Question
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $378,000 in cash. The subsidiary's stockholders' equity accounts totaled $362,000
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2016, in exchange for $378,000 in cash. The subsidiary's stockholders' equity accounts totaled $362,000 and the noncontrolling interest had a fair value of $42,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $21,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (five-year remaining life).
Brey reported net income from its own operations of $68,000 in 2016 and $84,000 in 2017. Brey declared dividends of $21,000 in 2016 and $25,000 in 2017.
Year | Cost to Brey | Transfer Price to Pitino | Inventory Remaining at Year-End (at transfer price) | ||||||
2016 | $ | 73,000 | $ | 135,000 | $ | 29,000 | |||
2017 | 93,000 | 155,000 | 41,500 | ||||||
2018 | 108,000 | 180,000 | 55,000 |
At December 31, 2018, Pitino owes Brey $20,000 for inventory acquired during the period.
The following separate account balances are for these two companies for December 31, 2018, and the year then ended.
Note: Parentheses indicate a credit balance.
Pitino | Brey | ||||||
Sales revenues | $ | (870,000 | ) | $ | (386,000 | ) | |
Cost of goods sold | 519,000 | 213,000 | |||||
Expenses | 185,800 | 66,000 | |||||
Equity in earnings of Brey | (82,890 | ) | 0 | ||||
Net income | $ | (248,090 | ) | $ | (107,000 | ) | |
Retained earnings, 1/1/18 | $ | (496,000 | ) | $ | (286,000 | ) | |
Net income (above) | (248,090 | ) | (107,000 | ) | |||
Dividends declared | 133,000 | 23,000 | |||||
Retained earnings, 12/31/18 | $ | (611,090 | ) | $ | (370,000 | ) | |
Cash and receivables | $ | 150,000 | $ | 102,000 | |||
Inventory | 275,000 | 156,000 | |||||
Investment in Brey | 503,550 | 0 | |||||
Land, buildings, and equipment (net) | 968,000 | 332,000 | |||||
Total assets | $ | 1,896,550 | $ | 590,000 | |||
Liabilities | $ | (750,460 | ) | $ | (38,000 | ) | |
Common stock | (535,000 | ) | (182,000 | ) | |||
Retained earnings, 12/31/18 | (611,090 | ) | (370,000 | ) | |||
Total liabilities and equity | $ | (1,896,550 | ) | $ | (590,000 | ) | |
a. What was the annual amortization resulting from the acquisition-date fair-value allocations? b. Were the intra-entity transfers upstream or downstream? c. What intra-entity gross profit in inventory existed as of January 1, 2018? d. What intra-entity gross profit in inventory existed as of December 31, 2018 |
e.What amounts make up the $82,890 Equity Earnings of Brey account balance for 2018?
Brey's Reported Net Income | |
Excess Fair Value Amortization | |
Realized Gross Profits | |
Deferred Gross Profits | |
Adjusted Subsidiary Net Income | |
Ownership % | |
Equity in earnings of Brey | |
F.What is the net income attributable to the noncontrolling interest for 2018?
G.What amounts make up the $503,550 Investment in Brey account balance as of December 31, 2018?
H.Prepare the 2018 worksheet entry to eliminate the subsidiary's beginning owners' equity balances.
I. Without preparing a worksheet or consolidation entries, determine the consolidation balances for these two companies
Sales Revenue | |
Cost of Goods Sold | |
Expenses | |
Equity in Earnings of Brey | |
Nonconsolidating interest inconsolidated Net Income | |
Consolidated NI to Parent | |
Retained Earnings, 1/1 | |
Dividends Declared | |
Retained Earnings, 12/31 | |
Cash and Receivables | |
Inventory | |
Interest In Brey | |
Land, Buildings, and equiptment | |
Patend Technology | |
Total Assets | |
Liabilities | |
Noncontrolling Interest in Brey, 12/31 | |
Common Stock | |
Retained Earnings 12/31 | |
Total Liabilities and Stockholders equity |
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