In: Accounting
On January 1, 2018, Pine Company owns 40 percent (132,000 shares) of Seacrest, Inc., which it purchased several years ago for $726,000. Since the date of acquisition, the equity method has been properly applied, and the carrying amount of the investment account as of January 1, 2018, is $943,800. Excess patent cost amortization of $39,600 is still being recognized each year. During 2018, Seacrest reports net income of $894,000 and a $396,000 other comprehensive loss, both incurred uniformly throughout the year. No dividends were declared during the year. Pine sold 26,400 shares of Seacrest on August 1, 2018, for $237,989 in cash. However, Pine retains the ability to significantly influence the investee. During the last quarter of 2017, Pine sold $73,000 in inventory (which it had originally purchased for only $43,800) to Seacrest. At the end of that fiscal year, Seacrest's inventory retained $9,800 (at sales price) of this merchandise, which was subsequently sold in the first quarter of 2018. On Pine's financial statements for the year ended December 31, 2018, what income effects would be reported from its ownership in Seacrest? (Do not round intermediate calculations. Round your answers to the nearest whole dollar.)
Equity Income............
Other comprehensive loss.........
Gain of sale on investment..........
Part 1
Equity Income in Seacrest, Inc.
Investee income accrual—operations |
||
$894,000 × 40% × 7/12 year |
208600 |
|
$894,000 × 32% × 5/12 year |
119200 |
327800 |
Amortization |
||
$39600 × 7/12 year |
23100 |
|
After 20 percent of stock is sold (26400 ÷ 132000 shares): $39600 × 80% × 5/12 year |
13200 |
(36300) |
Recognition of unrealized gross profit |
||
Remaining inventory—12/31/17 |
9800 |
|
Gross profit percentage on original sale($(73000-43800) ÷ $73,000) |
40% |
|
Gross profit remaining in inventory |
3920 |
|
Ownership percentage |
40% |
|
Intra-entity gross profit recognized in 2018 |
1568 |
|
Equity income in Seacrest, Inc |
$293068 |
Part 2
Other comprehensive loss—Seacrest, Inc.
1/1/18 to 8/1/18 ($396,000 × 40% × 7/12 year) |
92400 |
|
8/1/18 to 12/31/18 ($396,000 × 32% × 5/12 year) |
5280 |
(97680) |
Part 3
Gain on Sale of Investment in Seacrest, Inc.
Book value—investment in Seacrest, Inc.—1/1/18 |
943800 |
Investee income accrual—1/1/18 – 8/1/18 |
208600 |
Investee other comprehensive loss 1/1/18 – 8/1/18 |
(92400) |
Amortization—1/1/18 – 8/1/18 |
(23100) |
Recognition of deferred profit |
1568 |
Investment in Seacrest book value 8/1/18 |
1038468 |
Percentage of investment sold (26400 ÷ 13200 shares) |
20% |
Book value of shares being sold |
207694 |
Proceeds from sale of shares |
237989 |
Gain on sale of 26400 shares of Seacrest |
$30295 |