Question
ProForm acquired 70 percent of ClipRite on June 30, 2017, for $770,000 in cash. Based on ClipRite's acquisition-date fair value, an unrecorded intangible of $450,000
ProForm acquired 70 percent of ClipRite on June 30, 2017, for $770,000 in cash. Based on ClipRite's acquisition-date fair value, an unrecorded intangible of $450,000 was recognized and is being amortized at the rate of $12,000 per year. No goodwill was recognized in the acquisition. The noncontrolling interest fair value was assessed at $330,000 at the acquisition date. The 2018 financial statements are as follows:
ProForm | ClipRite | ||||||
Sales | $ | (820,000 | ) | $ | (640,000 | ) | |
Cost of goods sold | 545,000 | 410,000 | |||||
Operating expenses | 120,000 | 110,000 | |||||
Dividend income | (49,000 | ) | 0 | ||||
Net income | $ | (204,000 | ) | $ | (120,000 | ) | |
Retained earnings, 1/1/18 | $ | (1,100,000 | ) | $ | (870,000 | ) | |
Net income | (204,000 | ) | (120,000 | ) | |||
Dividends declared | 120,000 | 70,000 | |||||
Retained earnings, 12/31/18 | $ | (1,184,000 | ) | $ | (920,000 | ) | |
Cash and receivables | $ | 420,000 | $ | 320,000 | |||
Inventory | 310,000 | 720,000 | |||||
Investment in ClipRite | 770,000 | 0 | |||||
Fixed assets | 1,200,000 | 700,000 | |||||
Accumulated depreciation | (400,000 | ) | (300,000 | ) | |||
Totals | $ | 2,300,000 | $ | 1,440,000 | |||
Liabilities | $ | (816,000 | ) | $ | (220,000 | ) | |
Common stock | (300,000 | ) | (300,000 | ) | |||
Retained earnings, 12/31/18 | (1,184,000 | ) | (920,000 | ) | |||
Totals | $ | (2,300,000 | ) | $ | (1,440,000 | ) | |
ClipRite sold ProForm inventory costing $71,000 during the last six months of 2017 for $110,000. At year-end, 30 percent remained. ClipRite sells ProForm inventory costing $210,000 during 2018 for $270,000. At year-end, 10 percent is left. With these facts, determine the consolidated balances for the following:
Sales
Cost of Goods Sold
Operating Expenses
Dividend Income
Net income contributed to noncontrolling interest
Inventory
Noncontrolling interest in subsidiary 12/31/18
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