- UID
- 223347
- 帖子
- 460
- 主题
- 48
- 注册时间
- 2011-7-11
- 最后登录
- 2013-8-23
|
36#
发表于 2012-3-29 13:15
| 只看该作者
Prior to 2007, Company X had never made any acquisitions of other companies. However, on January 2, 2007, it went on a buying spree, purchasing 10% of Company A for $10,000; 30% of Company B for $20,000; 40% of Company C for $80,000; and 70% of Company D for $168,000.
Below are the balance sheets for the five companies (in thousands) just prior to the purchase.
Company | X | A | B | C | D |
Cash | 400 | 10 | 20 | 30 | 40 |
Other assets | 1,600 | 90 | 180 | 270 | 360 |
Total assets | 2,000 | 100 | 200 | 300 | 400 |
Liabilities | 300 | 40 | 80 | 120 | 160 |
Equity | 1,700 | 60 | 120 | 180 | 240 |
Total | 2,000 | 100 | 200 | 300 | 400 |
During 2007, the companies generated the following sales, income, and dividends:
Company | X | A | B | C | D |
Revenue | 2,000 | 100 | 200 | 300 | 400 |
Net income | 200 | 10 | 20 | 30 | 40 |
Dividends |
| 4 | 8 | 12 | 16 |
The company accounts for the acquisitions based on typical ownership proportion guidelines. After the acquisitions, the other assets reported by Company X will be:
Company X will treat the acquisition of Company A as an investment in financial assets, the acquisitions of Companies B and C using the equity method, and the acquisition of Company D using the acquisition method. The investments in Companies A, B, and C, will be reported, while Company D's financial statements will be consolidated with Company X. The other asset balance will be the starting balance plus the investments in Companies A, B, and C, plus the other asset amount for Company D, which equals 1,600,000 + 10,000 + 20,000 + 80,000 + 360,000 = 2,070,000. (Study Session 6, LOS 22.a)
After the acquisitions, the liabilities reported by company X will be:
Liabilities will be equal to the starting balance plus the liability balance for Company D, which equals 300,000 + 160,000 = 460,000. (Study Session 6, LOS 22.a)
After the acquisitions, minority interest reported by Company X will be:
Minority interest will be equal to the proportion not owned of Company D multiplied by the equity of Company D, which is (1 − 0.7) × 240,000 = 72,000. (Study Session 6, LOS 22.a)
Company X will report revenue for 2007 of:
Revenues will equal the revenue of Company X and D, which is 2,000,000 + 400,000. (Study Session 6, LOS 22.a)
Company X will report income for 2007 of:
Income will equal the income of X, plus 10% of the dividends for A, plus 30% of the income of B, plus 40% of the income of C, plus the income of D less the minority interest, which is 200,000 + (0.1 × 4,000) + (0.3 × 20,000) + (0.4 × 30,000) + (40,000) − (0.3 × 40,000) = 246,400. (Study Session 6, LOS 22.a)
The change in the investment account (the account that reflects all non-consolidated investments in other companies) between January 3 and December 31 is:
The investment account will not change for company A, and there is no investment account for Company D. The investment account will increase from the proportionate income of Companies B and C, and will decrease from the dividends received from Companies B and C. The changes will be (0.3 × 20,000) + (0.4 × 30,000) − (0.3 × 8,000) − (0.4 × 12,000) = 10,800. (Study Session 6, LOS 22.a) |
|