Stockholders equity S Company x4 P 38400 Adjustments to reflect

Stockholders equity s company x4 p 38400 adjustments

This preview shows page 141 - 145 out of 195 pages.

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…… P460,8 00 Multiplied by: Non-controlling Interest percentage…………... 20 Non-controlling interest (partial-goodwill, 12/31/20x4………………………….. P 92,160 Add: Non-controlling interest on full goodwill , net of impairment loss, 12/31/x4: [(P15,000 full – P12,000, partial = P3,000) – P750 impairment loss 2,2 50 Non-controlling interest (full-goodwill), 12/31/20x4…………….. P 94,410 f. Consolidated SHE: Stockholders’ Equity Common stock, P10 par P 600,000 Retained earnings 490,440
Image of page 141

Subscribe to view the full document.

P’s Stockholders’ Equity / CI – SHE, 12/31/20x4 P1,090, 440 NCI, 12/31/20x4 ___94,4 10 Consolidated SHE, 12/31/20x4 P1,184, 850 12/31/20x5: a. CI-CNI – P258,240 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) 7,200 Goodwill impairment (impairment under full-goodwill approach) 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 – P16,560 *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 80,
Image of page 142
(refer to amortization table above) 400 P 82,800 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:/P’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- goodwill), net (P3,750– P750)* or (P3, 750 x 80%) 3,0 00 5,6 40
Image of page 143

Subscribe to view the full document.

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 e. Non-controlling interest (full-goodwill), December 31, 20x5 Common stock – S Company, December 31, 20x5…… P 240,00 0 Retained earnings – S Company, December 31, 20x5 Retained earnings – S Company, January 1, 20x5 P144, 000 Add: Net income of S for 20x5 90, 000 Total P234, 000 Less: Dividends paid – 20x5 48, 000 186,0 00
Image of page 144
Image of page 145
  • 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