Reference no: EM132974583

Question: Perro Co. bought 56.37% of the outstanding common shares of Hendricks Co. for cash worth P93,885.86 and Perro Co. common shares. On this date, Perro Co. common shares have a market value of P51.37 a share respectively. Hendricks Co. common shares drop to P51.57 per share right after the acquisition. On this date (January 1 2009), Hendricks Co.'s stockholders' equity consisted of the following:

Share Capital (par 25) 1,055,100.00

Share Premium 896,763.29

Retained Earnings 446,453.12

The book values of , Hendricks Co.'s assets and liabilities approximate fair value except for the following:

Book Value Fair Value Notes
Current Assets 1,300,779.66 1,431,968.01

The excess was due to inventory with book value of P100,000. Half was sold in 2010, the rest were deemed obsolete by 2011 and was written off

Plant Assets 6,525,075.78 7,816,867.82 The excess was due to two assets:
Equiipment with excess of P200,000. It was depreciated using the straightline method for 8 years. Depreciation was always charged to Operating Expenses.

Land had an excess of P250,000. The land was subsequently sold to a 3rd party company during 2011.

You noted the following details:

1. On January 31 2009, Hendricks Co. sold inventory to Perro Co.. The cost of inventory is P250,000 on a gross margin on cost of 25%. 10% remains in ending inventory. All remaining inventory were sold to 3rd parties by 2010.

2. On June 30 2009, Hendricks Co. bought 2,000, P1,000 face value bonds of Peach from the open market at a yield of 10%.

The bonds were initially issued at 12% on January 1, 2009. It pays semiannual coupons pegged at 11%. for the next four years every June 30 and December 31. Hendricks Co. intends to hold the investment to maturity

3. On December 31, 2010, Perro Co. sold two pieces of equipment to Hendricks Co. with a combined purchase cost of P750,000 for P300,000. It was originally depreciated over 8 years when it was bought on June 30, 2005. Hendricks Co. estimates useful life of 5 years from December 31, 2009.

4. During 2010, Perro Co. sold inventory to Hendricks Co.. The intercompany sales were P400,000 on a gross margin of 40%. Only 40% were sold. Three-fourhts of the remaining inventory was sold in 2011. The rest were sold in 2012.

5. During 2010, Hendricks Co. sold inventory to Perro Co.. The intercompany sales were P200,000 on a gross margin on cost of 25%. Only 75% were sold. The rest were sold in 2011.

The following shos the financial statements of Perro Co. and Hendricks Co. as of/for the period ending December 31, 2011.

What is the Consolidated Financial Statements (except for cash flows) as of/for the period ending December 31, 2011.

Attachment:- Stockholders Equity.rar