Beams Ch.4
Beams Ch.4
Beams Ch.4
Consolidation
Techniques and
Procedures
Consolidation Techniques:
Objectives
1: ACQUISITION-YEAR
WORKPAPER
Note:
– The total consolidated assets should equal the
total consolidated liabilities and equity.
– Expenses on the income statement and dividends
on the statement of retained earnings are
generally shown as negative numbers. So
compute the consolidated amounts as you would
for revenues.
© Pearson Education Limited 2015 4-7
Workpaper Entries
Unamort.
Unamort. Bal. Amortization Bal. Amortization Unamort. Bal.
on
on 1/1/2011 in 2011 12/31/2011 in 2012 on 12/31/2012
Patents $40 $4 $36 $4 $32
2012:
Sap's net income $60 Pep's 80% share
Amortization (4) $44.8
Adjusted income $56 $24.0
NCI 20% share
$11.2
Dividends $30 $6.0
2: WORKPAPERS IN
SUBSEQUENT YEARS
2011:
Sap's net income $50 Pep's 80% share
Amortization (4) $36.8
Adjusted income $46 $24.0 NCI 20% share
$9.2
Dividends $30 $6.0
2012:
Sap's net income $60 Pep's 80% share
Amortization (4) $44.8
Adjusted income $56 $24.0 NCI 20% share
$11.2
Dividends $30 $6.0
Patents (-A) 4
188.8
3: ERRORS IN THE
WORKPAPERS
2012
Sol's net income $60
Pat's 90% share
Amortization ($12) $43.2
Adjusted $18.0
income $48
Sol's dividends $20
Land (+A) 30
Goodwill (+A) 50
5: CONSOLIDATED
STATEMENT OF CASH
FLOWS
Direct method:
– Include cash dividends received from equity
investees (not equity method income)
Indirect method:
– Start with controlling share of net income
– Add the noncontrolling interest share
– Deduct the excess of equity method income over
cash dividends received from equity investees
7: APPENDIX – TRIAL
BALANCE FORMAT