Question
On June 30, 2021, Plaster, Inc., paid $980,000 for 80 percent of Stucco Company's outstanding stock. Plaster assessed the acquisition-date fair value of the 20
On June 30, 2021, Plaster, Inc., paid $980,000 for 80 percent of Stucco Company's outstanding stock. Plaster assessed the acquisition-date fair value of the 20 percent noncontrolling interest at $245,000. At acquisition date, Stucco reported the following book values for its assets and liabilities:
Cash | $ | 64,000 | |
Accounts receivable | 135,800 | ||
Inventory | 217,400 | ||
Land | 69,800 | ||
Buildings | 187,800 | ||
Equipment | 321,600 | ||
Accounts payable | (37,400 | ) | |
(Parentheses indicate credit balances.)
On June 30, Plaster allocated the excess acquisition-date fair value over book value to Stucco's assets as follows:
Equipment (3-year remaining life) | $ | 79,800 |
Database (10-year remaining life) | 186,200 | |
At the end of 2021, the following comparative (2020 and 2021) balance sheets and consolidated income statement were available:
Plaster, Inc. December 31, 2020 | Consolidated December 31, 2021 | |||||||
Cash | $ | 45,400 | $ | 256,400 | ||||
Accounts receivable (net) | 382,000 | 512,500 | ||||||
Inventory | 438,200 | 759,900 | ||||||
Land | 316,800 | 386,600 | ||||||
Buildings (net) | 258,600 | 396,400 | ||||||
Equipment (net) | 1,900,000 | 2,153,500 | ||||||
Database | 0 | 176,890 | ||||||
Total assets | $ | 3,341,000 | $ | 4,642,190 | ||||
Accounts payable | $ | 84,800 | $ | 113,400 | ||||
Long-term liabilities | 424,000 | 1,334,680 | ||||||
Common stock | 1,908,000 | 1,908,000 | ||||||
Noncontrolling interest | 0 | 270,700 | ||||||
Retained earnings | 924,200 | 1,015,410 | ||||||
Total liabilities and equities | $ | 3,341,000 | $ | 4,642,190 | ||||
PLASTER, INC., AND SUBSIDIARY STUCCO COMPANY Consolidated Income Statement For the Year Ended December 31, 2021 | |||||||||
Revenues | $ | 1,287,800 | |||||||
Cost of goods sold | $ | 779,900 | |||||||
Depreciation | 197,900 | ||||||||
Database amortization | 9,310 | ||||||||
Interest and other expenses | 10,500 | 997,610 | |||||||
Consolidated net income | $ | 290,190 | |||||||
Additional Information for 2021
- On December 1, Stucco paid a $46,400 dividend. During the year, Plaster paid $164,000 in dividends.
- During the year, Plaster issued $910,680 in long-term debt at par.
- Plaster reported no asset purchases or dispositions other than the acquisition of Stucco.
Prepare a 2021 consolidated statement of cash flows for Plaster and Stucco. Use the indirect method of reporting cash flows from operating activities. (Negative amounts and amounts to be deducted should be indicated by a minus sign.)
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