Question
Remburn Inc. Inc. purchased 90% of the outstanding voting shares of Stanton Inc. for $90,000 on January 1, 2019. On that date, Stanton Inc. had
Remburn Inc. Inc. purchased 90% of the outstanding voting shares of Stanton Inc. for $90,000 on January 1, 2019. On that date, Stanton Inc. had common shares and retained earnings worth $30,000 and $20,000, respectively. The equipment had a remaining useful life of 10 years from the date of acquisition. Stanton's trademark is estimated to have a remaining life of 5 years from the date of acquisition. Stanton's bonds mature on January 1, 2039. The inventory was sold in the year following the acquisition. Both companies use straight-line amortization, and no salvage value is assumed for assets. Remburn Inc. and Stanton Inc. declared and paid $12,000 and $4,000 in dividends, respectively during the year.
The balance sheets of both companies, as well as Stanton's fair values on the date of acquisition, are shown below:
Remburn Inc. | Stanton Inc. | Stanton Inc. | |
(carrying value) | (carrying value) | (fair value) | |
Cash | $400,000 | $5,000 | $5,000 |
Accounts Receivable | $240,000 | $30,000 | $30,000 |
Inventory | $60,000 | $30,000 | $50,000 |
Investment in Stanton Inc. | $90,000 | ||
Equipment (net) | $160,000 | $25,000 | $20,000 |
Land | $20,000 | $30,000 | |
Trademark | $10,000 | $15,000 | |
Total Assets | $950,000 | $120,000 | |
Current Liabilities | $500,000 | $50,000 | $50,000 |
Bonds Payable | $120,000 | $20,000 | $30,000 |
Common Shares | $200,000 | $30,000 | |
Retained Earnings | $130,000 | $20,000 | |
Total Liabilities and Equity | $950,000 | $120,000 |
The following are the financial statements for both companies for the fiscal year ended December 31, 2019:
Income Statements
Sales | $295,750 | $125,000 |
Dividend income | $3,600 | |
Less: Expenses: | ||
Cost of Goods Sold | $200,000 | $19,000 |
Depreciation | $10,000 | $25,000 |
Interest Expense | $16,000 | $36,000 |
Other Expenses | $5,000 | $28,000 |
Gain on Sale of Land | $- | $(8,000) |
Net Income | $68,350 | $25,000 |
Retained Earnings Statements
Balance, January 1, 2019 | $130,000 | $20,000 |
Net Income | $68,350 | $25,000 |
Dividends | $(12,000) | $(4,000) |
Balance, December 31, 2019 | $186,350 | $41,000 |
Balance Sheets
Remburn Inc. | Stanton Inc. | |
Cash | $190,950 | $156,000 |
Accounts Receivable | $200,000 | $150,000 |
Investment in Stanton Inc. | $90,000 | |
Inventory | $100,000 | $30,000 |
Equipment (net) | $350,000 | $25,000 |
Trademark | $10,000 | |
Total Assets | $930,950 | $371,000 |
Current Liabilities | $424,600 | $280,000 |
Bonds Payable | $120,000 | $20,000 |
Common Shares | $200,000 | $30,000 |
Retained Earnings | $186,350 | $41,000 |
Total Liabilities and Equity | $930,950 | $371,000 |
Both companies use a FIFO system, and Stanton's entire inventory on the date of acquisition was sold during the following year. In 2019, Stanton Inc. borrowed $20,000 in cash from Remburn Inc. interest-free to finance its operations. Remburn uses the Cost Method to account for its investment in Stanton Inc. Moreover, Stanton sold all of its lands during the year for $28,000. Goodwill impairment for 2019 was determined to be $7,000.
Rembern has chosen to value the non-controlling interest in Stanton on the acquisition date at the fair value of the subsidiary's identifiable net assets (identifiable net assets method).
Required: Prepare Remburn's consolidated income statement for the year ended December 31, 2019, and show the allocation of the consolidated net income between the controlling and non-controlling interests.
Step by Step Solution
3.49 Rating (149 Votes )
There are 3 Steps involved in it
Step: 1
Calculation of Fair Value of Net Assets Pa...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