Transcript
CHAPTER 3
BUSINESS COMBINATION
DEFINITION
Business combination is a combination or merging between two or more business into single business entity for business expansion. Most of business combination or merger are for the following reasons:
Operating synergies
Improving competitive advantages
Financial synergy
Deversification
Divestitures
ACQUISITION OF A COMPANY
Illustration 3.1
Balance sheet of P and S Company as of January 1, 2014 (before merger) are as follows:
P Company
S Company
Book Value
Book Value
Fair Value
Cash and receivables
$ 250,000
$ 180,000
$ 170,000
Inventory
260,000
100,000
140,000
Land
600,000
120,000
400,000
Building and Equipment
800,000
900,000
1,000,000
Acc. Depreciation – Building & Equipment
(300,000)
(300,000)
Total Assets
1,610,000
1,000,000
1,710,000
Current Liabilities
110,000
110,000
150,000
Bond Payable, 9%, due 1/1/2020, interest
Payable semiannually on 6/30 and 12/31
0
400,000
350,000
Total Liabilities
110,000
510,000
500,000
Sockholders’ Equity
Common Stock, $15 par value, 50,000 shares
750,000
Common Stock, $5 par value, 60,000 shares
300,000
Other Contributed Capital
400,000
50,000
Retained Earnings
350,000
140,000
Total Stockholders’ Equity
1,500,000
490,000
Total Liabilities and stockholders’ equity
1,610,000
1,000,000
Net Assets at Book Value (Assets – Liabilities)
1,500,000
490,000
Net Assets at Fair Value
1,210,000
Assume that on January 1, 2014, P Company, in a merger, acquired the assets and assumed the liabilities of S Company. P Company gave one of its $15 par value common shares to the former stockholders of S Company for every two shares of the $5 par value common stock they held.
P Company common stock, which was selling at a range of $50 to $52 per share during an extended period prior to the combination, is considered to have a fair value per share of $48 after an appropriate reduction is made in its market value for additional shares issued and for issue costs. The total value of the stock issued is $1,440,000 ($48 x 30,000 shares).
Because the book value of the bonds is $400,000, bond discount in the amount of $50,000 ($400,000 - $350,000) must be recorded to reduce the bonds payable to their present value.
P Company will make the following journal entry to record the exchange of stock for the net assets of S Company:
Cash and Receivables
$ 170,000
Inventories
140,000
Land
400,000
Building and Equipment (net)
1,000,000
Discount on Bonds Payable
50,000
Goodwill (1,440,000 – 1,210,000)
230,000
Current Liabilities
$ 150,000
Bond Payable
400,000
Common Stock (30,000 x $15)
450,000
Contributed Capital (30,000 x (48-15))
990,000
Note:
The sum of common stock and contributed capital is: 450,000+990,000 = 1,440,000
The fair value of net assets is: 1,710,000 – 500,000 = 1,210,000
Balance sheet of P Company after acquisition January 1, 2014 (after merger) is as follows:
Cash and receivables
$ 420,000
Inventory
400,000
Land
1,000,000
Building and Equipment
1,800,000
Acc. Depreciation – Building & Equipment
(300,000)
1,500,000
Goodwill
230,000
Total Assets
3,550,000
Current Liabilities
260,000
Bond Payable
400,000
Bond Discount
(50,000)
350,000
Total Liabilities
610,000
Sockholders’ Equity
Common Stock, $15 par value, 50,000 shares
1,200,000
Other Contributed Capital
1,390,000
Retained Earnings
350,000
Total Stockholders’ Equity
2,940,000
Total Liabilities and stockholders’ equity
3,550,000
Exercise:
3.1. Preston Company acquired the assets (except for cash) and assumed the liabilities of Savile Company. Immediately prior to the acquisition, Savile Company’s balance sheet was as follows:
Book Value
Fair Value
Cash
$ 120,000
$ 120,000
Receivables (net)
192,000
228,000
Inventory
360,000
396,000
Plant and equipment (net)
450,000
540,000
Land
420,000
660,000
Total assets
1,572,000
1,944,000
Liabilities
540,000
594,000
Common stock ($5 par value)
480,000
Other contributed capital
132,000
Retained earning
420,000
Total equities
1,572,000
Required:
Prepare the journal entries on the book of Preston Company to record the purchase of the assets and assumption of the liabilities of Savile Company if the amount paid was $1,560,000,- in cash.
Repeat the requirement in A assuming that the amount paid was $990,000
3.2. The balance sheets of Petrello Company and Sanchez Company as of January 1, 2014, are presented below. On that date, afer an extended period of negotiation, the two companies agreed to merge. To effect the merger, Petrello Company is to exchange its unissued common stock for all the outstanding shares of Sanchez Company in the ratio of ½ share of Petrello for each share of Sanchez. Market values of the shares were agreed on as Petrello, $48 and Sanchez $24. The fair values of Sanchez Company’s assets and liabilities are equal to their book values with the exception of plant and equipment, which has an estimated fair values of $720,000.
Pretello
Sanchez
Cash
$ 480,000
$ 200,000
Receivables
480,000
240,000
Inventories
2,000,000
240,000
Plant and equipment (net)
3,840,000
800,000
Total assets
6,800,000
1,480,000
Liabilities
1,200,000
320,000
Common stock ($16 par value)
3,440,000
800,000
Other contributed capital
400,000
0
Retained earnings
1,760,000
360,000
Total equities
6,800,000
1,480,000
Required:
Prepare journal entries in Pretello book to record the aquisition.
Prepare a balance sheet for Pretello Company immediately after the merger.
BARGAIN ACQUISITION
When the price paid to acquire another firm is lower than the fair value of identifiable net assets (assets minus liabilities), the acquisition is referred to as a bargain. The rule are:
Any previously recorded goodwill on the seller’s books is eliminated (and no new goodwill recorded)
A gain is reflected in current earnings of the acquiree to the extent that the fair value of net assets exceeds the consideration paid.
Illustration 3.2.
Assume that Payless Company pays $17,000 cash for all the net assets of Shoddy Company when Shoddy Company’s balance sheet shows the following book values and fair values:
Book Value
Fair Value
Current Assets
$ 5,000
$ 5,000
Building (net)
10,000
15,000
Land
3,000
5,000
Total Assets
18,000
25,000
Liabilities
2,000
2,000
Common Stock
9,000
Retained Earning
7,000
Total Liabilities and Equity
18,000
Net Assets at Book Value
16,000
Net Assets at Fair Value
23,000
Cost of the acquisition ($17,000) minus the fair value of net assets acquired ($23,000) produces a bargain, or an excess of fair value of net assets acquired over cosst of $6,000.
The entr by Payless Company to record the acquisition is then:
Current Assets
$ 5,000
Buildings
15,000
Land
5,000
Liabilities
$ 2,000
Cash
17,000
Gain on Acquisition of Shoddy
6,000
CONTINGENT CONSIDERATION
Purchase agreements sometimes provide that the purchasing company will give additional consideration to the seller if certain specified future events or transactions occur. The contingency may require the payment of cash (or other assets) or the issuance of additional securities.
Illustration 3.3.
Assume that P Company acquired all the net assets of S Company in exchange for P Company’s common stock. P Company also agreed to pay an additional $150,000 to the former stockholders of S Company if the average postcombination earnings over the next two years equal or exceeded $800,000. Assume that goodwill was recorded in the original acquisition transaction. To complete the recording of the acquisition, P Company will make the following entry:
Goodwill
150,000
Liability for Contingent Consideration
150,000
Assuming that the target is met, P Company will make the following entry:
Liability for Contingent Consideration
150,000
Cash
150,000
On the other hand, assume that the target is not met, the adjustment will be as follows:
Liability for Contingent Consideration
150,000
Income from Exchange in Estimate
150,000
If the contingent consideration took the form of stock instead of cash, it would be classified as Paid in Capital from Contingent Consideration Issuable.
Suppose that P Company acquired all the net assets of S Company in exchange for P Company’s common stock. P Company also agreed to issue additional shares of common stock to the former stockholders of S Company if the average post combination earnings over the next two years equal or exceeded $800,000. Assume that the contingency is expected to be met, and goodwill was recorded in ther original acquisition transaction.
Based on the information available at the acquisition date, the additional 10,000 shares (par value $1 per share) expected to be issued are valued at $150,000. To complete the recording of the acquisition, P Company will make the following entry:
Goodwill
150,000
Paid-in-Capital for Contingent Consideration
150,000
Assuming that the target is met, but the stock price has increased from $15 per share to $18 per share at the time of issuance. P Company will not adjust the original amount of recorded as equity. Thus, P Company will make the following entry:
Paid-in-Capital for Contingent Consideration
150,000
Common Stock ($1 par)
10,000
Paid Capital in Excess of Par
140,000
Adjustment During the Measurement Period
The measurement period is the period after the initial acquisition date during which the acquirer may adjust the provisional amounts (the amounts which are based on prudent judgment) recognized at the acquisition date.
The measurement period ends as soon as the acquirer has the needed information about facts and circumstances (or learns that the information is unobtainable), not to exceed one year from the acquisition date.
Illustration 3.4.
Assume that P Company acquires S Company on December 31, 2014 for cash plus contingent consideration depending on the assessment of a lawsuit against S Company assumed by P Company.
The initial provisional assessment includes an estimated liability for the lawsuit of $250,000, an estimated contingent liability to the shareholders of $25,000, and goodwill of $330,000. The acquisition contract specifies the following conditions:
So long as the lawsuit is settled for les than $500,000, S Company shareholders will receive some additional consideration.
If the lawsuit results in a settlement of $500,000 or more, then S Company shareholders will receive no additional consideration.
If the settlement is resolved with a smaller (larger) outlay than anticipated ($250,000), the shareholders will receive additional (reduced) consideration accordingly, thus adjusting the contingent liability above of below $25,000.
Suppose that during the measurement period, new information reveals the estimated liability for the lawsuit to be $275,000, and the estimated contingent liability to the shareholders to be $22,500.
Because the new information was (a) obtained during the measurement period, and (b) related to circumstances that existed at the acquisition date, the following journal entry would be made to complete the initial recording of the business combination:
Goodwill
22,500
Liability for Contingent Consideration
2,500
Estimated Liability for Lawsuit
25,000
In some cases, consideration contingently issuable may depend on both future earnings and future security prices. In such cases, and additional cost of the acquired company should be recorded for all additional consideration contingent on future events, based on the best available information and estimates at the acquisition date (as adjusted by the end of the measurement period for facts that existed at the acquisition date).
LEVERAGE BUYOUTS
A leverage buyout (LBO) occurs when a group of employees (generally a management group) and third-party investors create a new company to acquire all the outstanding common shares of their employer company. The management group contributes whatever stock they hold to the new corporation and borrows sufficient funds to acquire the reminder of the common stock. The old corporation is then merged into the new corporation. The LBO term results because most of the capital of the new corporation comes from borrowed funds.
Excercise:
3.3. Pretzel Company acquired the assets (except for cash) and assumed the liabilities of Salt Company on January 2, 2013. As compensation, Pretzel Compaby gave 30,000 shares of its common stock, 15,000 shares of its 10% preferred stock, and cash of $50,000 to the stockholders of Salt Company. On the acquisition date, Pretzel Company stock had the following characteristics:
PRETZEL COMPANY
Stock
Par Value
Fair Value
Common
$ 10
$ 25
Preferred
100
100
Immediately prior to the acquisition, Salt Company’s balance sheet reported the following book values and fair values:
Book Value
Fair Value
Cash
$ 165,000
$ 165,000
Accounts Receivable (net of $11,000 allowance)
220,000
198,000
Inventory – FIFO Cost
275,000
330,000
Land
396,000
550,000
Buildings and equipment (net)
1,144,000
1,144,000
Total Assets
2,200,000
2,387,000
Current Liabilities
275,000
275,000
Bonds Payable, 10%
450,000
495,000
Common Stock, $5 par value
770,000
Other contributed capital
396,000
Retained Earning
309,000
Total Liabilities and Equity
2,200,000
Required:
Prepare the journal entry on the books of Pretzel Company to record the acquisition of the assets and assumption of the liabilities of Salt Company.
P Company Acquired the assets and assumed the liabilities of S Company on January 1, 2014, for $510,000 when S Company’s balance sheet was as follows:
Cash
$ 96,000
Account Payable
$ 44,400
Receivables
55,200
Bonds Payable, 10%
Inventory
110,400
Due 12/31/2019
480,000
Land
169,200
Common Stock, $2 par v.
120.000
Plant and Equipments (net)
466,800
Retained Earnings
253,200
Total
$ 897,600
Total
$ 897,600
Fair value of S Company’s assets and liabilities were equal to their book values except for the following:
Inventory has a fair value of $126,000
Land has a fair value of $198,000
The bonds pay interest semiannually on June 30 and December 31. The current yield rate on bonds of similar risk is 8%
Required:
Prepare journal entry on P Company’s books to record the acquisition of the assets and assumption of the liabilities of S Company.
Pritano Company acquired all the net assets of Succo Company on December 31, 2014, for $2,160,000 cash. The balance sheet of Succo Company immediately prior to the acquisition showed:
Book Value
Fair Value
Current assets
$ 960,000
$ 960,000
Plant and equipment
1,080,000
1,440,000
Total
$ 2,040,000
$ 2,400,000
Liabilities
180,000
$ 216,000
Common Stock
480,000
Other contributed capital
600,000
Retained Earnings
780,000
Total
$ 2,040,000
As part of the negotiations, Pritano agreed to pay the stockholders of Succo $360,000 cash if the postcombination earnings of Pritano averaged $2,160,000 or more per year over the next two years.
Required:
Prepare the journal entries on the books of Pritano to record the acquisition on December 31, 2014. It is expected that the earnings target is likely to be met.
****
