Introduction: Consolidated income statement is the combination of income, revenue and expenses of holding companies and its subsidiaries depicting the overall scenario of the aggregate of the company as a whole.
To prepare:The worksheet necessary to produce the consolidated financial statements for the year ended December 31, 2016, and to include the determination and distribution of excess and income distribution schedules.
Explanation of Solution
Adjustments of accounts to be amortized:
Accounts Adjustments to be Amortized | Life (Years) | Annual Amount ($) | Current year ($) | Prior Years ($) | Total |
Buildings | 20 | 6,500 | 6,500 | 13,000 | 19,500 |
Equipment | 5 | 10,000 | 10,000 | 20,000 | 30,000 |
Total Amortizations | 16,500 | 16,500 | 33,000 | 49,500 |
Following is the computation of intercompany inventory profit:
Particulars | Parent Amount | Parent % | Parent Profit ($) | Sub Amount ($) | Sub Percent | Sub Profit ($) |
Beginning | - | 0% | - | 12,000 | 25% | 3,000 |
Ending | - | 0% | - | 9,000 | 25% | 2,250 |
Now, following is the computation of internally generated income of the company:
For Company S,
Given: Sale of S Company is $350,000, COGS is $230,000,
For Company P,
Given: Sales of P Company is $900,000, COGS is $530,000, Depreciation expenses on building are $30,000, Depreciation expenses on equipment are $15,000 and other expenses are $155,000.
Following is the computationof income distribution of subsidiary of S Company:
Particulars | Amount ($) | Particulars | Amount ($) |
Amortizations
Ending Inventory profit Interest adjustment, bonds | 16,500
2,500 998 | Internally Generated Net Income
Beginning Inventory Profit Adjusted Income Non-Controlling Interests share Non-controlling Interest | 17348
3,000 350 20% 70 |
Following is the computation of income distribution of parent P Company:
Particulars | Amount ($) | Particulars | Amount ($) |
Internally Generated Income
Adjusted Income Share (S Company) (80% of $15,987) Controlling Interest | 178,650
280 178,930 |
Worksheet:
Particulars | Elimination and Adjustments | Consolidated B/S ($) | NCI ($) | Controlling R/E ($) | Consolidated B/S ($) | |||
P ($) | S ($) | Debit ($) | Credit ($) | |||||
Cash | 290486 | 99347 | 389833 | |||||
120000 | 91000 | 6000 | 205000 | |||||
Inventory | 140000 | 55000 | 2500 | 192500 | ||||
Land | 200000 | 60000 | 260000 | |||||
Investment in S stock | 435737 | 13878 | ||||||
- | (8000) | |||||||
- | 189859 | |||||||
- | 240000 | |||||||
Investment in S Bonds | 96760 | 96760 | ||||||
Buildings | 600000 | 100000 | 130000 | 830000 | ||||
(340000) | (45000) | 19500 | (404500) | |||||
Equipment | 150000 | 80000 | 50000 | 280000 | ||||
Accumulated Depreciation | (105000) | (60000) | 30000 | (195000) | ||||
120000 | 120000 | |||||||
Accounts Payable | (40000) | (34000) | 6000 | (68000) | ||||
Bonds Payable | (100000) | 100000 | ||||||
Discount (Premium) | (1675) | 1675 | ||||||
Common Stock ($1 par) S. Co. | (10000) | 8000 | ||||||
Paid-in-capital in excess of par - S. Co. | (90000) | 72000 | (2000) | |||||
(137324) | 109859 | (18000) | ||||||
6600 | 560000 | |||||||
600 | 1183 | |||||||
Common Stock ($1 par) P Company | (100000) | (81448) | (100000) | |||||
Paid-in-capital in excess of Par - P. Co. | (800000) | (800000) | ||||||
Retained Earnings | (475455) | 26400 | ||||||
2400 | (451385) | |||||||
4730 | ||||||||
Sales | (900000) | (350000) | 25000 | (1225000) | ||||
Cost of goods sold | 530000 | 230000 | 25000 | |||||
2500 | 3000 | 734500 | ||||||
Depreciation - Building | 30000 | 5000 | 6500 | 41000 | ||||
Depreciation - Equipment | 15000 | 10000 | 10000 | 35000 | ||||
Other Expenses | 155000 | 80000 | 235000 | |||||
Interest Expense | 7652 | 7652 | ||||||
Interest Revenue | (8650) | 8650 | ||||||
Subsidiary Income | (13878) | 13878 | ||||||
Dividend Declare - S. Co. | 10000 | 8000 | 2000 | |||||
Dividend Declare - P. Co. | 20000 | 20000 | ||||||
Total | 0 | 0 | 708062 | 70862 | ||||
Consolidated Net Income | (179000) | |||||||
Non - Controlling Interest | 70 | 70 | ||||||
Controlling Interest | 178930 | (178930) | ||||||
Total Non-Controlling Interests | (99518) | (99518) | ||||||
Retained Earnings | (610315) | (610315) | ||||||
Total | 0 |
Eliminations and Adjustments are made in the following:
- Current-year subsidiary income.
- Current-year dividend.
- Eliminate controlling interest in subsidiary equity.
- Distribute excess and adjust NCI.
- Eliminate intercompany sales during the current period.
- Eliminate intercompany unpaid trade accounts.
- Defer beginning inventory profit.
- Defer ending inventory profit.
Computation of proof for the Elimination of Bonds:
Particulars | Amount ($) | Amount ($) |
Gain remaining at year (end): | ||
Carrying Value at December 31, 2016 | 101,675 | |
Investment in bonds at December 31, 2016 | 96,760 | 4,915 |
Loss amortized during the year: | ||
Interest expense eliminated | 8,650 | |
Interest Revenue Eliminated | 7,652 | 998 |
Gain at January 1, 2016 | 5,913 |
Want to see more full solutions like this?
Chapter 5 Solutions
Advanced Accounting
- On January 1, 2014, Klinefelter Company purchased a building for 520,000. The building had an estimated life of 20 years and an estimated residual value of 20,000. The company has been depreciating the building using straight-line depreciation. At the beginning of 2020, the following independent situations occur: a. The company estimates that the building has a remaining life of 10 years (for a total of 16 years). b. The company changes to the sum-of-the-years-digits method. c. The company discovers that it had ignored the estimated residual value in the computation of the annual depreciation each year. Required: For each of the independent situations, prepare all journal entries related to the building for 2020. Ignore income taxes.arrow_forwardOn January 1, 2016, PAR Inc. purchased 65% of the shares of SUB Co. for $8,000 when retained earnings of SUB was $9,500. The investment is recorded at cost by PAR and the FVE method was used to value goodwill. At the date of the acquisition, trademarks with a fair value of $500 were identified that were not recorded on the books of SUB. Also, the building was valued at $200 higher than book value. The trademarks had a remaining useful life of 8 years, and the building had a remaining useful life of 40 years, at that time. PAR booked a goodwill impairment loss on goodwill resulting from the SUB acquisition of $136 in 2019. During 2020, PAR Inc. reported income of $800 and Sub Co. $570. Dividends of $100 were paid by Sub to PAR. At December 31, 2020, the entity retained earnings of PAR Inc. is $16,500 and SUB Co. is $10,700. At the end of 2019, PAR had $190 of inventory still on its books that was purchased from SUB (cost $145). At the end of 2020, PAR had $115 of inventory still on…arrow_forwardOn January 1, 2017, Palka, Inc., acquired 70 percent of the outstanding shares of Sellinger Company for $1,141,000 in cash. The price paid was proportionate to Sellinger’s total fair value, although at the acquisition date, Sellinger had a total book value of $1,380,000. All assets acquired and liabilities assumed had fair values equal to book values except for a patent (six-year remaining life) that was undervalued on Sellinger’s accounting records by $240,000. On January 1, 2018, Palka acquired an additional 25 percent common stock equity interest in Sellinger Company for $415,000 in cash. On its internal records, Palka uses the equity method to account for its shares of Sellinger.During the two years following the acquisition, Sellinger reported the following net income and dividends:Show Palka’s journal entry to record its January 1, 2018, acquisition of an additional 25 percent ownership of Sellinger Company shares.Prepare a schedule showing Palka’s December 31, 2018, equity…arrow_forward
- On June 30, 2016, Gab Company purchased 25% of the outstanding ordinary shares of IB Co. at a total cost of P2,100,000. The book value of IB Co.’s net assets on acquisition date was P7,200,000. For the following reasons, Gab was willing to pay more than book value for the IB Co. shares: IB Co. has depreciable assets with a current fair value of P180,000 more than their book value. These assets have a remaining useful life of 10 years. IB Co. owns a tract of land with a current fair value of P900,000 more than its carrying amount. All other identifiable tangible and intangible assets of IB Co. have current fair values that are equal to their carrying amounts. IB Co. reported net income of P1,620,000, earned evenly during the current year ended December 31, 2016. Also in the current year, it declared and paid cash dividends of P315,000 to its ordinary shareholders. Market value of IB Co.’s ordinary shares at December 31, 2016 is P9 million. Cabbage Company’s financial year-end is…arrow_forwardOn June 30, 2016, Gab Company purchased 25% of the outstanding ordinary shares of IB Co. at a total cost of P2,100,000. The book value of IB Co.’s net assets on acquisition date was P7,200,000. For the following reasons, Gab was willing to pay more than book value for the IB Co. shares: IB Co. has depreciable assets with a current fair value of P180,000 more than their book value. These assets have a remaining useful life of 10 years. IB Co. owns a tract of land with a current fair value of P900,000 more than its carrying amount. All other identifiable tangible and intangible assets of IB Co. have current fair values that are equal to their carrying amounts. IB Co. reported net income of P1,620,000, earned evenly during the current year ended December 31, 2016. Also in the current year, it declared and paid cash dividends of P315,000 to its ordinary shareholders. Market value of IB Co.’s ordinary shares at December 31, 2016 is P9 million. Cabbage Company’s financial year-end is…arrow_forwardOn May 31, 2011, Armstrong Company paid P3,500,000 to acquire all of the common stock of Hall Corporation, which became a division of Armstrong. Hall reported the following balance sheet at the time of the acquisition: Current assets P900,000 Current liabilities P600,000 Noncurrent assets 2,700,000 Long-term liabilities 500,000 Stockholders’ equity 2,500,000 Total liabilities and Total assets P3,600,000 stockholders’ equity P3,600,000 It was determined at the date of the purchase that the fair value of the identifiable net assets of Hall was P2,800,000. At December 31, 2011, Hall reports the following balance sheet information: Current assets P800,000 Noncurrent assets (including goodwill…arrow_forward
- On January 1, 2016, Cameron Inc. bought 20% of the outstanding common stock of Lake Construction Company for $300 million cash. At the date of acquisition of the stock, Lake’s net assets had a fair value of $900 million. Their book value was $800 million. The difference was attributable to the fair value of Lake’s buildings and its land exceeding book value, each accounting for one-half of the difference. Lake’s net income for the year ended December 31, 2016, was $150 million. During 2016, Lake declared and paid cash dividends of $30 million. The buildings have a remaining life of 10 years. Required: 1. Prepare all appropriate journal entries related to the investment during 2016, assuming Cameron accounts for this investment by the equity method. 2. Determine the amounts to be reported by Cameron: a. As an investment in Cameron’s 2016 balance sheet. b. As investment revenue in the income statement. c. Among investing activities in the statement of cash flows.arrow_forwardOn January 1, 2020, P Company purchased 32,000 shares of the 40,000 outstanding shares of S Company at a price of P1,2000,000 with an excess of P30,000 over the book value of S Company’s net assets. P13,000 of the excess is attributed to an undervalued equipment with a remaining useful life of eight years from the date of acquisition and the rest of the amount is attributed to goodwill. For the year 2020, P Company reported a net income of P750,000 and paid dividends of P180,000. While S Company reported a net income of P240,000 and paid dividends to P Company amounting to P39,000. Goodwill has not impaired in 2020. The retained earnings of P Company at the end of 2020 per books is P1,025,000. P Company uses the cost method to account for its investment in S Company. Non-controlling interest is measured at fair market value.What is the non-controlling interest in net assets?a. 339,875b. 337,925c. 334,525d. 336,475arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning