On January 1, 2017, QuickPort Company acquired 90 percent of the outstanding voting stock of NetSpeed, Inc., for $1,089,000 in cash and stock options. At the acquisition date, NetSpeed had common stock of $1,140,000 and Retained Earnings of $57,000. The acquisition-date fair value of the 10 percent noncontrolling interest was $121,000. QuickPort attributed the $13,000 excess of NetSpeed's fair value over book value to a database with a five-year remaining life.
During the next two years, NetSpeed reported the following:
Net Income | Dividends Declared | |||||
2017 | $ | 18,200 | $ | 2,600 | ||
2018 | 26,000 | 2,600 | ||||
On July 1, 2017, QuickPort sold communication equipment to NetSpeed for $19,000. The equipment originally cost $23,000 and had accumulated depreciation of $7,600 and an estimated remaining life of three years at the date of the intra-entity transfer.
Calculation:
Consideration Paid (Fair Value) | 1089000 | ||
Net Income for 2017 | 18200 | ||
Less: Data Base Amortization (Excess of fair value to book value) | 13000/5 | -2600 | |
Adjusted net Income | 12100 | ||
Ownership 90% | 90% | ||
Quickport share of income | 10890 | ||
Less: Gain on Equipment transferred | 19000-(23000-7600) | 3600 | |
Add: Depreciation (6 month | 3600/3year=500/2 | 600 | |
Equity earning of Netspeed | 7890 | ||
Less: Dividend Share 90% | 2600*90% | 2340 | |
Balance on 31/12/17 | 1094550 | ||
Net Income for 2018 | 26000 | ||
Less: Data Base Amortization (Excess of fair value to book value) | 13000/5 | -2600 | |
Adjusted net Income | 23400 | ||
Ownership % | 90% | ||
Quickport share of income | 21060 | ||
Add: Depreciation | 1500/3 | 1200 | |
Equity earning of Netspeed | 22260 | ||
Less: Dividend Share 90% | 2600*90% | 2340 | |
Balance on 31/12/18 | 1114470 |
Get Answers For Free
Most questions answered within 1 hours.