Post on 02-Jun-2018
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
1/42
Pearson Education, Inc. publishing as Prentice Hall 8-1
Chapter 8: Consolidations Changes in Ownership Interests
by Jeanne M. David, Ph.D., Univ. of Detroit Mercy
to accompany
Advanced Accounting , 10 th editionby Floyd A. Beams, Robin P. Clement,
Joseph H. Anthony, and Suzanne Lowensohn
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
2/42
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
3/42
Pearson Education, Inc. publishing as Prentice Hall 8-3
1: Changes in Ownership Percentage
Consolidations Changes in Ownership Interests
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
4/42
Pearson Education, Inc. publishing as Prentice Hall 8-4
Changes in Parent Ownership
Increases1. Parent acquires controlling interest during
interim period2. Parent acquires controlling interest in
stages3. Parent acquires additional shares from
noncontrolling interestDecreases4. Parent sells shares but maintains control5. Parent sells shares giving up control
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
5/42
Pearson Education, Inc. publishing as Prentice Hall 8-5
Initial Acquisition of Control
Parent obtains control Determine implied value and allocate excess Apply consolidation procedures
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
6/42
Pearson Education, Inc. publishing as Prentice Hall 8-6
Control is Maintained
Parent increases its share by buying more stock ordecreases its share by selling some stock
Change in Investment in sub is based on theunderlying fair value of equity
No gain or loss is recognized; paid in capitalis adjusted
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
7/42
Pearson Education, Inc. publishing as Prentice Hall 8-7
Control Relinquished
Parent sells part of its Investment and no longerretains control
Reduce the Investment based on proportionof interest sold
Record gain or loss on sale Discontinue consolidation
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
8/42
Pearson Education, Inc. publishing as Prentice Hall 8-8
Is There a Gain or Loss?Basic rule: No gain or loss is recorded on equity
transactions with a firm's owners.
1. Control before and after the transaction is an
equity transaction No gain or loss Adjust paid in capital, if needed
2. No control before and control after Point of business acquisition No loss Might have gain on bargain purchase
3. Control before and no control after Disposition of asset Gain or loss is recorded
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
9/42
Pearson Education, Inc. publishing as Prentice Hall 8-9
2: Interim Acquisitions
Consolidations Changes in Ownership Interests
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
10/42
Pearson Education, Inc. publishing as Prentice Hall 8-10
Preacquisition IssuesEntity theory (APB Opinion No. 51)
Income statement includes all revenues andexpenses
Total consolidated income LESS Preacquisi tion earni ngs Noncontroll ing interest share Equals Controll ing interest share
Parent theory (FASB Statement No. 160) Income statement includes revenues and
expenses since acquisition Total consolidated income LESS
Noncontroll ing interest share Equals Controll ing interest share
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
11/42
Pearson Education, Inc. publishing as Prentice Hall 8-11
Equity Book Value on Interim DateBook value of equity is needed as of acquisition
dateAdjust the beginning value for changes before
acquisition: Beginning BV equity+ preacquisition revenues preacquisition expenses preacquisition dividends= BV equity at acquisition
Sales and expenses (not dividends) might beassumed level
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
12/42
Pearson Education, Inc. publishing as Prentice Hall 8-12
Simple Interim AcquisitionPuma acquires 80% of Sega for $2,400 on 5/1/09. Fixed
assets with a remaining life of 5 years are undervaluedby $600.
Sega's trial balance on 12/31/09 was:
Sega's distributed $150 dividends each on 3/1/09 and12/1/09. Revenues and expenses are assumed to beincurred uniformly over the year.
Cash 50 Accounts payable 300Inventories 900 Other liabilities 1,200Fixed assets, net 2,800 Common stock 600Cost of sales 1,500 Retained earnings, 1/1 1,350Operating expenses 600 Sales 2,700Dividends 300 6,150
6,150
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
13/42
Pearson Education, Inc. publishing as Prentice Hall 8-13
Find Book Value at Acquisition
Book value of equity on 1/1/09 $1,950Preacquisition amounts:Revenues 900 Jan-AprCost of sales (500) Jan-AprOperating expenses (200) Jan-AprDividends (150) none
Book value on 5/1/09 $2,000
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
14/42
Pearson Education, Inc. publishing as Prentice Hall 8-14
Analysis and AmortizationsCost of 80% of Sega 2,400Implied value of Sega 3,000Book value 2,000Excess 1,000 Unamort Unamort
Allocated to: 5/5/09 2009 12/31/09Fixed assets 600 (80) 520Goodwill 400 0 400
Total 1,000 (80) 920
Sega's 2009 income 600Income since May 1 400Amortization (80)Adjusted 320
CI 80% share 256 NCI 20% share 64
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
15/42
Pearson Education, Inc. publishing as Prentice Hall 8-15
Puma's Equity Entries
Investment in Sega 2,400Cash 2,400
for acquisition Cash 120
Investment in Sega 120 for dividends Investment in Sega 256
Income from Sega 256[(2/3)(2,700 - 1,500 - 600) - (2/3)(600/5yrs)]x80%
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
16/42
Pearson Education, Inc. publishing as Prentice Hall 8-16
Income from Sega 256Dividends 120Investment in Sega 136
Noncontrolling interest share 64Dividends 30
Noncontrolling interest 34Sales 900Common stock 600
Retained earnings 1/1 1,350Fixed assets 600Goodwill 400
Cost of sales 500Operating expenses 200
Dividends 150Investment in Sega 2,400 Noncontrolling interest 600
Depreciation expense 80Accumulated depreciation 80
Worksheeteliminationentries for 2009
Notice the preacquisitionrevenues,expenses anddividendsincluded in thethird entry.
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
17/42
Pearson Education, Inc. publishing as Prentice Hall 8-17
Income statement: Puma Sega DR CR Consol Sales 5,000 2,700 900 6,800
Income from Sega 256 256 0Cost of sales (2,100) (1,500) 500 (3,100) Operating expense (800) (600) 80 200 (1,280)
Noncontrolling interest share 64 (64)
Controlling interest share 2,356 600 2,356State of retained earnings: Retained earnings, 1/1 4,300 1,350 1,350 4,300Add net income 2,356 600 2,356
Deduct dividends (1,000) (300) 12030
150 (1,000) Retained earnings, 12/31 5,656 1,650 5,656
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
18/42
Pearson Education, Inc. publishing as Prentice Hall 8-18
Balance sheet: Puma Sega DR CR Consol Cash 950 50 1,000Inventories 1,300 900 2,200Fixed assets, net 5,170 2,800 600 80 8,490Investment in Sega 2,536 136
2,400 0Goodwill 400 400
Total 9,956 3,750 12,090Accounts payable 500 300 800Other liabilities 1,800 1,200 3,000Common stock 2,000 600 600 2,000
Retained earnings 5,656 1,650 5,656 Noncontrolling interest 60034 634
Total 9,956 3,750 12,090
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
19/42
Pearson Education, Inc. publishing as Prentice Hall 8-19
Interim Acquisition in StagesPoca acquired Sark in a series of acquisition, resulting in a
total 90% ownership.
The total book value and fair value of Sark's net assets on
October 1 was $220,000.
Date Interest InvestmentAcquired Cost
April 1 5% 7,000July 1 5% 8,000October 1 80% 210,000
90% 225,000
Cost of 90% of Sark 225,000Implied value of Sark 250,000Book value 220,000Goodwill 30,000
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
20/42
Pearson Education, Inc. publishing as Prentice Hall 8-20
Income Distribution
Sark's income allocation for the year:Total Oct 1 - Dec 31 before Oct 1
Income CI 90% share NCI 10% Share Preacquisition
Sales 150,000 33,750 3,750 112,500Expenses (110,000) (24,750) (2,750) (82,500)
Net income 40,000 9,000 1,000 30,000
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
21/42
Pearson Education, Inc. publishing as Prentice Hall 8-21
Poca's Worksheet EntriesIncome from Sark 9,000
Dividends 0Investment in Sark 9,000
Noncontrolling interest share 1,000Dividends 0
Noncontrolling interest 1,000Sales 112,500Common stock 100,000Retained earnings 1/1 90,000
Expenses 82,500Dividends 0Investment in Sark 225,000
Noncontrolling interest 25,000
There wereno dividends
before orafter theacquisitionin this case.Zeros areincluded just
for clarity.
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
22/42
Pearson Education, Inc. publishing as Prentice Hall 8-22
Income statement: Poca Sark DR CR Consol
Sales 274,875 150,000 112,500 312,375Income from Sark 9,000 9,000 0
Expenses (220,000) (110,000) 82,500 (247,500)
Noncontrolling interest share 1,000 (1,000)
Controlling interest share 63,875 40,000 63,875
State of retained earnings:
Retained earnings, 1/1 221,500 90,000 90,000 221,500
Add net income 63,875 40,000 63,875Deduct dividends 0 0
Retained earnings, 12/31 285,375 130,000 285,375
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
23/42
Pearson Education, Inc. publishing as Prentice Hall 8-23
Balance sheet: Poca Sark DR CR Consol
Other assets 451,375 300,000 751,375
Investment in Sark 234,000 9,000225,000 0
Goodwill 30,000 30,000Total 685,375 300,000 781,375
Liabilities 100,000 70,000 170,000Common stock 300,000 100,000 100,000 300,000Retained earnings 285,375 130,000 285,375
Noncontrollinginterest
25,0001,000 26,000
Total 685,375 300,000 781,375
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
24/42
Pearson Education, Inc. publishing as Prentice Hall 8-24
Interim Sale, Continued ControlPablo owns 90% of Sergio and its 1/1/10 $228 investment
balance reflects Sergio's underlying equity plus $18goodwill ($20 total implied goodwill).
During 2010, Sergio reports $36 income and pays $20
dividends on July 1.Pablo sells 10% interest in Sergio on April 1 for $40.
Before Interest Afterthe sale sold the sale
Pablo's interest in Sergio 90% 10% 80%Investment account:
1/1 balance 288.0Income to 4/1 8.14/1 balance 296.1 32.9 263.2
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
25/42
Pearson Education, Inc. publishing as Prentice Hall 8-25
Investment in Sergio: T-account
Investment in Sergio
1/1 Balance 288.090% income to 4/1 8.14/1 Balance 296.1 32.9 4/1 sale of 10% (1/9 of shares)
16.0 6/1 dividends (80%)
80% income since 4/1 21.6
12/31 Balance 268.8
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
26/42
Pearson Education, Inc. publishing as Prentice Hall 8-26
Pablo's Entry for the Sale
Cash 40.0Investment in Sergio 32.9Additional paid in capital 7.1
No gain or loss is recorded. Since
Pablo retains control, the sale ofsome shares is treated as an ownertransaction; the difference impacts
paid in capital.
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
27/42
Pearson Education, Inc. publishing as Prentice Hall 8-27
Noncontrolling Interest Calculations
Balance on Jan 1: (288*.1/.9) $32.0Income to April 1: (36*.1*3/12) 0.9Addition to NCI on April 1 32.9Income since April 1: (36*.2*9/12) 5.4Dividends (20*.2) (4.0)
Balance at Dec 31 $67.2
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
28/42
Pearson Education, Inc. publishing as Prentice Hall 8-28
Worksheet EntriesIncome from Sergio (8.1+21.6) 29.7
Dividends 16.0Investment in Sergio 13.7
Noncontrolling interest share (0.9+5.4) 6.3Dividends 4.0
Noncontrolling interest 2.3Common stock 200.0Retained earnings 1/1 100.0
Goodwill 20.0Investment in Sergio (288-32.9) 255.1 Noncontrolling interest, 1/1 32.0 Noncontrolling interest, 4/1 32.9
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
29/42
Pearson Education, Inc. publishing as Prentice Hall 8-29
Interim Sale, Loss of Control1. Bring investment account up to date,
recognizing partial year's income asappropriate
2. Determine BV of fraction of investment sold3. Compare to selling price4. Record a gain or loss on differenceThe "parent" no longer consolidates the
"subsidiary" That r elationship has been dissolved Parent wil l use equi ty or fair value/cost
method as appropriate
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
30/42
Pearson Education, Inc. publishing as Prentice Hall 8-30
3: Subsidiary's Stock Transactions
Consolidations Changes in Ownership Interests
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
31/42
Pearson Education, Inc. publishing as Prentice Hall 8-31
Subsidiary Actions Subsidiary actions increasing Parent share
1. Sub issues additional shares to Parent2. Sub reacquires shares from noncontrolling interest
Subsidiary actions decreasing Parent share3. Sub issues additional shares to noncontrolling
interests4. Sub reacquires shares from Parent
Subsidiary actions not impacting ownership shares5. Sub issues stock to both parent & noncontrolling
interest6. Sub issues stock split or stock dividend
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
32/42
Pearson Education, Inc. publishing as Prentice Hall 8-32
Stroh Issues Stock to Purdy
Purdy owns 80% of Stroh, acquired at $180.
Stroh issues additional shares to Purdy.Outstanding shares increased from 10K to 12K.
Purdy had owned 8K of the 10K, but now owns10K of the 12K shares.
Cost of 80% of Stroh $180
Implied value of Stroh
$225Book value of Stroh 200Excess, goodwill $25
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
33/42
Pearson Education, Inc. publishing as Prentice Hall 8-33
Before saleStroh's equity 200Goodwill 25Total value 225Purdy's Investment in Stroh 180Purdy's share of BV of equity 160Goodwill 20Total value 180
Sell at BV Sell > BV Sell < BVfor $40 for $70 for $30
Stroh's equity, after the issuance 240 270 230Purdy's Investment, after 220 250 210.0Purdy's share of equity, 10/12 share 200 225 191.7
New measure of goodwill 20 25 18.3Total 220 250 210.0
Goodwill may go
up or downdepending on thevalue Purdy paidfor the additionalshares of Stroh
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
34/42
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
35/42
Pearson Education, Inc. publishing as Prentice Hall 8-35
Stat Issues Stock to Outsiders
Puny owns 80% of Stat, acquired at $180.
Stat issues additional shares to outside entities.Outstanding shares increased from 10K to 12K.
Puny had owned 8K of the 10K, but now owns 8Kof the 12K shares.
Cost of 80% of Stat $180
Implied value of Stat $225Book value of Stat 200Excess, goodwill $25
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
36/42
Pearson Education, Inc. publishing as Prentice Hall 8-36
Before saleStat equity 200Goodwill 25
Total value 225Puny's Investment 180Puny's share of BV of equity 160Goodwill 20Total value 180
Sell at BV Sell > BV Sell < BVfor $40 for $70 for $30
Stat equity, after 240 270 230Puny's Investment current balance 180 180 180.0Puny's share of equity, 10/12 share 160 180 153.3Old goodwill 20 20 20.0Total, new balance in Investment 180 200 173.3Adjustment 0 +20 -6.7
Puny's measure ofgoodwill does notchange whenStroh issues theshares to outsideentities. Punyadjusts the valueof its Investment
in Stat account.
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
37/42
Pearson Education, Inc. publishing as Prentice Hall 8-37
Puny's Adjusting Entry
for $40:
no entry needed
for $70
Investment in Stat 20.0Additional paid in capital 20.0
for $30
Additional paid in capital 6.7Investment in Stat 6.7
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
38/42
Pearson Education, Inc. publishing as Prentice Hall 8-38
Shelly Purchases Treasury StockPointer owns 80% of Shelly acquired for $160, at
cost equal to book value.
Pointer holds 8K of Shelly's 10K shares
outstanding. Shelly reacquires 0.4K shares fromoutsiders.
Pointer now holds 8K of Shelly's 9.6K sharesoutstanding.
Cost of 80% of Shelly $160
Implied value of Shelly $200Book value of Shelly 200Excess, goodwill $0
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
39/42
Pearson Education, Inc. publishing as Prentice Hall 8-39
Before treasury stockShelly's equity 200Goodwill 0
Total value 200Pointer's Investment in Shelly 160Pointer's share of BV of equity 160Goodwill 0Total value 160
Buy = BV Buy > BV Buy < BVfor $8 for $12 for $6
Shelly's equity, after 192 188 194Pointer's Investment current balance 160 160 160.0Pointer's share of equity, 8/9.6 160 156.7 161.7Old goodwill 0 0.0 0.0Total, new balance in Investment 160 156.7 161.7Adjustment needed 0 -3.3 +1.7
There was nogoodwill andnone is created byShelly purchasingtreasury stock.Pointer adjusts the
balance in itsInvestment in
Shelly account.
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
40/42
Pearson Education, Inc. publishing as Prentice Hall 8-40
Pointer's Adjustment
Pointer's entry when Shelly purchases treasuryshares from outsiders.
Treasury stock purchased for $8 no entry neededTreasury stock purchased for $12Additional paid in capital 3.3
Investment in Stroh 3.3
Treasury stock purchased for $6Investment in Stroh 1.7Additional paid in capital 1.7
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
41/42
Pearson Education, Inc. publishing as Prentice Hall 8-41
Stock Splits/ Stock Dividends
A subsidiary may issue stock dividends or stocksplits
Impact is proportional on both controllingand noncontrolling interests
Percentage ownership does not change Stock dividends capitalize some of the
subsidiary's retained earnings
8/11/2019 Beams10e_Ch08 Changes in Ownership Interest.ppt
42/42
Copyright 2009 Pearson Education, Inc.Publishing as Prentice Hall
All r ights reserved. No par t of th is pub l ica t ion m ay be reprodu ced,s tored in a re t r ieval sys tem, or t ransm it ted , in any form or by any
m eans , elec t ronic , mechanical , ph otoc op ying , recordin g, oro the rwise , wi thou t the p r io r w r i t ten pe rmiss ion o f the pu b l i she r.
Pr in ted in th e Uni ted States of A m erica.