Accounting 7an Business Combination
Accounting 7an Business Combination
Accounting 7an Business Combination
BUSINESS COMBINATION
A business combination occurs when one company acquires another or two or more companies
merge into one.
A business combination is a transaction or event in which an acquirer obtains control of one or more
businesses.
c)
WORKING PAPER
ACCOUNTS LETTUCE (BV) SPINACH (FV) COMBINED
Cash ₱ 2,500,000.00 ₱ 150,000.00 ₱ 1,220,000.00 *
Inventory 500,000.00 500,000.00 1,000,000.00
Building & Equipment 9,700,000.00 750,000.00 10,450,000.00
Patents 500,000.00 150,000.00 650,000.00
Goodwill 80,000.00
TOTAL ₱ 13,200,000.00 ₱ 1,550,000.00 ₱ 13,400,000.00
SUPPORTING COMPUTATION
*Cash (Lettuce Co.) ₱ 2,500,000 ** Retained Earnings ₱ 2,900,000
Cash (Spinach Corp.) 150,000 Acquisition Related Cost 50,000
Total Cash ₱ 2,650,000 TOTAL RETAINED EARNINGS ₱ 2,850,000
Less: Consideration Given ₱ 1,380,000
Acquisition Related Cost 50,000 1,430,000
COMBINED CASH ₱ 1,220,000
LETTUCE COMPANCY
COMBINED STATEMENT OF FINANCIAL POSITION
JANUARY 1, 2020
ASSET LIABILITIES AND EQUITY
Cash ₱ 1,220,000.00 Accounts Payable ₱ 1,050,000.00
Inventory 1,000,000.00 Ordinary Share 2,500,000.00
Buildings & Equipment 10,450,000.00 Share Premium 7,000,000.00
Patents 650,000.00 Retained Earnings 2,850,000.00
Goodwill 80,000.00
TOTAL LIABILITIES
TOTAL ASSETS ₱ 13,400,000.00 ₱ 13,400,000.00
AND EQUITY
REQUIREMENT NO. 2
a) Book of Lettuce Co.
Investment in Spinach Corp 1,380,000.00
Cash 1,380,000.00
b) Elimination Entry (Neither the Parent or Subsidiary; it is to be recorded in a separate book) (ang irecord
ky ang increase of the fair value over the book value)
ELIMINATION ENTRY
ACCOUNTS LETTUCE (BV) SPINACH (BV) DR. CR. CONSOLIDATED BS
Cash * ₱ 1,070,000 ₱ 150,000 ₱ 1,220,000
Investment in Spinach 1,380,000 ₱ 1,380,000 -
Inventory 500,000 420,000 ₱ 80,000 1,000,000
Buildings & Equipment 9,700,000 600,000 150,000 10,450,000
Patents 500,000 150,00 650,000
Goodwill 80,000 80,000
TOTAL ₱ 13,150,000 ₱ 1,320,000 ₱ 13,400,000
Inventory 80,000.00
Building and Equipment 150,000.00
Goodwill 80,000.00
Ordinary Share 600,000.00
Share Premium 200,000.00
Retained Earnings 270,000.00
Investment in Spinach Corp 1,380,000.00
c)
LETTUCE COMPANCY
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
JANUARY 1, 2020
COMBINED ASSET
+ ACQUIRER (Book Value) + ACQUIRER (Fair Value)
+ GOODWILL (Consideration Given - FV of Net Identifiable Assets)
- CASH PAID/ASSET GIVEN (Consideration Given & Acquisition Related Cost)
COMINED LIABILITIES
+ ACQUIRER (Book Value) + ACQUIRER (Fair Value)
+ CONTINGENT LIABILITIES (not all the times); (these are liabilities that are incurred in the future)
- DEBT SECURITY ISSUED (only if consideration given is debt security)
ORDINARY SHARES
+ ACQUIRER + SHARES ISSUED AT PAR (only if the consideration given is shares)
SHARE PREMIUM
+ ACQUIRER + SHARES ISSUED ABOVE PAR - COST TO REGISTER SHARES
RETAINED EARNINGS
+ ACQUIRER + NEGATIVE GOODWILL
- ACQUISITION RELATED COST (DIRECT & INDIRECT COST)
HOMEWORK 1
PACMAN Corporation and RIOS Company have announced terms of an exchange agreement under
which PACMAN will issue 8,000 shares of its P40 par value common stock to acquire all the assets of
RIOS Company. PACMAN shares currently are trading at P50, and RIOS P5 par value shares are
trading at P18 each. In addition, PACMAN Corporation incurred P50,000 for finder’s fee and P40,000
for stock issuance cost. Book value and fair value balance sheet data on January 1, 2021, are as
follows: