equity holders of parent for 20x4 20244 Total P5624 40 Less Dividends paid P

Equity holders of parent for 20x4 20244 total p5624

This preview shows page 115 - 120 out of 195 pages.

equity holders of parent for 20x4 202,44 0 Total P562,4 40 Less: Dividends paid – P Company for 20x4 72,000 Consolidated Retained Earnings, December 31, 20x4 P490,4 40 e. Non-controlling interest (partial-goodwill), December 31, 20x4
Image of page 115

Subscribe to view the full document.

Common stock – S Company, December 31, 20x4…… P 240,00 0 Retained earnings – S Company, December 31, 20x4 Retained earnings – S Company, January 1, 20x4 P120, 000 Add: Net income of S for 20x4 60, 000 Total P180, 000 Less: Dividends paid – 20x4 36, 000 144,0 00 Stockholders’ equity – S Company, December 31, 20x4 P 384,00 0 Adjustments to reflect fair value - (over) undervaluation of assets and liabilities, date of acquisition (January 1, 20x4) 90,000 Amortization of allocated excess (refer to amortization above) – 20x4 ( 13,2 00) Fair value of stockholders’ equity of subsidiary, December 31, 20x4…… P460,0 00 Multiplied by: Non-controlling Interest percentage…………... 20 Non-controlling interest (partial-goodwill) ………………………………….. P 92,160 f. Consolidated SHE: Stockholders’ Equity Common stock, P10 par P 600,000 Retained earnings 490,440 P’s Stockholders’ Equity / CI – SHE, 12/31/20x4 P1,090, 440
Image of page 116
NCI, 12/31/20x4 ___92,1 60 Consolidated SHE, 12/31/20x4 P1,182, 600 12/31/20x5: a. CI-CNI Consolidated Net Income for 20x5 Net income from own/separate operations: P Company P192,0 00 S Company 90,00 0 Total P282,0 00 Less: Non-controlling Interest in Net Income* P16,56 0 Amortization of allocated excess (refer to amortization above) __7,20 0 23,7 60 Controlling Interest in Consolidated Net Income or Profit attributable to equity holders of parent………….. P258,2 40 Add: Non-controlling Interest in Net Income (NCINI) 16,5 60 Consolidated Net Income for 20x5 P274,8 00 b. NCI-CNI *Non-controlling Interest in Net Income (NCINI) for 20x5 Net income of S Company P 90,000 Less: Amortization of allocated excess / goodwill impairment for 20x5 (refer to amortization table above) 80, 400 P 82,800
Image of page 117

Subscribe to view the full document.

Multiplied by: Non-controlling interest % .......... 2 0% Non-controlling Interest in Net Income (NCINI) for 20x5 P 16,560 c. CNI, P274,800 – refer to (a) d. On subsequent to date of acquisition, consolidated retained earnings would be computed as follows: Consolidated Retained Earnings, December 31, 20x5 Retained earnings - P Company, January 1, 20x5 (cost model P484,8 00 Adjustment to convert from cost model to equity method for purposes of consolidation or to establish reciprocity:/Parent’s share in adjusted net increased in subsidiary’s retained earnings: Retained earnings – S, January 1, 20x5 P 144,00 0 Less: Retained earnings – S, January 1, 20x4 120,0 00 Increase in retained earnings since date of acquisition P 24,000 Less: Amortization of allocated excess – 20x4 13,2 00 P 10,800 Multiplied by: Controlling interests % ................... 8 0% P 8,640 Less: Goodwill impairment loss (full-
Image of page 118
goodwill), net (P3,750– P750)* or (P3, 750 x 80%) 3,0 00 5,6 40 Consolidated Retained earnings, January 1, 20x5 P 490,44 0 Add: Controlling Interest in Consolidated Net Income or Profit attributable to equity holders of parent for 20x5 258,2 40 Total P748,6 80 Less: Dividends paid – P Company for 20x5 72,0 00 Consolidated Retained Earnings, December 31, 20x5 P676,6 80 *this procedure would be more appropriate, instead of multiplying the full-goodwill impairment loss of P3, 750 by 80%. There might be
Image of page 119

Subscribe to view the full document.

Image of page 120
  • Spring '16

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Ask Expert Tutors You can ask You can ask ( soon) You can ask (will expire )
Answers in as fast as 15 minutes