Question
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $459,000 in cash. The subsidiary's stockholders' equity accounts totaled $443,000,
Pitino acquired 90 percent of Brey's outstanding shares on January 1, 2019, in exchange for $459,000 in cash. The subsidiary's stockholders' equity accounts totaled $443,000, and the noncontrolling interest had a fair value of $51,000 on that day. However, a building (with a ten-year remaining life) in Brey's accounting records was undervalued by $39,000. Pitino assigned the rest of the excess fair value over book value to Brey's patented technology (four-year remaining life).
Brey reported net income from its own operations of $77,000 in 2019 and $93,000 in 2020. Brey declared dividends of $25,500 in 2019 and $29,500 in 2020.
Brey sells inventory to Pitino as follows:
Year | Cost to Brey | Transfer Price to Pitino | Inventory Remaining at Year-End (at transfer price) | ||||||
2019 | $ | 82,000 | $ | 180,000 | $ | 38,000 | |||
2020 | 100,000 | 200,000 | 50,500 | ||||||
2021 | 123,750 | 225,000 | 60,000 | ||||||
At December 31, 2021, Pitino owes Brey $29,000 for inventory acquired during the period.
The following separate account balances are for these two companies for December 31, 2021, and the year then ended.
Note: Parentheses indicate a credit balance.
Pitino | Brey | ||||||
Sales revenues | $ | (888,000 | ) | $ | (431,000 | ) | |
Cost of goods sold | 528,000 | 222,000 | |||||
Expenses | 186,700 | 84,000 | |||||
Equity in earnings of Brey | (101,115 | ) | 0 | ||||
Net income | $ | (274,415 | ) | $ | (125,000 | ) | |
Retained earnings, 1/1/21 | $ | (514,000 | ) | $ | (304,000 | ) | |
Net income (above) | (274,415 | ) | (125,000 | ) | |||
Dividends declared | 142,000 | 32,000 | |||||
Retained earnings, 12/31/21 | $ | (646,415 | ) | $ | (397,000 | ) | |
Cash and receivables | $ | 159,000 | $ | 111,000 | |||
Inventory | 320,000 | 201,000 | |||||
Investment in Brey | 592,470 | 0 | |||||
Land, buildings, and equipment (net) | 977,000 | 360,000 | |||||
Total assets | $ | 2,048,470 | $ | 672,000 | |||
Liabilities | $ | (822,055 | ) | $ | (21,000 | ) | |
Common stock | (580,000 | ) | (254,000 | ) | |||
Retained earnings, 12/31/21 | (646,415 | ) | (397,000 | ) | |||
Total liabilities and equity | $ | (2,048,470 | ) | $ | (672,000 | ) | |
Without preparing a worksheet or consolidation entries, determine the consolidation balances for these two companies.
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