Question
On April 1 st . Year 2017, X Company purchased 80% of the Y Company for $1,000,000. At that date the common shares of Y
On April 1st. Year 2017, X Company purchased 80% of the Y Company for $1,000,000.
At that date the common shares of Y was $450,000 and retained earnings $ 525,000
At this date the book values and fair values of the assets and liabilities of the Y Company were equal to their fair values except for the following items.
Book ValueFair Value
Plant and equipment.60,000..80,000
Accounts receivable...40,000.50,000
Inventories.. 80,00045,000
Accounts payable.. 50,00055,000
The plant and equipment had a remaining useful life of 10 years.
Goodwill testing resulted in impairment in goodwill in 2019 of $60,000 and $35,000 in 2020.
The financial statements for the two companies for the year ended December 31, 2020 were as follows:-
Assets:-
Cash$ 12,000..$ 25,000
Accounts receivable. 200,000.230,000
Inventories.. 185,000.. 250,000
Capital assets, net.1,445,000... 840,000
Investment in the Y Company1,000,000.
TOTAL ASSETS$ 2,842,000....$1,345,000
Liabilities & Owners Equity:-
Accounts payable.$ 240,000..$ 130,000
Other liabilities. 320,000. 65,000
Common Shares 1,200,000. . 450,000
Retained Earnings1,082,000. 700,000
TOTAL LIABILITIES & OWNERS EQUITY.$ 2,842,000.$1,345,000
Sales$2,900,000 $ 955,000
Dividends 64,000
Cost of goods sold 1,500,000 545,000
Gross Margin.. 1,464,000. 410,000
Amortization Expense 245,000. . 90,000
Other expenses. 130,000 . 30,000
Dividends.. 400,000 80,000
Income Taxes 185,000.. 21,000
NET INCOME AFTER TAXES.$ 504,000..$189,000
Additional Information:-
- On September 1st. 2018, Y purchased a machine from X for $52,000. The machine had a net book value of $40,000 and an estimated useful life of 8 years at the time of the sale to Y.
- The 2020 opening inventories of X contained $50,000 of merchandise purchased from Y during 2019. Y had recorded a profit of $20,000 on these sales.
- During 2020, Y sales to X totaled $24,000. These sales were made at a 20% mark up on cost.
- During 2020, X sales to Y totaled $50,000. Ys ending inventories in 2020 contained $30,000 of merchandise purchase from X. X charges Y a 10% mark up on sales.
- Both companies use a 40% tax rate.
Required_
- Calculate consolidated net income for the year ending December 31st 2020
- What is the net income attributable to non-controlling interest
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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