Ch09 Advance Accounting Mutual Holding

Indirect and Mutual Holdings
Chapter 9
2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn
9-1
Learning Objective 1
Prepare consolidated statements
when the parent company
controls through indirect holdings.
9-2
Affiliation Structures
The potential complexity of corporate
affiliation structure is limited only
by ones imagination .
9-3
Direct Holdings
Parent
80%
Subsidiary
A
9-4
Direct Holdings
Parent
80%
70%
90%
Subsidiary
A
Subsidiary
B
Subsidiary
C
9-5
Indirect Holdings
Parent
80%
Subsidiary
A
70%
Subsidiary
B
9-6
Indirect Holdings
Parent
80%
20%
Subsidiary
A
Subsidiary
B
40%
9-7
Mutual Holdings
Parent
80%
10%
Subsidiary
A
9-8
Mutual Holdings
Parent
80%
Subsidiary
A
20%
40%
20%
Subsidiary
B
9-9
Father-Son-Grandson Structure
Poe Corporation acquires 80% of the stock
of Shaw Corporation on January 1, 2003.
Shaw acquires 70% of the stock of Turk
Corporation on January 1, 2004.
Both investments are made at book value.
9 - 10
Father-Son-Grandson Structure
(in thousands)
Poe
Other assets
$400
Investment in Shaw: (80%) 200
Investment in Turk: (70%)
$600
Liabilities
$100
Capital stock
400
Retained earnings
100
$600
Separate earnings
$100
Dividends
$ 60
Shaw
Turk
$195
105
$300
$ 50
200
50
$300
$ 50
$ 30
$190
$190
$ 40
100
50
$190
$ 40
$ 20
9 - 11
Computational Approaches for

Consolidated Net Income
Poes separate earnings
$100,000
Add: Poes share of Shaws separate earnings
($50,000 80%)
40,000
Add: Poes share of Turks separate earnings
($40,000 80% 70%)
22,400
Poes net income and consolidated net income $162,400
9 - 12

Combined separate earnings:
Poe
$100,000
Shaw
50,000
Turk
40,000
Less: Minority interest expenses:
Direct minority interest in
Turks income ($40,000 30%) $ 12,000
Indirect minority interest in
Turks income ($40,000 70%)
5,600
Direct minority interest in
Shaws income ($50,000 20%)
10,000
Poes net income and consolidated net income
$190,000
27,600
$162,400
9 - 13

(in thousands)
Separate earnings
Allocate Turks income to Shaw
($40,000 70%)
Allocate Shaws income to Poe
($78,000 80%)
Consolidated net income
Minority interest expense
Poe
$100.0
Shaw
$ 50.0
Turk
$ 40.0
+ 28.0
28.0
62.4
$ 15.6
$ 12.0
+ 62.4
$162.4
9 - 14
Indirect Holdings
Connecting Affiliates Structure
Pet
70%
Sal
60%
20%
Ty
9 - 15
Accounting for Connecting

Affiliates
(in thousands)
Cost
Less: Book value
Goodwill
Investment Balance 12/31/09
Cost
Add: Share of investees pre-2008
income less dividends
Balance 12/31/07
Pet 70% Pet 60% Sal 20%

in Sal
in Ty
in Ty
$178
168
$ 10
$100
90
$ 10
$20
20
$178
$100
$20
7
$185
18
$118
16
$36
9 - 16

Affiliates
Pet
Sal
Ty
Earnings (2008)
$70,000
$35,000
$20,000
Dividends
$40,000
$20,000
$10,000
Pets separate earnings of $70,000 included an unrealized
gain of $10,000 from the sale of land to Sal during 2008.
Sals separate earnings of $35,000 included unrealized
profit of $5,000 on inventory items sold to Pet for $15,000
during 2008, and remaining in Pets 12/31/2008 inventory.
9 - 17

Affiliates
(in thousands)
Separate earnings
Deduct unrealized profit
Separate realized earnings
Allocate Tys income:
20% to Sal
60% to Pet
Allocate Sals income:
70% to Pet
Consolidated net income
Pet
Sal
Ty
$70.0
10.0
$60.0
$35.0
5.0
$30.0
$20.0
$20.0
+12.0
+ 4.0
4.0
12.0
+23.8
$95.8
23.8
$10.2
$ 4.0
9 - 18

Affiliates
Cash
6,000
Investment in Ty
6,000
To record dividends received from Ty
Investment in Ty
12,000
Income from Ty
12,000
To record income from Ty
9 - 19

Affiliates
Reported income ($39,000 70%)

Less: 70% of Sals unrealized
profit of $5,000
Less: 100% of unrealized gain on land
Total
$27,300
3,500
10,000
$13,800
9 - 20

Affiliates
Cash
14,000
Investment in Sal
14,000
To record dividends received from Sal
Investment in Sal
13,800
Income from Sal
13,800
To record income from Sal
9 - 21

Affiliates
Pets investment
accounts at 12/31/08
Balance 12/31/2007
Add: Investment income
Deduct: Dividends
Balance 12/31/2008
Investment
Investment
in Sal (70%) in Ty (60%)
$185,000
13,800
14,000
$183,800
$118,000
12,000
6,000
$124,000
9 - 22
Learning Objective 2
Apply consolidated procedures of
indirect holdings to the special
case of mutual holdings.
9 - 23
Mutual Holding Parent Stock

Held by Subsidiary
Pace
90%
10%
Salt
The 10% interest held by Salt, and the 90%

interest held by Pace, are not outstanding
for consolidation purposes.
9 - 24

Held by Subsidiary
Treasury Stock Approach
Conventional Approach
9 - 25
Treasury Stock Approach

It considers parent company stock held
by a subsidiary to be treasury stock
of the consolidated entity.
The investment account on the books of the
subsidiary are maintained on a cost basis
and is deducted at cost from stockholders
equity in the consolidated balance sheet.
9 - 26

Held by Subsidiary
Trail balances 12/31/2005
Debits
Debits
Other assets
assets
Other
Investment in
in Salt
Salt (90%)
(90%)
Investment
Investment in
in Pace
Pace (10%)
(10%)
Investment
Expenses
Expenses
Credits
Credits
Capital stock,
stock, $10
$10 par
par
Capital
Retained earnings
earnings
Retained
Sales
Sales
Pace
Salt
$480,000
$480,000
270,000
270,000
70,000
70,000
$820,000
$820,000
$260,000
$260,000
70,000
70,000
50,000
50,000
$380,000
$380,000
$500,000
$500,000
200,000
200,000
120,000
120,000
$820,000
$820,000
$200,000
$200,000
100,000
100,000
80,000
80,000
$380,000
$380,000
9 - 27
Treasury Approach:
Working Papers December 31,
Adjustments/ Consol2005
Income Statement
Pace Salt Eliminations idated
Sales
Investment income
Expenses
Net income
Retained earnings Pace
Retained earnings Salt
Add: Net income
Retained earnings
December 31, 2005
$120 $ 80
27
a 27
(70) (50)
d 3
$ 77 $ 30
$200
$100 b 100
77
30
$200
$277
$277
$130
(120)
(3)
$ 77
$200
77
9 - 28
Treasury Approach:
Adjustments/ ConsolBalance Sheet
Pace
2005Salt Eliminations idated
Other assets
Investment in Salt (90%)
Investment in Pace (10%)

Capital stock Pace
Capital stock Salt
Retained earnings
Treasury stock
Minority interest
$480
297
$777
$500
277
$777
$260
70
$330
$200 b 200
130
$330
c 70
a 27
b 270
c 70
$740
$740
$500
277
b 30
d 3
(70)
33
$740
9 - 29
Treasury Approach:
Adjustments/ Consol2006
Income Statement
Pace Salt Eliminations idated
Sales
Income from Salt
Dividend income
Expenses
Net income
Retained earnings Pace
Retained earnings Salt
Dividends
Add: Net income
Retained earnings
December 31, 2006
$140 $100
35.7
3
(80) (60)
a 35.7
a 3
d
43
$345.7 $153
(140)
(4.3)
$ 95.7
$277
4.3
$ 95.7 $ 43
$277
$130 b 130
(27)
(20)
95.7
$240
a 18
d 2
(27)
95.7
$345.7
9 - 30
Treasury Approach:
Adjustments/ ConsolBalance Sheet
Pace
2006Salt Eliminations idated
Other assets
$528
$283
Investment in Salt (90%) 317.7
Investment in Pace (10%)
Capital stock Pace
Capital stock Salt
Retained earnings
Treasury stock
Minority interest
70
$845.7 $353
$500
$200 b 200
345.7 153
$845.7 $353
c 70
a 20.7
b 297
c 70
$811
$811
$500
345.7
b 33
d 2.3
(70)
35.3
$811
9 - 31
It accounts for the subsidiary investment in
parent company stock on an equity basis.
Parent company stock held by a subsidiary
is constructively retired.
Capital stock and retained earnings applicable to
the interest held by the subsidiary do not appear
in the consolidated financial statements.
9 - 32
January 1, 2005
Capital stock
Retained earnings
Stockholders equity
Pace
Consolidated
$500,000
200,000
$700,000
$450,000
180,000
$630,000
9 - 33
January 1, 2005
Investment in Salt
270,000
Cash
270,000
To record acquisition of a 90% interest in Salt at book value
January 5, 2005
Capital Stock, $10 par
50,000
Retained Earnings
20,000
Investment in Salt
70,000
To record the constructive retirement of 10% of Paces
outstanding stock
9 - 34
Allocation of Mutual Income
Determine income on a consolidated basis.

P = Paces separate earnings of $50,000 + 90%S
S = Salts separate earnings of $30,000 + 10%P
9 - 35

P = $50,000 + 0.9($30,000 + 0.1P)
P = $50,000 + $27,000 + 0.09P
0.91P = $77,000 P = $84,615
S = $30,000 + 0.1($84,615)
S = $30,000 + $8,462 = $38,462
9 - 36
P
Before allocation: $50,000
After allocation: $84,615
S
$30,000
$38,462
Total
$ 80,000
$123,077
9 - 37
Determine Paces net income on an

equity basis and minority interest.
P = 84,615 90% = $76,154
MI = 38,462 10% = $3,846
$76,154 + $3,846 = $80,000
9 - 38
Accounting for Mutual Income

($38,462 90%) ($84,615 10%) = $26,154
How does Pace record its investment income?
Investment in Salt
Income from Salt
To record income from Salt
26,154
26,154
9 - 39
Conventional Approach:
Adjustments/ Consol2005Salt Eliminations idated
Income Statement
Pace
Sales
Investment income
Expenses
Minority interest
expense
Net income
Retained earnings P
Retained earnings S
Add: Net income
Retained earnings
December 31, 2005
$120,000 $ 80,000
26,154
b 26,154
(70,000) (50,000)
d
$ 76,154
$180,000
76,154
$256,154
(120,000)
(3,846)
3,846
$ 30,000
$100,000 c 100,000
30,000
$130,000
$200,000
$ 76,154
$180,000
76,154
$256,154
9 - 40
Conventional Approach:
Adjustments/
ConsolBalance Sheet
Pace 2005
Salt
Eliminations
idated
Other assets
Investment in S
$480,000 $260,000
226,154
a 70,000 b 26,154
c 270,000
Investment in P
70,000
a 70,000
$756,154 $330,000
Capital stock P $450,000
Capital stock S
$200,000 c 200,000
Retained earnings 256,154 130,000
Minority interest
$706,154 $330,000
b 30,000
d 3,846
$740,000
$740,000
$450,000
256,154
33,846
$740,000
9 - 41
Conversion to Equity Method on

Separate Company Book
Separate earnings 2005

Separate earnings 2006
Less dividends declared
Add dividends received
Increase in net assets
$ 50,000
+ 60,000
30,000
+ 18,000
$ 98,000
$ 30,000
+ 40,000
20,000
+ 3,000
$ 53,000
Total
$ 80,000
+ 100,000
50,000
+ 21,000
$ 151,000
9 - 42
Conversion to Equity Method on

Separate Company Book
P = $98,000 + 0.9S
S = $53,000 + 0.1P
P = $98,000 + 0.9($53,000 + 0.1P) = $160,110

S = $53,000 + (0.1 $160,110) = $69,011
Paces RE increase: $160,110 90% = $144,099
MI RE increase: 69,011 10% = $6,901
Net asset increase: $144,099 + $6,901= $151,000
9 - 43
Subsidiary Stock Mutually Held
The mutually held stock involves subsidiaries

holding the stock of each other, and the
treasury stock approach is not applicable.
9 - 44

Poly
80%
Seth
70%
10%
Uno
9 - 45

Poly acquired 80% interest in Seth on
January 2, 2005, for $260,000 ($20,000 goodwill).
Seths stockholders equity consisted of $200,000
capital stock and $100,000 retained earnings.
Seth acquired 70% interest in Uno on
January 3, 2006, for $115,000 ($10,000 goodwill).
9 - 46

Unos stockholders equity consisted of $100,000
Uno acquired 10% interest in Seth on
December 31, 2006, for $40,000.
Seths stockholders equity consisted of $200,000
9 - 47

(in thousands 12/31/2006)
Cash
Other current assets
Plant and equipment net
Investment in Seth (80%)
Investment in Uno (70%)
Investment in Seth (10%)
Total
Liabilities
Capital stock
Retained earnings
Total
Poly
$ 64
200
500
336
$1,100
$ 200
500
400
$1,100
Seth
$ 40
85
240
135
$500
$100
200
200
$500
Uno
$ 20
80
110
40
$250
$ 70
100
80
$250
9 - 48
Cost
Add: Income less
dividends (2005)
Add: Income less
dividends (2006)
Balance 12/31/2006
Poly 80%
in Seth
$260,000
Seth 70% Uno 10%

in Uno
in Seth
$115,000 $40,000
32,000
48,000
$340,000
21,000
$136,000
$40,000
9 - 49
End of Chapter 9
9 - 50

Ch09 Advance Accounting Mutual Holding

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Ch09 Advance Accounting Mutual Holding

Uploaded by

Copyright:

Available Formats

Indirect and Mutual Holdings

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Computational Approaches for

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Computational Approaches for

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Computational Approaches for

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Accounting for Connecting

Pet 70% Pet 60% Sal 20%

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Accounting for Connecting

Accounting for Connecting

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Accounting for Connecting

Accounting for Connecting

Reported income ($39,000 70%)

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Accounting for Connecting

Accounting for Connecting

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Mutual Holding Parent Stock

The 10% interest held by Salt, and the 90%

Mutual Holding Parent Stock

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Treasury Stock Approach

Mutual Holding Parent Stock

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Investment in Pace (10%)

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Allocation of Mutual Income

Determine income on a consolidated basis.

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Allocation of Mutual Income

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Allocation of Mutual Income

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Allocation of Mutual Income

Determine Paces net income on an

Accounting for Mutual Income

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Conversion to Equity Method on

Separate earnings 2005

2003 Prentice Hall Business Publishing, Advanced Accounting 8/e, Beams/Anthony/Clement/Lowensohn

Conversion to Equity Method on

P = $98,000 + 0.9($53,000 + 0.1P) = $160,110

Subsidiary Stock Mutually Held

The mutually held stock involves subsidiaries