Professional Documents
Culture Documents
Chap5 - Baker Adaptation
Chap5 - Baker Adaptation
The Reporting
Entity and
Consolidated
Financial
3
Electronic Presentation
by Douglas Cloud
Pepperdine University
Statements
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
3-2
Benefits
Limitations
Indirect Control
Indirect Control
P owns 80 percent of X
X owns 60 percent of Z
P indirectly controls Z
3-21
Indirect Control
.90 .70
X Y
.40 .30
P indirectly controls Z
3-22
Indirect Control
.80
.90
.80
W X Y
.30
.15 .15
P indirectly controls Z
3-23
• Intercorporate stockholdings.
• Intercompany receivables and
payables.
• Intercompany sales (i.e., unrealized
profits)
3-28
Balance Sheets --December 31, 20X1
On January 1, 20X1, PT Indah purchased at book value all
the common stock of PT Andika.
PT Indah PT Andika
Assets
Cash Rp 5,000,000 Rp 3,000,000
Receivable (net) 84,000,000 30,000,000
Inventory 95,000,000 60,000,000
Fixed Assets (net) 375,000,000 250,000,000
Other Assets 25,000,000 15,000,000
Investment in Sun Stock 300,000,000 .
Total Assets Rp 884,000,000 Rp 358,000,000
Liabilities and Equities
Short-Term Payables Rp 60,000,000 Rp 8,000,000
Long-Term Payables 200,000,000 50,000,000
Common Stock 500,000,000 200,000,000
Retained Earnings 124,000,000 100,000,000
Total Liabilities and Equities Rp 884,000,000 Rp 358,000,000
3-29
The Consolidation Process Illustrated
Additional data:
1. PT Indah uses the basic equity method to
account for its investments in PT Andika. The
investment account is carried at the book value
of PT Andika’s net assets and is adjusted for PT
Indah’s share of PT Andika’s earnings and
dividends.
2. PT Andika owes PT Indah Rp1,000 on account
at the end of the year.
3. PT Andika purchases Rp6,000 of inventory
from PT Indah during 20X1. The inventory
originally cost PT Indah Rp4,000. PT Andika still
holds all the inventory at the end of the year.
3-30
The Consolidated Entity
Parent
Subsidiary
3-31
The Consolidated Entity
PT Indah’s
common
stock
PT Indah
PT Andika’s
common
stock Intercorporate
Stockholdings
PT Andika
3-32
Consolidated Balance Sheet
PT Indah
Consolidated Balance Sheet
December 31, 20X1
(in ‘000)
Assets Liabilities and Equities
Cash Rp 8,000 Short-Term Payables
Rp5,000 Rp 67,000
+ Rp3,000
Rp84,000 + Rp30,000
Receivables (net) 113,000 Long-Term Payables
-Rp95,000
Rp1,000 250,000
+ Rp60,000
Inventory 153,000
- Rp2,000
Fixed Assets (net) 625,000 Common Stock + Rp250,000
Rp375,000 500,000
Other Assets 40,000 Retained Rp25,000
Earnings+ Rp15,000 122,000
Total Assets Rp939,000 Total Liab and Equities Rp939,000
3-33
Consolidated Balance Sheet
PT Indah
Consolidated Balance Sheet
December 31, 20X1
Assets
Rp60,000 + Rp8,000 Liabilities and Equities
Cash
- Rp1,000 Rp 8,000 Short-Term Payables Rp 67,000
Receivables
Rp200,000 +(net)
Rp50,000 113,000 Long-Term Payables 250,000
Inventory 153,000
Rp500,000 + Rp200,000
Fixed Assets (net)
- Rp200,000 625,000 Common Stock 500,000
Rp124,000 + Rp100,000
Other Assets - Rp2,000
- Rp100,000 40,000 Retained Earnings 122,000
Total Assets Rp939,000 Total Liab. and EquitiesRp939,000
3-34
Intercompany Receivable and Payable
PT Indah
Intercompany
receivable/payable
Rp1,000,000
PT Andika
3-35
Profits on Intercompany Sales
Cost of goods
Rp4,000,000
PT Indah
Sales
Rp6,000,000
PT Andika
3-36
Noncontrolling Interest
884,000 358,000
3-38
Consolidated Balance Sheet Workpaper (in ‘000)
Item PT Indah PT Andika Debit Credit
Consolidated
Noncontrolling Interest
• For the parent to consolidate the subsidiary, only a
controlling interest is needed—not 100% interest.
• Those shareholders of the subsidiary other than the parent
are referred to as “noncontrolling” or “minority” shareholders.
• The claim of these shareholders on the income and net
assets of the subsidiary is referred to as the noncontrolling
interest or the minority interest.
• The noncontrolling interest’s claim on subsidiary assets
reported in consolidated stockholders’ equity and the claim
on subsidiary net income reported as an allocation of
consolidated net income.
3-42
Noncontrolling Interest
Intercorporate Stockholdings
Intercorporate Stockholdings
Intercorporate Stockholdings
Common Stock-Subsidiary BV *
Additional Paid-In Capital-Subsidiary BV
Retained Earnings-Subsidiary BV
Investment in Common
Stock of Subsidiary BV
* BV = Book Value
3-46
Intercorporate Stockholdings
Single-Entity Viewpoint
Single-Entity Viewpoint
Noncontrolling Interest
Noncontrolling Interest
Noncontrolling Interest
Noncontrolling Interest
Noncontrolling Interest
Special-Purpose Entities
Special-Purpose Entities
Different Approaches to
Consolidation
Different Approaches to
Consolidation
Different Approaches to
Consolidation
• Proprietary
• Parent company
• Entity
3-78
Proprietary Theory
Proprietary Theory
Proprietary Theory
Entity Theory
Entity Theory
Entity Theory
Entity Theory
Noncon-
Parent’s trolling share
share
Goodwill
Fair value
Portion included in increment
consolidated
financial
statements Book value
Recognition of
Subsidiary Net Assets
3-89
Proprietary Theory
Noncon-
Parent’s trolling share
share
Revenue
Portion included in
consolidated Expenses
financial
statements
Net income
Recognition of
Subsidiary Net Income
3-90
Parent Company Theory
Noncon-
Parent’s trolling share
share
Goodwill
Fair value
Portion included in Increment
consolidated
financial
statements Book value
Recognition of
Subsidiary Net Assets
3-91
Parent Company Theory
Noncon-
Parent’s trolling share
share
Revenue
Portion included in
consolidated Expenses
financial
statements
Net income
Recognition of
Subsidiary Net Income
3-92
Entity Theory
Noncon-
Parent’s trolling share
share
Goodwill
Fair value
Portion included in increment
consolidated
financial
statements Book value
Recognition of
Subsidiary Net Assets
3-93
Entity Theory
Noncon-
Parent’s trolling share
share
Revenue
Portion included in
consolidated Expenses
financial
statements
Net income
Recognition of
Subsidiary Net Income
3-94
Current Practice
Current Practice
Future Practice
Future Practice
• Remember:
End of Chapter