mcgraw-hill/ irwin copyright © 2002 by the mcgraw-hill companies, inc. all rights reserved. 6-1...
TRANSCRIPT
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-11
Intercorporate Transfers of Services and Noncurrent Assets
6Electronic Presentation by
Douglas Cloud Pepperdine University
Baker / Lembke / KingBaker / Lembke / King
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
Intercorporate Transfers• A parent company and its subsidiaries often
engage in a variety of transactions among themselves.
• For example, manufacturing companies often have subsidiaries that develop raw materials or produce components to be included in the products of affiliated companies.
• These transactions between related companies are referred to as intercorporate transfers.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
• The central idea of consolidated financial statements is that they report on the activities of the consolidating affiliates as if the separate affiliates actually constitute a single company.
• Because single companies are not permitted to reflect internal transactions in their financial statements, consolidated entities also must exclude from their financial statements the effects of transactions that are contained totally within the consolidated entity.
Intercorporate Transfers
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
• Building on the basic consolidation procedures presented in earlier chapters, this chapter and the next two deal with the effects of intercorporate transfers.
• This chapter deals with intercorporate services (e.g., consulting) and sales of fixed assets, while intercorporate sales of inventory and intercorporate debt transfers are discussed in Chapters 7 and 8, respectively.
Intercorporate Transfers
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
• All aspects of intercorporate transfers must be eliminated in preparing consolidated financial statements so that the statements appear as if they were those of a single company.
• PSAK 4 mentions open account balances, security holdings, sales and purchases, and interest and dividends as examples of the intercompany balances and transactions that must be eliminated.
Intercorporate Transfers
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
• The focus in consolidation is on the single-entity concept rather than on the percentage of ownership.
• Once the conditions for consolidation are met, a company becomes part of a single economic entity and all transactions with related companies become internal transfers that must be eliminated fully, regardless of the level of ownership held.
Intercorporate Transfers
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-77Transactions of Affiliated CompaniesTransactions of Affiliated Companies
Parent Company
Parent Company
Subsidiary A
Subsidiary A
Subsidiary B
Subsidiary B
Consolidated EntityConsolidated Entity
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
• Profit of loss from selling an item to a related party normally is considered realized at the time of the sale from the selling company’s perspective, but the profit is not considered realized for consolidation purposes until confirmed, usually through resale to an unrelated party.
• This unconfirmed profit from an intercorporate transfer is referred to as unrealized intercompany profit.
Unrealized Profits and Losses
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
• From a consolidated viewpoint, the sale of an asset wholly within the consolidated entity involves only a change in the location of the asset and does not represent the culmination of the earning process.
• To culminate the earning process with respect to the consolidated entity, a sale must be made to a party external to the consolidated party.
Unrealized Profits and Losses
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-10
• The key to deciding when to report a transaction in the consolidated financial statements is to visualize the consolidated entity and determine whether a particular transaction occurs totally with the consolidated entity, in which case its effects must be excluded from the consolidated statements, or involves outsiders and thus constitutes a transaction of the consolidated entity.
Unrealized Profits and Losses
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1111Asset Transfers Involving Land
• When intercorporate transfers of noncurrent assets occur, adjustments often are needed in the preparation of consolidated financial statements for as long as the assets are held by the acquiring company.
• The simplest example of an intercorporate asset transfer is the intercorporate sale of land.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1212Intercorporate SalesIntercorporate Sales
PT AnakPT Anak
Consolidated EntityConsolidated Entity
PT IndukPT Induk
Purchase of Rp10,000,000
T1
T1–Purchase of land from outsider for Rp10,000,000.
T1–Purchase of land from outsider for Rp10,000,000.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1313Intercorporate SalesIntercorporate Sales
PT AnakPT Anak
Consolidated EntityConsolidated Entity
Sale/Purchase of Rp15,000,000
Gain of Rp5,000,000
PT IndukPT Induk
Purchase of Rp10,000,000
T1
T2–Land sale from PT Induk to PT Anak for Rp15,000,000.
T2–Land sale from PT Induk to PT Anak for Rp15,000,000.
T2
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1414Intercorporate SalesIntercorporate Sales
PT AnakPT Anak
Consolidated EntityConsolidated Entity
Sale/Purchase of Rp15,000,000
Gain of Rp5,000,000
Gain of Rp10,000,000
Sale of Rp25,000,000
PT IndukPT Induk
Purchase of Rp10,000,000
T1
T3–Land sale from PT Anak to outsider for Rp25,000,000.
T3–Land sale from PT Anak to outsider for Rp25,000,000.
T2 T3
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1515
PT IndukPT Induk PT AnakPT Anak
Consolidated EntityConsolidated Entity
Purchase of Rp10,000,000
Sale/Purchase of Rp15,000,000
Sale of Rp25,000,000
Gain of Rp5,000,000
Gain of Rp10,000,000
If all three transactions are completed in the same accounting period, the
parent records a gain of Rp5,000,000, thesubsidiary Rp10,000,000, and the consolidated
entity reports a gain of Rp15,000,000.
If all three transactions are completed in the same accounting period, the
parent records a gain of Rp5,000,000, thesubsidiary Rp10,000,000, and the consolidated
entity reports a gain of Rp15,000,000.
Intercorporate Sales--Case AIntercorporate Sales--Case A
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1616
All three transactions are completed in the same accounting period.
PT Induk Rp 5,000,000 (Rp15,000,000- Rp10,000,000)PT Anak 10,000,000 (Rp25,000,000- Rp15,000,000)Consolidated Entity 15,000,000 (Rp25,000 ,000- Rp10,000,000)
Gain
The gain reported by each of the entities is considered to be realized because the land is resold
to an unrelated party during the same period.
The gain reported by each of the entities is considered to be realized because the land is resold
to an unrelated party during the same period.
Intercorporate Sales--Case AIntercorporate Sales--Case A
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1717
Only transaction T1 is completed during the current period.
PT Induk Rp -0-PT Anak -0-Consolidated Entity -0-
No sale has been made by either of the affiliated companies, and no gains are reported or realized.
No sale has been made by either of the affiliated companies, and no gains are reported or realized.
Intercorporate Sales--Case BIntercorporate Sales--Case B
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1818
Only transactions T1 and T2 are completed during the current period.
PT Induk Rp5,000,000 (Rp15,000,000 - Rp10,000,000)PT Anak
-0-
Consolidated Entity
-0-
Intercorporate Sales--Case CIntercorporate Sales--Case C
GainThe gain reported by PT Induk is considered
unrealized from a consolidated point of view and is not reported in the consolidated income statement.
The gain reported by PT Induk is considered unrealized from a consolidated point of view and is not reported in the consolidated income statement.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-1919
Only transaction T3 is completed during the current period.
PT Induk Rp -0- PT Anak 10,000,000 (Rp25,000,000 - Rp15,000,000)Consolidated Entity 15,000,000 (Rp25,000,000– Rp10,000,000)
Intercorporate Sales--Case DIntercorporate Sales--Case D
Gain
PT Anak recognizes a gain equal to the difference between its selling price of Rp25,000 and cost of Rp15,000, while the consolidated entity reports a gain equal to the difference between the selling
price and the parent’s original cost.
PT Anak recognizes a gain equal to the difference between its selling price of Rp25,000 and cost of Rp15,000, while the consolidated entity reports a gain equal to the difference between the selling
price and the parent’s original cost.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2020
PT AnakPT AnakPT IndukPT Induk
Consolidated EntityConsolidated Entity
January 1, 20X1
Purchased land for Rp20,000,000
Overview of the Profit Elimination ProcessOverview of the Profit Elimination Process
PT Induk (Entry 1)PT Induk (Entry 1)PT Induk (Entry 1)PT Induk (Entry 1)
Jan. 1 Land 20,000,000 Cash 20,000,000
Record purchase of land.
Jan. 1 Land 20,000,000 Cash 20,000,000
Record purchase of land.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2121Overview of the Profit Elimination ProcessOverview of the Profit Elimination Process
PT IndukPT Induk PT AnakPT Anak
Consolidated EntityConsolidated Entity
July 1, 20X1
Intercorporate transfer of land Rp35,000,000
PT Induk (Entry 2)PT Induk (Entry 2)PT Induk (Entry 2)PT Induk (Entry 2)
July 1 Cash 35,000,000 Land 20,000,000 Gain on Sale of Land 15,000,000
Record sale of land to PT Anak.
July 1 Cash 35,000,000 Land 20,000,000 Gain on Sale of Land 15,000,000
Record sale of land to PT Anak.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2222
PT IndukPT Induk PT AnakPT Anak
Consolidated EntityConsolidated Entity
July 1, 20X1
Intercorporate transfer of land Rp35,000,000
PT Anak (Entry 3)PT Anak (Entry 3)PT Anak (Entry 3)PT Anak (Entry 3)
July 1 Land 35,000,000 Cash 35,000,000 Record purchase of land from PT Induk.
July 1 Land 35,000,000 Cash 35,000,000 Record purchase of land from PT Induk.
Overview of the Profit Elimination ProcessOverview of the Profit Elimination Process
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2323Overview of the Profit Elimination ProcessOverview of the Profit Elimination Process
Because the land has not been sold to a party outside the consolidated entity, the land must be reported at its original cost (Rp20,000,000) and
the gain (Rp15,000,000) must be eliminated. The following entry is required in the consolidated
workpaper prepared at the end of 20X1.
Because the land has not been sold to a party outside the consolidated entity, the land must be reported at its original cost (Rp20,000,000) and
the gain (Rp15,000,000) must be eliminated. The following entry is required in the consolidated
workpaper prepared at the end of 20X1.
E(4) Gain on Sale of Land 15,000,000 Land 15,000,000 Eliminate unrealized gain on the
sale of land.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2424Assignment of Unrealized Profit EliminationAssignment of Unrealized Profit Elimination
When a sale is from a parent to a subsidiary, referred to as a downstream sale, any gain or
loss on the transfer accrues to the stockholders of the parent company.
When the sale is from a subsidiary to its parent, an upstream sale, any gain or loss accrues to the stockholders of the subsidiary, which is
apportioned between the parent company and the noncontrolling shareholders.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2525Downstream SaleDownstream Sale
1. PT Induk purchases 80 percent of the stock of PT Anak on December 31, 20X1, at the stock’s book value of Rp240,000,000.
2. On July 1, 20X1, PT Induk sells land to PT Anak for Rp35,000,000. The land originally cost PT Induk Rp20,000,000.
3. During 20X1, PT Anak reports net income of Rp50,000,000 and declares dividends of Rp30,000,000.
4. PT Induk accounts for its investment in PT Anak using the basic equity method.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2626
Basic Equity MethodBasic Equity Method
Downstream SaleDownstream Sale
(6) Investment in PT Anak Stock 40,000,000Income from Subsidiary 40,000,000
Record equity-method income
(5) Cash 24,000,000Investment in PT Anak Stock 24,000,000
Record dividend from PT Anak.
Rp50,000,000 Rp50,000,000 x .80x .80
Rp30,000,000 Rp30,000,000 x .80x .80
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2727
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
Income from Subsidiary 40,000
Dividends Declared (60,000 (30,000)
Investment in PT Anak 256,000
An entry is needed to eliminate the changes in PT Induk’s investment account for the year, the income
from PT Anak recognized by PT Induk, and PT Induk’s share of PT Anak’ dividends.
An entry is needed to eliminate the changes in PT Induk’s investment account for the year, the income
from PT Anak recognized by PT Induk, and PT Induk’s share of PT Anak’ dividends.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
)
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2828
Income from Subsidiary 40,000 (7) 40,000
Dividends Declared (60,000 (30,000) (7) 24,000
Investment in PT Anak 256,000 (7) 16,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is needed to eliminate the changes in PT Induk’s investment account for the year, the income
from PT Anak recognized by PT Induk, and PT Induk’s share of PT Anak’ dividends.
An entry is needed to eliminate the changes in PT Induk’s investment account for the year, the income
from PT Anak recognized by PT Induk, and PT Induk’s share of PT Anak’ dividends.
)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-2929
An entry is necessary to assign a share of PT Anak’income to the noncontrolling stockholders and eliminate
their share of PT Anak’ dividends.
An entry is necessary to assign a share of PT Anak’income to the noncontrolling stockholders and eliminate
their share of PT Anak’ dividends.
Income to Noncontrolling Interest
Dividends Declared (60,000) (30,000) (7) 24,000
Noncontrolling Interest
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3030
Income to Noncontrolling Interest (8) 10,000 (10,000)
Dividends Declared (60,000) (30,000) (7) 24,000
(8) 6,000 (60,000)Noncontrolling Interest (8) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is necessary to assign a share of PT Anak’income to the noncontrolling stockholders and eliminate
their share of PT Anak’ dividends.
An entry is necessary to assign a share of PT Anak’income to the noncontrolling stockholders and eliminate
their share of PT Anak’ dividends.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3131
Retained Earnings, Jan. 1 300,000 100,000
Investment in PT Anak 256,000 (7) 16,000
Common Stock-- PT Anak 500,000 200,000
Noncontrolling Interest (8) 4,000
An entry is required to eliminate the beginning investment balance.
An entry is required to eliminate the beginning investment balance.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3232
Retained Earnings, Jan. 1 300,000 100,000 (9) 100,000 300,000
Investment in PT Anak 256,000 (7) 16,000
(9) 240,000Common Stock-- PT Anak 500,000 200,000 (9) 200,000 500,000
Noncontrolling Interest (8) 4,000
(9) 60,000 64,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is required to eliminate the beginning investment balance.
An entry is required to eliminate the beginning investment balance.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3333
Gain on Sale of Land 15,000 (10) 15,000 0
Land 155.000 75.000 (10) 15,000 215.000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is needed to eliminate the changes in PT Induk’s investment account for the year, the income
from PT Anak recognized by PT Induk, and PT Induk’s share of PT Anak’ dividends.
An entry is needed to eliminate the changes in PT Induk’s investment account for the year, the income
from PT Anak recognized by PT Induk, and PT Induk’s share of PT Anak’ dividends.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3434
Downstream Sales
On Subsequent year, not yet sold:
E(17) Retained Earnings 15,000,000
Land 15,000,000
Eliminate unrealized gain on the sale of land
If Sold on Subsequent year:
E(19) Retained Earnings 15,000,000
Gain on Sale of Land 15,000,000
Eliminate unrealized gain on the sale of land
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3535Upstream Sales - Basic Equity Method Entries—20X1Upstream Sales - Basic Equity Method Entries—20X1
(12) Investment in PT Anak Stock 52,000,000Income from Subsidiary 52,000,000
Record equity-method income
(11) Cash 24,000,000Investment in PT Anak 24,000,000
Record dividend from PT Anak
Rp65,000,000 Rp65,000,000 x .80x .80
Rp30,000,000 Rp30,000,000 x .80x .80
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3636
An entry is needed to eliminate the income from the subsidiary.
An entry is needed to eliminate the income from the subsidiary.
Income from Subsidiary 52,000
Dividends Declared (60,000) (30,000)
Investments in PT Anak Stock 268,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3737
An entry is needed to eliminate the income from the subsidiary.
An entry is needed to eliminate the income from the subsidiary.
Income from Subsidiary 52,000 (13) 52,000
Dividends Declared (60,000) (30,000) (13) 24,000
Investments in PT Anak Stock 268,000 (13) 28,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3838
Income to Noncontrolling Interest
Dividends Declared (60,000) (30,000) (13) 24,000
Noncontrolling Interest
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is required to assign income to the noncontrolling interest.
An entry is required to assign income to the noncontrolling interest.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-3939
An entry is required to assign income to the noncontrolling interest.
An entry is required to assign income to the noncontrolling interest.
Income to Noncontrolling Interest (14) 10,000 (10,000)
Dividends Declared (60,000) (30,000) (13) 24,000
(14) 6,000
Noncontrolling Interest (14) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4040
An entry is needed to eliminate the beginning investment balance.
An entry is needed to eliminate the beginning investment balance.
Retained Earnings (1/1) 300,000 100,000
Investment in PT Anak Stock 268,000 (13) 28,000
Common Stock 500,000 200,000
Noncontrolling Interest (14) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4141
An entry is needed to eliminate the beginning investment balance.
An entry is needed to eliminate the beginning investment balance.
Retained Earnings (1/1) 300,000 100,000 (15)100,000 300,000
Investment in PT Anak Stock 268,000 (13) 28,000
(15) 240,000Common Stock 500,000 200,000 (15)200,000
Noncontrolling Interest (14) 4,000
(15) 60,000 64,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4242
An entry is needed to eliminate the unrealized gainon the intercompany sale of the land.
An entry is needed to eliminate the unrealized gainon the intercompany sale of the land.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
Gain on Sale of Land 15,000
Land 155,000 75,000
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4343
Gain on Sale of Land 15,000 (16) 15,000
Land 155,000 75,000 (16) 15,000 215,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is needed to eliminate the unrealized gainon the intercompany sale of the land.
An entry is needed to eliminate the unrealized gainon the intercompany sale of the land.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4444Consolidated Net Income--20X1Consolidated Net Income--20X1
PT Induk’s separate income Rp155,000,000 Less: Unrealized intercompany profit on downstream land sale -15,000,000PT Induk’s separate realized income Rp140,000,000 PT Induk’s share of PT Anak’s income:
PT Anak’ net income Rp50,000,000PT Induk’s proportionate share x .80 40,000,000
Consolidated net income, 20X1 Rp180,000,000
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4545
Upstream SalesOn year 1: E(16) Gain on Sale of Land 15,000,000
Land 15,000,000 Eliminate unrealized gain on the sale of land.
On Subsequent year, not yet sold: E(18) Retained Earnings 12,000,000
Non Controlling Interest 3,000,000 Land 15,000,000
Eliminate unrealized gain on the sale of land
How about if sold in subsequent year?
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4646
Transfers Involving Depreciable Assets
• Unrealized intercompany profits on a depreciable or amortizable asset are viewed as being realized gradually over the remaining economic life of the asset as it is used by the purchasing affiliate in generating revenue from unaffiliated parties.
• In effect, a portion of the unrealized gain or loss is realized each period as benefits are derived from the asset and its service potential expires.
• The amount of depreciation recognized on a company’s books each period on an asset purchased from an affiliate is based on the intercorporate transfer price.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4747
• Yet, from a consolidated viewpoint, depreciation must be based on the cost of the asset to the consolidated entity, which is the cost of the asset to the related company that originally purchased it from an outsider.
• Eliminating entries are needed in the consolidation workpaper to restate the asset, associated accumulated depreciation, and depreciation expense to the amounts that would appear in the financial statements if there had been no intercompany transfer.
• Because the intercompany sale takes place totally within the consolidated entity, the consolidated financial statements must appear as if the intercompany transfer had never occurred.
Transfers Involving Depreciable Assets
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4848Downstream Sale – Depreciable AssetsDownstream Sale – Depreciable Assets
PT IndukPT Induk
Consolidated EntityConsolidated Entity
December 31, 20W8
Purchase equipment for Rp9,000,000
PT AnakPT Anak
Equipment Estimated Useful Life: 10 yearsEquipment Estimated Useful Life: 10 yearsEquipment Estimated Useful Life: 10 yearsEquipment Estimated Useful Life: 10 years
Dec. 31 Equipment 9,000,000 Cash 9,000,000
Record purchase of equipment.
Dec. 31 Equipment 9,000,000 Cash 9,000,000
Record purchase of equipment.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-4949
Consolidated EntityConsolidated Entity
PT IndukPT Induk PT AnakPT AnakDecember 31, 20X1
Intercorporate transfer of equipment
Rp7,000,000
PT Anak (Entry 20)PT Anak (Entry 20)PT Anak (Entry 20)PT Anak (Entry 20)
Dec. 31 Equipment 7,000,000 Cash 7,000,000
Record purchase of equipment.
Dec. 31 Equipment 7,000,000 Cash 7,000,000
Record purchase of equipment.
Downstream SaleDownstream Sale
PT Induk (Entry 21)PT Induk (Entry 21)PT Induk (Entry 21)PT Induk (Entry 21)
Dec. 31 Depreciation Expense 900,000 Accumulated Depreciation 900,000
Record 20X1 depreciation expense on equipment sold.
Dec. 31 Depreciation Expense 900,000 Accumulated Depreciation 900,000
Record 20X1 depreciation expense on equipment sold.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5050Downstream SaleDownstream Sale
PT Induk records the sale of the equipment at the end of 20X1 and recognizes the gain on the sale:
PT Induk (Entry 22)PT Induk (Entry 22)PT Induk (Entry 22)PT Induk (Entry 22)
Dec. 31 Cash 7,000,000Accumulated Depreciation 2,700,000
Equipment 9,000,000 Gain on Sale of Equipment 700,000
Record sale of equipment.
Dec. 31 Cash 7,000,000Accumulated Depreciation 2,700,000
Equipment 9,000,000 Gain on Sale of Equipment 700,000
Record sale of equipment.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5151Downstream SaleDownstream Sale
PT Induk records the normal basic equity-method entries to recognize it share of PT Anak’ income and dividends for 20X1:
PT Induk (Entry 2PT Induk (Entry 244))PT Induk (Entry 2PT Induk (Entry 244))
Dec. 31 Investment in PT Anak Stock 40,000,000 Income from Subsidiary 40,000,000
Record equity-method income.
Dec. 31 Investment in PT Anak Stock 40,000,000 Income from Subsidiary 40,000,000
Record equity-method income.
Rp50,000,000 Rp50,000,000 x .80x .80
PT Induk (Entry 2PT Induk (Entry 233))PT Induk (Entry 2PT Induk (Entry 233))
Dec. 31 Cash 24,000,000 Invest. in PT Anak Stock 24,000,000
Record dividends from PT Anak.
Dec. 31 Cash 24,000,000 Invest. in PT Anak Stock 24,000,000
Record dividends from PT Anak.
Rp30,000,000 Rp30,000,000 x .80x .80
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5252
Income from Subsidiary 40,000
Dividends Declared (60,000 (30,000)
Investment in PT Anak 256,000
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5353
Income from Subsidiary 40,000 (25) 40,000
Dividends Declared (60,000 (30,000) (25) 24,000
Investment in PT Anak 256,000 (25) 16,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5454
Income to Non- controlling Interest
Dividends Declared (60,000) (30,000) (25) 24,000
Noncontrolling Interest
An entry is required to assign incometo the noncontrolling interest.
An entry is required to assign incometo the noncontrolling interest.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5555
Income to Non- controlling Interest (26) 10,000 (10,000)
Dividends Declared (60,000) (30,000) (25) 24,000
(26) 6,000 (60,000) Noncontrolling Interest (26) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is required to assign incometo the noncontrolling interest.
An entry is required to assign incometo the noncontrolling interest.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5656
Retained Earnings (1/1) 300,000 100,000
Investment in PT Anak Stock 256,000 (25) 16,000
Common Stock 500,000 200,000
Noncontrolling Interest (26) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5757
Retained Earnings (1/1) 300,000 100,000 (27) 100,000 300,000
Investment in PT Anak Stock 256,000 (25) 16,000
(27) 240,000Common Stock 500,000 200,000 (27) 200,000 500,000
Noncontrolling Interest (26) 4,000
(27) 60,000 64,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5858
The unrealized gain on downstream saleof equipment needs eliminating.
The unrealized gain on downstream saleof equipment needs eliminating.
Gain on Sale of Equipment 700
Buildings and Equipment 791,000 607,000
Accumulated Depreciation 447,300 320,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-5959
Gain on Sale of Equipment 700 (28) 700
Buildings and Equipment 791,000 607,000 (28) 2,000 1,400,000
Accumulated Depreciation 447,300 320,000 (28) 2,700 770,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
The unrealized gain on downstream saleof equipment needs eliminating.
The unrealized gain on downstream saleof equipment needs eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6060
In 20X2
• The equipment sold has 7 years remaining life. Depreciation per year Rp7,000,000 / 7 years = Rp1,000,000.
• PT Anak Food’s separate income: Rp75,000,000 – Rp1,000,000 (depreciation) = Rp74,000,000
• Dividends paid Rp 40,000,000
• Journal recorded by PT Induk?
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6161Upstream Sales - Basic Equity Method Entries—20X1Upstream Sales - Basic Equity Method Entries—20X1
(12) Investment in PT Anak Stock 59,200,000Income from Subsidiary 59,200,000
Record equity-method income
(11) Cash 32,000,000Investment in PT Anak Stock 32,000,000
Record dividend from PT Anak.
Rp74,000,000 Rp74,000,000 x .80x .80
Rp40,000,000 Rp40,000,000 x .80x .80
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6262
An entry is needed to eliminate income form the subsidiary.
An entry is needed to eliminate income form the subsidiary.
Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Income from Subsidiary 59,200
Dividends Declared (60,000) (40,000)
Investments in PT Anak Stock 283,200
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6363
An entry is needed to eliminate income form the subsidiary.
An entry is needed to eliminate income form the subsidiary.
Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Income from Subsidiary 59,200 (32) 59,200
Dividends Declared (60,000) (40,000) (32) 32,000
Investments in PT Anak Stock 283,200 (32) 27,200
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6464Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to assign income to the noncontrolling interest.
An entry is required to assign income to the noncontrolling interest.
Income to Noncontrolling Interest
Dividends Declared (60,000) (40,000) (32) 32,000
Noncontrolling Interest
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6565Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to assign income to the noncontrolling interest.
An entry is required to assign income to the noncontrolling interest.
Income to Noncontrolling Interest (33) 14,800 (14,800)
Dividends Declared (60,000) (40,000) (32) 32,000
(33) 8,000 (60,000)
Noncontrolling Interest (33) 6,800
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6666Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Retained Earnings (1/1) 420,700 120,000
Investment in PT Anak Stock 283,200 (32) 27,200
Common Stock 500,000 200,000
Noncontrolling Interest (33) 6,800
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6767Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Retained Earnings (1/1) 420,700 120,000 (34)120,000
Investment in PT Anak Stock 283,200 (32) 27,200
(34) 256,000Common Stock 500,000 200,000 (34)200,000 500,000
Noncontrolling Interest (33) 6,800
(34) 64,000 70,800
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6868Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
The unrealized gain on downstream saleof equipment needs eliminating.
The unrealized gain on downstream saleof equipment needs eliminating.
Retained Earnings (1/1) 420,700 120,000 (34)120,000
Buildings and Equipment 791,000 607,000
Accumulated Depreciation 496,400 341,000
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-6969Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
The unrealized gain on downstream saleof equipment needs eliminating.
The unrealized gain on downstream saleof equipment needs eliminating.
Retained Earnings (1/1) 420,700 120,000 (34)120,000
(35) 700 420,000
Buildings and Equipment 791,000 607,000 (35) 2,000
Accumulated Depreciation 496,400 341,000 (35) 2,700
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7070Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to adjust depreciation for realization of the intercompany gain.
An entry is required to adjust depreciation for realization of the intercompany gain.
Depreciation and Amortization 49,100 21,000
Accumulated Depreciation 496,400 341,000 (35) 2,700
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7171Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to adjust depreciation for realization of the intercompany gain.
An entry is required to adjust depreciation for realization of the intercompany gain.
Depreciation and Amortization 49,100 21,000 (36) 100 70,000
Accumulated Depreciation 496,400 341,000 (36) 100 (35) 2,700 840,000
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7272
Notes
Journal 35 and 36 can be united into:
Building and Equipment 2,000,000
Retained Earnings 700,000
Depreciation Expense 100,000
Accumulated Depreciation 2,600,000
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7373Consolidated Net Income--20X2Consolidated Net Income--20X2
PT Induk’s separate incomeRp160,900,000
Partial realization of intercompany gain on downstream sale of equipment
100,000PT Induk’s separate realized income
Rp161,000,000 PT Induk’s share of PT Anak’s income:
PT Anak’ net income Rp74,000,000PT Induk’s proportionate share x .80 59,200,000
Consolidated net income, 20X2Rp220,200,000
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7474Subsequent years, if not sold
Building and Equipment 2,000,000Retained Earnings 600,000
Accumulated Depreciation 2,600,000
Accumulated Depreciation 100,000Depreciation Expense 100,000
OR: Building and Equipment 2,000,000Retained Earnings 600,000
Depreciation Expense 100,000Accumulated Depreciation 2,500,000
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7575Upstream SaleUpstream SalePT Anak sold Equipment for Rp7,000,000 (which previously bought at Rp9,000,000 and had been depreciated for 2 years). PT Anak records the sale of the equipment at the end of 20X1 and recognizes the gain on the sale:
PT AnakPT AnakPT AnakPT Anak
Dec. 31 Depreciation Expense 900,000
Accumulated Depreciation 900 ,000 Record sale of equipment.
Dec. 31 Depreciation Expense 900,000
Accumulated Depreciation 900 ,000 Record sale of equipment.
PT AnakPT AnakPT AnakPT AnakDec. 31 Cash 7,000,000Accumulated Depreciation 2,700 ,000
Equipment 9,000,000 Gain on Sale of Equipment 700 ,000
Record sale of equipment.
Dec. 31 Cash 7,000,000Accumulated Depreciation 2,700 ,000
Equipment 9,000,000 Gain on Sale of Equipment 700 ,000
Record sale of equipment.
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7676Uostream SaleUostream Sale
PT Induk records the purchase of the equipment at the end of 20X1 as follows:
PT Induk (Entry PT Induk (Entry 4141))PT Induk (Entry PT Induk (Entry 4141))
Dec. 31 Equipment 7,000,000
Cash 7,000,000
Dec. 31 Equipment 7,000,000
Cash 7,000,000
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7777Upstream SaleUpstream Sale
PT Induk records the normal basic equity-method entries to recognize it share of PT Anak’ income and dividends for 20X1:
PT Induk (Entry PT Induk (Entry 4343))PT Induk (Entry PT Induk (Entry 4343))
Dec. 31 Investment in PT Anak Stock 40,560,000 Income from Subsidiary 40,560 ,000
Record equity-method income.
Dec. 31 Investment in PT Anak Stock 40,560,000 Income from Subsidiary 40,560 ,000
Record equity-method income.
Rp50,700 Rp50,700 x .80x .80
PT Induk (Entry PT Induk (Entry 4242))PT Induk (Entry PT Induk (Entry 4242))
Dec. 31 Cash 24,000,000 Invest. in PT Anak Stock 24,000,000
Record dividends from PT Anak.
Dec. 31 Cash 24,000,000 Invest. in PT Anak Stock 24,000,000
Record dividends from PT Anak.
Rp30,000,000 Rp30,000,000 x .80x .80
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7878
Income from Subsidiary 40,560
Dividends Declared (60,000 (30,000)
Investment in PT Anak 256,560
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-7979
Income from Subsidiary 40,560 (44) 40,560
Dividends Declared (60,000 (30,000) (44) 24,000
Investment in PT Anak 256,560 (44) 16,560
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
An entry is needed to eliminate the income and dividendsfrom PT Anak recognized by PT Induk and the change in
the investment account for the year.
)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8080
Income to Non- controlling Interest
Dividends Declared (60,000) (30,000) (44) 24,000
Noncontrolling Interest
An entry is required to assign incometo the noncontrolling interest.
An entry is required to assign incometo the noncontrolling interest.
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8181
Income to Non- controlling Interest (45) 10,000 (10,000)
Dividends Declared (60,000) (30,000) (44) 24,000
(45) 6,000 (60,000) Noncontrolling Interest (45) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
An entry is required to assign incometo the noncontrolling interest.
An entry is required to assign incometo the noncontrolling interest.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8282
Retained Earnings (1/1) 300,000 100,000
Investment in PT Anak Stock 256,000 (44) 16,560
Common Stock 500,000 200,000
Noncontrolling Interest (45) 4,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8383
Retained Earnings (1/1) 300,000 100,000 (46) 100,000 300,000
Investment in PT Anak Stock 256,560 (44) 16,560
(46) 240,000Common Stock 500,000 200,000 (46) 200,000 500,000
Noncontrolling Interest (45) 4,000
(46) 60,000 64,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8484
The unrealized gain on upstream saleof equipment needs eliminating.
The unrealized gain on upstream saleof equipment needs eliminating.
Gain on Sale of Equipment 700
Buildings and Equipment 807,000 591,000
Accumulated Depreciation 450,000 317,300
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8585
Gain on Sale of Equipment 700 (47) 700
Buildings and Equipment 807,000 591,000 (47) 2,000 1,400,000
Accumulated Depreciation 450,000 317,300 (47) 2,700 770,000
Consolidation Workpaper--20X1Consolidation Workpaper--20X1 (in ‘000) (in ‘000)
The unrealized gain on upstream saleof equipment needs eliminating.
The unrealized gain on upstream saleof equipment needs eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8686
On 20X2
• The equipment sold has 7 years remaining life. Depreciation per year Rp7,000,000 / 7 years = Rp1,000,000.
• PT Anak Food’s separate income: Rp75,900,000
• Dividends paid Rp 40,000,000
• Journal recorded by PT Induk?
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8787Upstream Sales - Basic Equity Method Entries—Upstream Sales - Basic Equity Method Entries—20X120X1
Investment in PT Anak Stock 60,720,000Income from Subsidiary 60,720,000
Record equity-method income
Cash 32,000,000Investment in PT Anak Stock 32,000,000
Record dividend from PT Anak.
Rp75,900Rp75,900,000,000 x .80x .80
Rp40,000,000 Rp40,000,000 x .80x .80
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8888
An entry is needed to eliminate income form the subsidiary.
An entry is needed to eliminate income form the subsidiary.
Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Income from Subsidiary 60,720
Dividends Declared (60,000) (40,000)
Investments in PT Anak Stock 285,280
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-8989
An entry is needed to eliminate income form the subsidiary.
An entry is needed to eliminate income form the subsidiary.
Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Income from Subsidiary 60,720 (48) 60,720
Dividends Declared (60,000) (40,000) (48) 32,000
Investments in PT Anak Stock 285,280 (48) 28,720
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9090Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to assign income to the noncontrolling interest.
An entry is required to assign income to the noncontrolling interest.
Income to Noncontrolling Interest
Dividends Declared (60,000) (40,000) (48) 32,000
Noncontrolling Interest
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9191Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to assign income to the noncontrolling interest.
An entry is required to assign income to the noncontrolling interest.
Income to Noncontrolling Interest (49) 15,200 (15,200)
Dividends Declared (60,000) (40,000) (48) 32,000
(49) 8,000 (60,000)
Noncontrolling Interest (49) 7,200
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9292Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Retained Earnings (1/1) 420,560 120,700
Investment in PT Anak Stock 285,280 (48) 28,720
Common Stock 500,000 200,000
Noncontrolling Interest (49) 7,200
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9393Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Retained Earnings (1/1) 420,560 120,700 (50)120,700
Investment in PT Anak Stock 285,280 (48) 28,720
(50) 256,560Common Stock 500,000 200,000 (50)200,000 500,000
Noncontrolling Interest (49) 7,200
(50) 64,140 71,340
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
The stockholders’ equity accounts of PT Anak and the investment account as of the beginning of the year need eliminating.
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9494Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
The unrealized gain on downstream saleof equipment needs eliminating.
The unrealized gain on downstream saleof equipment needs eliminating.
Retained Earnings (1/1) 420,560 120,700 (50)120,700
Buildings and Equipment 807,000 591,000
Accumulated Depreciation 501,000 336,400
Non Controlling 7,200Interest 64,140
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9595Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
Retained Earnings (1/1) 420,560 120,700 (50)120,700
(51) 560 420,000
Buildings and Equipment 807,000 591,000 (51) 2,000 1,400,000
Accumulated Depreciation 501,000 336,400 (51) 2,700 840,000
Non Controlling (51) 140 7,200Interest 64,140 71,200
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9696Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to adjust depreciation for realization of the intercompany gain.
An entry is required to adjust depreciation for realization of the intercompany gain.
Depreciation and Amortization 49,100 21,000
Accumulated Depreciation 501,000 336,400 (51) 2,700
PT Induk PT Anak Eliminations Item Debits Credits Consolidated
McGraw-Hill/ Irwin Copyright © 2002 by The McGraw-Hill Companies, Inc. All rights reserved.
6-6-9797Consolidation Workpaper--20X2Consolidation Workpaper--20X2 (in ‘000) (in ‘000)
An entry is required to adjust depreciation for realization of the intercompany gain.
An entry is required to adjust depreciation for realization of the intercompany gain.
Depreciation and Amortization 49,100 21,000 (52) 100 70,000
Accumulated Depreciation 501,000 336,400 (52) 100 (51) 2,700 840,000
PT Induk PT Anak Eliminations Item Debits Credits Consolidated