AMIS624X2F - Acquisition: HW5 Cash Fair value of NCI Total...

Info iconThis preview shows pages 1–10. Sign up to view the full content.

View Full Document Right Arrow Icon
Acquisition: HW5 Cash Fair value of NCI Total Fair Value Book value of Sub Fair value in excess of book Book Value $620 $620 Inventories 375 350 Plant Assets, net 840 800 Land 600 700 Current Liabilities (270) (270) Long-term Liabilities (750) (800) Patents 300 Total goodwill Goodwill to CI: Acquisition price $1,600 Less CI share 1,372 CI goodwill $228 86.03774% Goodwill to NCI: Total goodwill $265 Less: CI goodwill 228 NCI goodwill $37 14%
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Acquisition: NCI at acquisition: Book value of Sub $1,400 315 1,715 X 20% 343 NCI goodwill 37 NCI in Net Assets $380
Background image of page 2
$1,600 380 1,980 1,400 580 $- 25 40 (100) - 50 300 315 $265 Incr (Decr) in net assets
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 4
Subsequent: Susequent Year Amortizations (not incl. GW, if Amount Life Inventories $25 < 1 Plant Assets, net 40 8 Land (100) indef. Noncurrent Liabilities 50 5 Patents 300 6 Non-GW amortizations $315 End Year One: Total CI Reported Net Inc. $400 $320 Adjustments: Non-GW (90) (72) Goodwill - Share of NI $310 $248 Adjustments Split: Non-GW 100% 80% Goodwill 100% 86% End Year Two: Total CI Reported Net Inc. $500 $400
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Adjustments: Non-GW (65) (52) Goodwill (106) (91) Share of NI $329 $257
Background image of page 6
f any) Year 1 Year 2 $(25) $- (5) (5) (10) (10) (50) (50) $(90) $(65) NCI $80 (18) - $62 20% 14% NCI $100
Background image of page 7

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
(13) (15) $72
Background image of page 8
1,990 620 2,610 Inventory 600 350 25 j 975 Property, P, E, net 2,100 800 40 j 2,940 Land 2,400 700 100 j 3,000 Patents 300 j 300 Goodwill
Background image of page 9

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 10
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 08/06/2011 for the course AMIS 624 taught by Professor Wallin during the Summer '11 term at Ohio State.

Page1 / 18

AMIS624X2F - Acquisition: HW5 Cash Fair value of NCI Total...

This preview shows document pages 1 - 10. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online