Example 1
Example 1
Example 1
Combination Pur Acqu. New company Operation control Legal owner ship
company company
Acquisition A B A&B A, control operation A, has no legal owner ship
existed or not activities of B over company B
dissolved
Merger A B A ( B, out of A, control all over the A, has a legal owner ship over
existence or operation activities of company B.
dissolved) B
Combination A B C( A&B out of C, take over asset and C, has a legal owner ship over
existence or both control operation of company A&B.
dissolved). A&B.
There was no contingent consideration in the merger contract. Immediately prior to the merger, Mason
Company's condensed balance sheet was as follows:
MASON COMPANY (Combinee)
Balance Sheet (prior to business combination)
December 31, 2005
Mason Company
Journal Entries
December 31, 2005
Current Liabilities……………………………… 500,000
Long-Term Debt……………………………… 1,000,000
Common Stock, Br. 10 stated value ……………… 1,000,000
Paid-in Capital in Excess of Stated Value…… 700,000
Retained Earnings………………………………… 1,400,000
Current Assets…………………………………… 1,000,000
Plant Assets (net)………………………………… 3,000,000
Other Assets……………………………………… 600,000
The above entry wipes out the records of Mason Company (the acquiree) as posting the above entry to the
respective accounts makes their balances zero.
Example 2: Acquisition Accounting for Acquisition of Net Assets, with “Negative Goodwill” (Bargain-
Purchase Excess)
On December 31, 2005, Davis Corporation acquired all the net assets of Fairmont Corporation directly from
Fairmont for Br. 400,000 cash, in a business combination. Davis paid legal fees of Br. 40,000 in connection
with the combination. The condensed balance sheet of Fairmont prior to the business combination, with
related current fair value data, is presented below:
Fairmont Corporation
Balance Sheet (Prior To Business Combination)
December 31, 2005
Carrying Current
Amounts Fair Values
Assets
Current Assets: Br. 190,000 Br. 200,000
Inv’t Marketable Debt Securities(Held To Maturity) 50,000 60,000
Plant Assets (Net) 870,000 900,000
Intangible assets(net) 90,000 100,000
Total assets Br. 1,200,000 Br. 1,260,000
Negative goodwill……………………………………………100,000
This negative goodwill is prorated to the plant assets and intangible assets in the ratio of their respective
current fair values, as follows:
To plant assets: Br. 100, 000 × (Br. 900,000 ÷ Br. 1,000, 000) = Br. 90,000
To Intangible assets: Br. 100, 000 × (Br. 100,000 ÷ Br. 1,000, 000) = 10,000
Total excess of current fair value of identifiable net assets over acquirer cost Br. 100,000
Remember that no part of the Br. 100, 000 bargain-purchase excess is allocated to current assets or to the
investment in marketable securities.
The journal entries below record Davis Corporation's acquisition of the net assets of Fairmont Corporation
and payment of Br. 40,000 legal fees are shown below:
Davis Corporation
Journal Entries
December 31, 2005
Investment in Net Assets of Fairmont corporation ………………… 400,000
Cash …………………………………………………..………… 400,000
To record acquisition of net assets of Fairmont Corporation.
Professional services expense. 40,000
Cash………………………………………………………………… 40,000
To record payment of legal fees incurred in acquisition of net assets of Fairmont corporation.
The current fair values of both companies’ liabilities were equal to carrying amounts. Current fair values of
identifiable assets were as follows;
Lamson company fair value
Current assets, Br 800,000
Plant assets, 2,000,000
Other assets, 500,000
Donaldcompany fair value
Current assets, Br 500,000
Plant assets, 1,400,000
Other assets, 400,000.
On December 31, Year 2022, in a consolidation approved by shareholders of both combined companies, a
new corporation, LamDon Corporation, issued 74,000 shares of no stated value common stock with an
agreed value of Br 60 a share.
Assuming that LamDonpaid Br 200,000 costs which comprise Br 110,000 direct cost and Br 90,000
financing cost for the consolidation after it was consummated on December 31, Year 2022; LamDon’s journal
entries would be as follows:
Accounting legal and finder’s fee in connection with the consolidation are recorded as service expenses; other
financing costs are recorded as a reduction in the proceeds received from the issuance of common stock.
Note the following characteristics of the acquisition method from the above entry.
Prepared by Lemessa N Page 16
AU Advanced Financial Accounting II Lecture Note 2023
• The valuation basis is fair value of consideration transferred and includes the contingent consideration, but
excludes direct combination costs.
• The assets acquired and liabilities assumed are recorded at their individual fair values.
• Goodwill is the excess of the consideration transferred over the fair values of the net assets acquired.
• Acquired in-process research and development is recognized as an asset.
• Professional service fees to help accomplish the acquisition are expensed.
The following table compares the amounts from Baker that Archer would include in its combination-date
consolidated financial statements under the pooling of interests method, the purchase method, and the
acquisition method.
EXERCISE
Problem 1:
Tweedy Corporation is contemplating the purchase of the net assets of Sylvester Corporation in
anticipation of expanding its operations. The balance sheet of Sylvester Corporation on December 31, 20X1,
is as follows:
Sylvester Corporation
Balance Sheet
December 31, 20X1
Current assets: Current liabilities:
Notes receivable Br.24,000 Accounts payable Br.45,000
Accounts receivable 56,000 Accrued liabilities 12,500
Inventory 31,000 Debt maturing in one year 10,000
Other current assets 18,000 Total current liabilities Br. 67,500
Total current assets Br.129,000
Investments 65,000
Fixed assets: Other liabilities:
Land Br.32,000 Long-term debt Br.248,000
Building. 245,000 Payroll & related liabilities 156,000
Equipment. 387,000
Total fixed assets 664,000 Total other liabilities 404,000
Intangibles: Stockholders’ equity:
Goodwill Br.45,000 Common stock Br.100,000
Patents 23,000 Paid-in capital in excess of 250,000
par
Trade names 10,000 Retained earnings 114,500
Total intangibles 78,000 Total equity 464,500
Total assets Br.936,000 Total liabilities and equity Br.936,00
0
An appraiser for Tweedy determined the fair values of the assets and liabilities to be as follows:
ASSETS LIABILITIES
Notes receivable Br. 24,000 Accounts payable Br. 45,000
Accounts 56,000 Accrued liabilities 12,500
receivable
Inventory 30,000 Debt maturing in one year 10,000
Other current assets 15,000 Long-term debt 248,000
The agreed-upon purchase price was Br. 580,000 in cash. Direct acquisition costs paid in cash totaled Br.
20,000.
Required:
Using the above information, prepare the entry on the books of Tweedy Corporation to purchase the net
assets of Sylvester Corporation on December 31, 20X1, using purchase method and acquisition method
Problem 2:
HT Corporation is contemplating the acquisition of the net assets of Smith Company on
December 31, 20X1. It is considering making an offer, which would include a cash payout of
Br.290,000 along with giving 10,000 shares of its Br. 2 par value common stock that is currently
selling for Br. 20 per share. The balance sheet of Smith Company is given below, along with
estimated fair values of the net assets to be acquired.
Smith Company
Balance Sheet
December 31, 20X1
Book Value Fair Liabilities and Stockholders’ Book Value Fair Value
Assets Value equity
Current assets: Current liabilities:
Notes receivable Br. 33,000 Br. 33,000 Accounts payable Br. 63,000 Br. 63,000
Inventory 89,000 80,000 Taxes payable 15,000 15,000
Prepaid expenses 15,000 15,000 Interest payable 3,000 3,000
Totalcurrent assets Br. 137,000 Br.128,000 Totalcurrent liabilities Br. 81,000 Br. 81,000
Investments Br. 36,000 Br. 55,000
Fixed assets: Other liabilities:
Land Br. 15,000 Br. 90,000 Bonds payable Br. 250,000 Br.250,000
Building. 115,000 170,000 Discount on bonds payable (18,000) (30,000)
Equipment. 256,000 250,000
Vehicles 32,000 25,000
Total fixed assets Br. 418,000 Br.535,000 Total other liabilities Br. 232,000 Br.220,000
Required: