Chapter 7
7-28
19. Kerry Manufacturing Company is a German subsidiary of a U.S. company.
Kerry records its operations and prepares financial statements in
euros. However, its functional currency is the British pound. Kerry was
organized and acquired by the U.S. company on June 1, 20X4. The
cumulative translation adjustment as of December 31, 20X6, was $79,860.
The value of the subsidiary’s retained earnings expressed in British
pounds and U.S. dollars as of December 31, 20X7, was 365,000 pounds and
$618,000, respectively. On March 1, 20X7, Kerry declared a dividend of
120,000 euros. The trial balance of Kerry in marks as of December 31,
20X7, is as follows:
Debit Credit
Cash…………………………………. 240,000
Accounts Receivable……………………. 2,760,000
Inventory (at cost)……………………. 3,720,000
Marketable Securities (at cost)…………. 2,040,000
Prepaid Insurance……………………… 210,000
Depreciable Assets…………………….. 8,730,000
Accumulated Depreciation……………….. 1,417,000
Cost of Goods Sold…………………….. 17,697,000
Selling, General, and
Administrative Expense………………. 4,762,000
Sales Revenue…………………………. 26,430,000
Investment Income……………………… 180,000
Accounts Payable………………………. 2,120,000
Unearned Sales Revenue…………………. 960,000
Loans and Mortgage Payable……………… 5,872,000
Common Stock………………………….. 1,500,000
Paid-in Capital in Excess of Par………… 210,000
Retained Earnings……………………… 1,470,000
Total………………………………. 40,159,000 40,159,000
========== ==========
The marketable securities were acquired on November 1, 20X6, and the
prepaid insurance was acquired on December 1, 20X7. The cost of goods
sold and the ending inventory are calculated by the weighted–average
method. The underlying costs have been incurred uniformly throughout
the year. On June 1, 20X4, 60% of the depreciable assets existed, and
the balance was acquired on March 1, 20X6. The depreciable assets are
amortized over a 10-year period by the straight-line method. Of the
total depreciation expense, 80% is traceable to the cost of goods sold
and the balance is in general expenses. On November 1, 20X6, Kerry
received a customer prepayment valued at 3,000,000 euros. On February
1, 20X7, 2,040,000 euros of the prepayment was earned. The balance
remains unearned as of December 31, 20X7.
Relevant exchange rates are as follows:
Pounds/Euro $/Pound
June 1, 20X4………………………….. 0.310 $1.600
March 1, 20X6…………………………. 0.300 $1.640
November 1, 20X6………………………. 0.305 $1.650
December 31, 20X6……………………… 0.310 $1.680
February 1, 20X7………………………. 0.302 $1.670
March 1, 20X7…………………………. 0.300 $1.660
December 1, 20X7………………………. 0.290 $1.640
December 31, 20X7……………………… 0.288 $1.640
20X7 average………………………….. 0.297 $1.660