Northwest Paperboard Company, a paper and allied products
manufacturer, was seeking to gain a foothold in Canada. Toward that
end, the company bought 40% of the outstanding common shares of
Vancouver Timber and Milling, Inc., on January 2, 2018, for $430
million.
At the date of purchase, the book value of Vancouver's net assets
was $790 million. The book values and fair values for all balance
sheet items were the same except for inventory and plant
facilities. The fair value exceeded book value by $10 million for
the inventory and by $15 million for the plant facilities.
The estimated useful life of the plant facilities is 12 years. All
inventory acquired was sold during 2018.
Vancouver reported net income of $170 million for the year ended
December 31, 2018. Vancouver paid a cash dividend of $40
million.
Required:
1. Prepare all appropriate journal entries related
to the investment during 2018.
2. What amount should Northwest report as its
income from its investment in Vancouver for the year ended December
31, 2018?
3. What amount should Northwest report in its
balance sheet as its investment in Vancouver?
4. What should Northwest report in its statement
of cash flows regarding its investment in Vancouver?
1.
(In million) | |||
No. |
Account Titles and Explanation |
Debit |
Credit |
1 |
Investment in Vancouver T&M shares |
$430 |
|
Cash |
$430 |
||
2 |
Investment in Vancouver T&M shares |
68 |
|
Investment revenue (170*40%) |
68 |
||
3 |
Cash (40*40%) |
16 | |
Investment in Vancouver T&M shares |
16 |
||
4 |
Investment revenue (10*40%) |
4 |
|
Investment in Vancouver T&M shares |
4 |
||
5. |
Investment revenue [(15*40%)/12] |
0.5 |
|
Investment in Vancouver T&M shares |
0.5 |
2. Income from its investment = (share income – inventory adjustment – depreciation) = 68 - 4 - 0.5 = $63.5 million
3. Investment in Vancouver = Cost + share of income – inventory adjustment – depreciation – dividends
= 430+68-4-0.5-16 = $477.5
4. Investment in Vancouver:
Operating cash flow $63.5-(477.5-430) = 16 inflow
Investing cash flow $430 outflow
Get Answers For Free
Most questions answered within 1 hours.