On January 1, 2017, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent owner
On January 1, 2017, Holland Corporation paid $9 per share to a group of Zeeland Corporation shareholders to acquire 60,000 shares of Zeeland’s outstanding voting stock, representing a 60 percent ownership interest. The remaining 40,000 shares of Zeeland continued to trade in the market close to its recent average of $8.00 per share both before and after the acquisition by Holland. Zeeland’s acquisition date balance sheet follows:
|
|
|
|
|
|
|
|
|
| Current assets | 14,300 |
| Liabilities | 216,500 |
| ||
| Property and equipment (net) |
| 328,300 |
| Common stock |
| 100,000 |
|
| Patents |
| 193,900 |
| Retained earnings |
| 220,000 |
|
|
| 536,500 |
|
| 536,500 |
| ||
On January 1, 2017, Holland assessed the carrying amount of Zeeland’s equipment (5-year remaining life) to be undervalued by $58,000. Holland also determined that Zeeland possessed unrecorded patents (10-year remaining life) worth $300,600. Zeeland’s acquisition-date fair values for its current assets and liabilities were equal to their carrying amounts. Any remaining excess of Zeeland’s acquisition-date fair value over its book value was attributed to goodwill.
The companies’ financial statements for the year ending December 31, 2018, follow:
|
| Holland |
| Zeeland | ||||||
| Sales | (675,600 |
| (431,500 | ||||||
| Cost of goods sold |
| 342,700 |
|
|
| 201,500 |
| ||
| Depreciation expense |
| 84,500 |
|
|
| 33,700 |
| ||
| Amortization expense |
| 14,300 |
|
|
| 20,700 |
| ||
| Other operating expenses |
| 53,200 |
|
|
| 62,600 |
| ||
| Equity in Zeeland earnings |
| (42,804 |
|
|
| ||||
| Separate company net income | (223,704 |
| (113,000 | ||||||
|
|
|
|
|
|
|
|
| ||
| Retained earnings 1/1 | (820,500 |
| (304,600 | ||||||
| Net income |
| (223,704 |
|
| (113,000 | ||||
| Dividends declared |
| 50,000 |
|
|
| 30,000 |
| ||
| Retained earnings 12/31 | (994,204 |
| (387,600 | ||||||
|
|
|
|
|
|
|
|
| ||
| Current assets | 125,300 |
|
| 84,500 |
| ||||
| Investment in Zeeland |
| 590,568 |
|
|
|
| |||
| Property and equipment (net) |
| 840,000 |
|
|
| 262,000 |
| ||
| Patents |
| 149,600 |
|
|
| 150,500 |
| ||
| Total assets | 1,705,468 |
|
| 497,000 |
| ||||
|
|
|
|
|
|
|
|
| ||
| Liabilities | (391,264 |
| (9,400 | ||||||
| Common stock - Holland |
| (320,000 |
|
|
| ||||
| Common stock - Zeeland |
|
|
|
| (100,000 | ||||
| Retained earnings 12/31 |
| (994,204 |
|
| (387,600 | ||||
| Total liabilities and owners equity | (1,705,468 |
| (497,000 | ||||||
At year-end, there were no intra-entity receivables or payables.
Compute the amount of goodwill recognized in Holland’s acquisition of Zeeland and the allocation of goodwill to the controlling and noncontrolling interest.
Show how Holland determined its December 31, 2018, Investment in Zeeland account balance.
Prepare a worksheet to determine the amounts that should appear on Holland’s December 31, 2018, consolidated financial statements.
a. Compute the amount of goodwill recognized in Holland’s acquisition of Zeeland and the allocation of goodwill to the controlling and noncontrolling interest.
b. Show how Holland determined its December 31, 2018, Investment in Zeeland account balance.
|
| ||||||||||||||||||||||||||
| ||||||||||||||||||||||||||
Prepare a worksheet to determine the amounts that should appear on Holland’s December 31, 2018, consolidated financial statements. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet. Amounts in the Debit and Credit columns should be entered as positive. Negative amounts for the Noncontrolling Interest and Consolidated Totals columns should be entered with a minus sign.)
Show less
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
