Ask Experts Questions for FREE Help !
Ask
    jenniferbrumley's Avatar
    jenniferbrumley Posts: 2, Reputation: 1
    New Member
     
    #1

    May 16, 2007, 08:42 PM
    Consolidated financail statements
    Which one of the following accounts would not appear on the consolidated financial statements at the end of the first fiscal period of the combination?
    Goodwill
    Equipment
    Investment in Subsidiary
    Common Stock
    Additional Paid-In Capital
    Renaissance1967's Avatar
    Renaissance1967 Posts: 14, Reputation: 1
    New Member
     
    #2

    Aug 26, 2008, 10:20 PM
    Investment in Subsidiary by nature would not appear on a "consolidated" statement. If there is another Subsidiary being invested in then the statement isn't fully consolidated.
    julrenia's Avatar
    julrenia Posts: 2, Reputation: 1
    New Member
     
    #3

    Nov 1, 2009, 08:32 AM

    Here is an example of a worksheet





    Company L (Parent)
    CONSOLIDATING WORKPAPERS
    June 30, 2003
    Company Company Company Company RECLASSIFICATIONS CONSOLIDATED
    L (Parent) B C GV TOTAL ELIMINATIONS BALANCES ROUNDED
    ASSETS
    Current assets:
    Cash and cash equivalents 1,780,160.04 347,865.21 8,608,700.91 1,307,450.00 12,044,176.16 12,044,176.16 12,044,000.00
    Short term investments 13,963,632.00 13,963,632.00 13,963,632.00 13,964,000.00
    Note receivable 3,983,415.89 3,983,415.89 (2,391,420) 1,591,995.89 1,592,000.00
    Accounts receivable, net 13,067.10 7,144,601.00 7,157,668.10 7,157,668.10 7,158,000.00
    Accounts receivable from related parties, net 500.00 38,528.36 39,028.36 39,028.36 39,000.00
    Interest receivable 21,834.14 21,834.14 (17,699) 4,135.38 4,000.00
    Income tax receivable 1,766,864.00 319,285.00 2,086,149.00 2,086,149.00 2,086,000.00
    Inventories 6,437,962.00 6,437,962.00 6,437,962.00 6,438,000.00
    Prepaid expenses 204,154.56 152,835.75 580,074.00 937,064.31 937,064.31 937,000.00
    Deferred tax asset - - -
    Total current assets 7,756,928.63 347,865.21 23,096,049.12 15,470,087.00 46,670,929.96 (2,409,119) 44,261,811.20 44,262,000.00

    Fixed assets 92,502.75 67,845.51 4,210,127.41 826,262.00 5,196,737.67 5,196,737.67 5,197,000.00
    Accumulated depreciation (35,001.20) (14,547.92) (3,579,155.01) (23,422.00) (3,652,126.13) (3,652,126.13) (3,652,000.00)
    Net Fixed Assets 57,501.55 53,297.59 630,972.40 802,840.00 1,544,611.54 - 1,544,611.54 1,545,000.00
    Cash, restricted 3,516,170.19 3,516,170.19 3,516,170.19 3,516,000.00
    Goodwill, net 3,256,677.00 3,256,677.00 3,256,677.00 3,257,000.00
    Investment in consolidated subsidiary 20,304,603.49 20,304,603.49 (20,304,603) - -
    Investment in unconsolidated subsidiary 3,440,000.00 3,440,000.00 - 3,440,000.00 3,440,000.00
    Other assets 8,045.75 43,162.00 51,207.75 - 51,207.75 51,000.00
    Total assets 35,083,249.61 401,162.80 23,770,183.52 19,529,604.00 78,784,199.93 (22,713,722.25) 56,070,477.68 56,071,000.00

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Current liabilities:
    Accounts payable (220,871.09) (773,141.61) (1,908,609.00) (2,902,621.70) (2,902,621.70) (2,903,000.00)
    Accounts payable to related party (72,969.00) (72,969.00) (72,969.00) (73,000.00)
    Intercompany payable (8,674,250.00) (8,674,250.00) 2,409,119 (6,265,131.24) (6,265,000.00)
    Interest payable - - -
    Accrued expenses (328,716.65) (14.50) (987,738.20) (901,741.00) (2,218,210.35) (2,218,210.35) (2,218,000.00)
    Warranty reserve (688,382.00) (688,382.00) (688,382.00) (688,000.00)
    Income and other taxes payable - (96.00) (96.00) (96.00) -
    Total current liabilities (549,587.74) (14.50) (1,833,848.81) (12,173,078.00) (14,556,529.05) 2,409,119 (12,147,410.29) (12,147,000.00)

    Other long term liabilities (4,626.08) (4,626.08) (4,626.08) (5,000.00)
    Minority interest in subsidiaries - (9,389,257) (9,389,257.00) (9,389,000.00)

    Stockholders' equity:
    Common stock (64,234.80) (19,070.00) (83,304.80) 19,070 (64,234.80) (64,000.00)
    Preferred stock, series A (4.00) (3,360.00) (3,364.00) 3,360 (4.00) -
    Stock warrants (80,000.00) (80,000.00) (80,000.00) (80,000.00)
    Additional paid-in capital (138,163,780.58) (500,000.00) (31,950,142.00) (6,770,519.00) (177,384,441.58) 39,220,661 (138,163,780.58) (138,164,000.00)
    Deferred stock compensation 56,664.12 56,664.12 (56,664) - -
    Treasury stock 9,796,744.00 9,796,744.00 9,796,744.00 9,797,000.00
    Retained earnings, beginning 91,523,491.02 16,707.05 677,053.00 92,217,251.07 (693,760) 91,523,491.02 91,523,000.00
    Net income - qtr 09/30/02 1,399,317.15 19,141.66 1,016,921.71 2,435,380.52 (1,036,063) 1,399,317.15 1,399,000.00
    Net income - qtr 12/31/02 2,357,622.22 25,185.38 1,806,680.63 4,189,488.23 (1,831,866) 2,357,622.22 2,358,000.00
    Net income - qtr 03/31/03 (4,685,745.28) 11,630.64 2,000,718.63 (2,673,396.01) (2,012,349) (4,685,745.28) (4,686,000.00)
    Translation adjustments (151.44) (151.44) (151.44) -
    Net income (loss) 3,458,796.76 26,338.41 4,576,381.60 (586,007.00) 7,475,509.77 (4,016,713) 3,458,796.76 3,459,000.00
    Other comprehensive income/(loss) (71,242.28) (98,183.00) (169,425.28) 98,183 (71,242.28) (71,000.00)
    Total stockholders' equity (34,529,035.79) (401,148.30) (21,936,335.31) (7,356,526.00) (64,223,045.40) 29,693,858.17 (34,529,187.23) (34,529,000.00)
    Total liabilities and stockholders'equity (35,083,249.61) (401,162.80) (23,770,184.12) (19,529,604.00) (78,784,200.53) 22,713,719.93 (56,070,480.59) (56,070,000.00)
    - - (1.00) - (1.00) (2.00) (3.00) 1,000.00

    For the quarter ended June 30, 2003
    Sales
    Products - - (127,615.00) (9,325,345.00) (9,452,960.00) (9,452,960.00) (9,453,000.00)
    Products, related party - - (952,050.00) (952,050.00) (952,050.00) (952,000.00)
    Other, related party - - -
    - - (1,079,665.00) (9,325,345.00) (10,405,010.00) - (10,405,010.00) (10,405,000.00)

    Cost of sales
    Products - - 69,010.00 6,630,595.00 6,699,605.00 6,699,605.00 6,700,000.00
    Products, related party - - 789,342.00 789,342.00 789,342.00 789,000.00
    Write-down of inventory - - - - - -
    - - 858,352.00 6,630,595.00 7,488,947.00 - 7,488,947.00 7,489,000.00

    Gross profit - - (221,313.00) (2,694,750.00) (2,916,063.00) - (2,916,063.00) (2,916,000.00)

    Operating expenses:
    Sales and marketing - - 57,328.94 402,047.00 459,375.94 459,375.94 459,000.00
    Research and development - - 1,577,722.98 172,830.00 1,750,552.98 1,750,552.98 1,751,000.00
    General and administrative 743,941.02 26,737.33 3,166,463.16 500,858.00 4,437,999.51 4,437,999.51 4,438,000.00
    Customer care - - - 67,998.00 67,998.00 67,998.00 68,000.00
    Operations/warehousing - - 83,227.71 480,794.00 564,021.71 564,021.71 564,000.00
    Product delivery cost 401,696.00 401,696.00 401,696.00 402,000.00
    Total operating expenses 743,941.02 26,737.33 4,884,742.79 2,026,223.00 7,681,644.14 - 7,681,644.14 7,682,000.00

    Loss from operations 743,941.02 26,737.33 4,663,429.79 (668,527.00) 4,765,581.14 - 4,765,581.14 4,766,000.00

    Other income(expenses):
    Interest income (46,187.52) (398.93) (87,048.19) (133,634.64) 17,699 (115,935.88) (116,000.00)
    Interest expense 136.80 - - 82,520.00 82,656.80 (17,699) 64,958.04 65,000.00
    Loss on sale of assets - - - - - -
    Gain on dissolution of subsidiary - - - - - -
    Foreign exchange gain (loss) and Other - - - - - -
    Equity in earnings (loss) of unconsolidated subsidiaries - - - - - -
    Other income/expense (500.00) - - (500.00) (500.00) (1,000.00)
    (46,550.72) (398.93) (87,048.19) 82,520.00 (51,477.84) - (51,477.84) (52,000.00)

    Inc (loss) before inc tax, min int and disc ops 697,390.30 26,338.41 4,576,381.60 (586,007.00) 4,714,103.31 - 4,714,103.31 4,714,000.00

    Provision for income taxes - - - - - -


    Inc (loss) before min int and disc ops 697,390.30 26,338.41 4,576,381.60 (586,007.00) 4,714,103.31 - 4,714,103.31 4,714,000.00

    Minority interest in loss/(income) of consolidated subsidiaries 2,761,406.46 2,761,406.46 (4,016,713) (1,255,306.55) (1,255,000.00)

    Income (loss) from continuing operations 3,458,796.76 26,338.41 4,576,381.60 (586,007.00) 7,475,509.77 (4,016,713.01) 3,458,796.76 3,459,000.00

    Income from discontinued operations, net of tax - - -
    Gain on disposal of discontinued operations, net of tax - - -
    Discontinued Operations - - - - - -

    Net income $3,458,796.76 $26,338.41 $4,576,381.60 $(586,007.00) $7,475,509.77 $(4,016,713.01) $3,458,796.76 $3,459,000.00

Not your question? Ask your question View similar questions

 

Question Tools Search this Question
Search this Question:

Advanced Search

Add your answer here.


Check out some similar questions!

Financial statements [ 1 Answers ]

Which statement show how well a company operates for a period?

Financial statements [ 1 Answers ]

Who are the internal and external users of a company's financial statements?

Financial Statements [ 1 Answers ]

Who are the internal and external users of a company's financial statements? For what purpose do they use this information?


View more questions Search