Question
A Company owns 75% of B Company and 40% of C Company. B Company owns 40% of C Company. The following information was assembled at
A Company owns 75% of B Company and 40% of C Company. B Company owns 40% of C Company. The following information was assembled at December 31, Year 7.
A Company | B Company | C Company | ||||||
Cash | $ | 118,900 | $ | 50,400 | $ | 21,100 | ||
Accounts receivable | 222,000 | 122,000 | 55,000 | |||||
Inventory | 299,000 | 228,000 | 69,000 | |||||
Investment in C | 65,790 | 92,040 | — | |||||
Investment in B | 907,830 | — | — | |||||
Property, plant, and equipment | 2,800,000 | 2,100,000 | 220,000 | |||||
Accumulated depreciation | (1,010,000) | (582,000) | (99,000) | |||||
$ | 3,403,520 | $ | 2,010,440 | $ | 266,100 | |||
Accounts payable | $ | 118,000 | $ | 99,000 | $ | 5,000 | ||
Bonds payable | 800,000 | 700,000 | — | |||||
Preferred shares | - | 50,000 | — | |||||
Common shares | 1,200,000 | 400,000 | 200,000 | |||||
Retained earnings, January 1 | 1,214,720 | 695,440 | 30,100 | |||||
Net income | 129,800 | 66,000 | 31,000 | |||||
Dividends | (59,000) | — | — | |||||
$ | 3,403,520 | $ | 2,010,440 | $ | 266,100 | |||
Additional Information
- A Company purchased its 40% interest in C Company on January 1, Year 4. On that date, the negative acquisition differential of $37,500 on the 40% investment was allocated to equipment with an estimated useful life of 10 years.
- A Company purchased its 75% of B Company’s common shares on January 1, Year 6. On that date, the 100% implied acquisition differential was allocated $40,000 to buildings with an estimated useful life of 20 years, and $88,000 to patents to be amortized over eight years. The preferred shares of B Company are non-cumulative.
- On January 1, Year 6, B Company's accumulated depreciation was $450,000.
- On January 1, Year 7, B Company purchased its 40% interest in C Company for $92,040. The carrying amount of C Company’s identifiable net assets approximated fair value on this date and C Company's accumulated depreciation was $68,900.
- The inventory of B Company contains a profit of $6,800 on merchandise purchased from A Company. The inventory of A Company contains a profit of $6,300 on merchandise purchased from C Company.
- On December 31, Year 7, A Company owes $31,000 to C Company and B Company owes $3,500 to A Company.
- Both A Company and B Company use the equity method to account for their investments but have made no equity method adjustments in Year 7.
- An income tax rate of 40% is used for consolidation purposes.
Required:
(a) Calculate non-controlling interest’s share of consolidated net income for Year 7. (Round your intermediate computations to nearest whole dollar value. Omit $ sign in your response.)
Non-controlling interest’s share of consolidated net income $
(b) Prepare a consolidated statement of retained earnings for Year 7. (Round your intermediate computations to nearest whole dollar value. Input all values as positive numbers. Omit $ sign in your response.)
A Company | |
Consolidated Retained Earnings Statement | |
For the Year Ended December 31, Year 7 | |
Balance Jan. 1 | $ |
Net income | |
Less: Dividends | |
Balance Dec. 31 | $ |
(c) Prepare a consolidated balance sheet as at December 31, Year 7. (Amounts to be deducted should be indicated by a minus sign. Round your intermediate computations to nearest whole dollar value.)
Step by Step Solution
3.47 Rating (150 Votes )
There are 3 Steps involved in it
Step: 1
Profit of B 66000 Share of Profit from Cas above 13900 Share of Profit of A 75 59925 Depreciation adjustment 9250 Parent A 50675 NCI25 16892 NonContro...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started