Question: Preparing a consolidated income statementCost method with noncontrolling interest, AAP and upstream and downstream intercompany inventory profits A parent company purchased a 70% controlling interest
Preparing a consolidated income statementCost method with noncontrolling interest, AAP and upstream and downstream intercompany inventory profits A parent company purchased a 70% controlling interest in its subsidiary several years ago. The aggregate fair value of the controlling and noncontrolling interest was $255,000 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 $153,000 and to an unrecorded Trademark valued at $102,000. The building asset is being depreciated over a 10-year period and the Trademark is being amortized over a 6-year period, both on the straight-line basis with no salvage value. During the current year, the parent and subsidiary reported a total of $340,000 of intercompany sales. At the beginning of the current year, there were $59,500 of upstream intercompany profits in the parents inventory. At the end of the current year, there were $42,500 of downstream intercompany profits in the subsidiarys inventory. During the current year, the subsidiary declared and paid $85,000 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 | $10,200,000 | $1,105,000 |
| Cost of goods sold | (5,950,000) | (552,500) |
| Gross profit | 4,250,000 | 552,500 |
| Income (loss) from subsidiary | 59,500 | - |
| Operating expenses | (2,125,000) | (314,500) |
| Net income | $2,184,500 | $238,000 |
a. Starting with the parents current-year pre-consolidation net income of $2,184,500, 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 2,184,500 |
|
| Dividend Income 59,500 |
|
| P% x Net income of subsidiary 166,600 |
|
| P% x AAP amortization 22,610 |
|
| P% of Upstream profit 41,650 |
|
| Downstream profit 42,500 |
|
| Net income attributable to controlling interest 2,268,140 |
|
b. Prepare the consolidated income statement for the current year.
Do not use negative signs with your answers below.
| Consolidated Income Statement | |
|---|---|
| Sales 10,965,000 |
|
| Cost of goods sold |
|
| Gross profit |
|
| Operating expenses |
|
| Net income
|
|
| Net income attributable to noncontrolling interests
|
|
| Net income attributable to the parent 2,268,140
| |
Just need help solving missing numbers for B. I know it involes adding and subtracting what we are given/ waht we found im just not sure which ones.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
