe EndThe EndThe End