b1 2

Preparing a consolidated income statementCost method with noncontrolling interest, AAP and upstream and downstream intercompany inventory profits A parent company purchased a 60% controlling interest in its subsidiary several years ago. The aggregate fair value of the controlling and noncontrolling interest was $140,000 in excess of the subsidiarys Stockholders Equity on the acquisition date. This excess was assigned to a building that was estimated to be undervalued by $90,000 and to an unrecorded Trademark valued at $50,000. The building asset is being depreciated over a 10-year period and the Trademark is being amortized over a 5-year period, both on the straight-line basis with no salvage value. During the current year, the parent and subsidiary reported a total of $250,000 of intercompany sales. At the beginning of the current year, there were $25,000 of upstream intercompany profits in the parents inventory. At the end of the current year, there were $20,000 of downstream intercompany profits in the subsidiarys inventory. During the current year, the subsidiary declared and paid $45,000 of dividends. The parent company uses the cost method of pre-consolidation investment bookkeeping. Each company reports the following income statement for the current year:

	Parent	Subsidiary
Income statement:
Sales	$5,000,000	$500,000
Cost of goods sold	(3,400,000)	(300,000)
Gross profit	1,600,000	200,000
Income (loss) from subsidiary	27,000	-
Operating expenses	(900,000)	(135,000)
Net income	$727,000	$65,000

a. Starting with the parents current-year pre-consolidation net income of $727,000, compute the amount of current-year net income attributable to the parent that will be reported in the consolidated financial statements.

Do not use negative signs with your answers below.

Reconciliation of Cost to Equity Method
Parent's pre-consolidation net income	Answer
Dividend Income	Answer
P% x Net income of subsidiary	Answer
P% x AAP amortization	Answer
P% of Upstream profit	Answer
Downstream profit	Answer
Net income attributable to controlling interest	Answer

b. Prepare the consolidated income statement for the current year.

Do not use negative signs with your answers below.

Consolidated Income Statement
Sales	Answer
Cost of goods sold	Answer
Gross profit	Answer
Operating expenses	Answer
AnswerNet income attributable to noncontrolling interestsNet income attributable to the parentNet income	Answer
AnswerNet income attributable to noncontrolling interestsNet income attributable to the parentNet income	Answer
AnswerNet income attributable to noncontrolling interestsNet income attributable to the parentNet income	Answer