Question

In: Accounting

Exercise 1 (LO 1, 2) Gross profit: separate firms versus consolidated. Sorel is an 80%-owned subsidiary...

Exercise 1 (LO 1, 2) Gross profit: separate firms versus consolidated. Sorel is an 80%-owned subsidiary of Pattern Company. The two affiliates had the following separate income statements for 2015 and 2016.

Sorel Company Pattern Company
2015 2016 2015 2016
Sales Revenue 250,000 350,000 500,000 540,000
Cost of Good Sold 150,000 210,000 310,000 360,000
Gross Profit 100,000 140,000 190,000 180,000
Expenses 45,000 66,000 120,000 125,000
Net Income 55,000 74,000 70,000 55,000

Sorel sells at the same gross profit percentage to all customers. During 2015, Sorel sold goods Pattern for the first time in the amount of $120,000. $30,000 of these sales remained in Pattern's ending inventory. During 2016, sales to Pattern by Sorel were $150,000, of which $25,000 sales were still in Pattern's December 31, 2016, inventory.

Prepare consolidated income statements including the distribution of income to the controlling and noncontrolling interest for 2015 and 2016.

Solutions

Expert Solution

Gross profit % of Sorel in 2015= GP/revenue*100

                                                     = 100000/250000*100

                                                          =40%on sales price

Gross profit % in 2016= 140000/350000*100

                                                = 40% on sales

Unrealised profit on unsold stock 2015=30000*40/100

=12000

Unrealised profit for 2016=25000*40/100

                                                   =10000

Consolidated income statement:

             2,015          2,016
Sales          750,000     890,000
less: intercompany sale       (120,000) (150,000)
net sales          630,000     740,000
COGS(exclude cost of intercompany sale)          388,000     480,000
Unrealised profit            12,000        10,000
Gross profit          230,000     250,000
Expenses          165,000     191,000
Net income            65,000        59,000

Note: in consolidated FS intercompany sale and COGS are excluded.

Sales=250000+500000-120000 = 630000

COGS=150000+310000-60%of120000=388000

(same for 2016)

#individual income of Sorel:(2015)

Net income=55000- share of minority in unrealised profit(12000*20/100)

=55000-2400

=52600

#52600 will be distributed in 80% to controllig and 20% to minority

individual income of Sorel:(2016)

Net income=74000-minority share in unrealised profit(10000*20/100)

=74000-2000 = 72000

72000$distributed in80:20ratio


Related Solutions

Separate income statements of quail corp and its 80% owned subsidiary, Savannah corp, for 2016 are...
Separate income statements of quail corp and its 80% owned subsidiary, Savannah corp, for 2016 are as follows: Quail Savannah sales rev 800,000 300,000 gain on equipment 35,000 cost of sales (400000) (160000) other expenses (265000) (60000) separate incomes 135000 115000 addiitonal information: 1. quail acquired its 80% interest in savannah corporation when the book values were equal to the fair values. 2. the gain on equipment relates to eqiupment with a book value of 85000 and a 7yr remaining...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (760,000 ) $ (540,000 ) $ (1,300,000 ) Cost of goods sold 420,000 320,000 740,000 Operating expenses 120,000 66,000 215,000 Equity in earnings of Rio Grande (104,000 ) Individual company net income $ (324,000 ) $ (154,000 ) Consolidated net income $ (345,000 )...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (739,000 ) $ (526,000 ) $ (1,265,000 ) Cost of goods sold 413,000 313,000 726,000 Operating expenses 114,000 83,000 235,000 Equity in earnings of Rio Grande (70,000 ) Individual company net income $ (282,000 ) $ (130,000 ) Consolidated net income $ (304,000 )...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:BurksForemanRevenues$(422,000)$(322,000)Expenses373,000236,000Gain on sale of equipment0(26,000)Equity earnings of subsidiary(63,000)0Net income$(112,000)$(112,000)Outstanding common shares60,00033,000Additional InformationAmortization expense resulting from Foreman’s excess acquisition-date fair value is $36,000 per year.Burks has convertible preferred stock outstanding. Each of these 6,000 shares is paid a dividend of $4 per year. Each share can be converted into four shares of common stock.Stock warrants to buy 14,000 shares of Foreman are also outstanding. For $10,...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (420,000 ) $ (320,000 ) Expenses 344,000 235,000 Gain on sale of equipment 0 (25,000 ) Equity earnings of subsidiary (62,000 ) 0 Net income $ (138,000 ) $ (110,000 ) Outstanding common shares 60,000 30,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $35,000 per year. Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (448,000 ) $ (348,000 ) Expenses 273,000 249,000 Gain on sale of equipment 0 (39,000 ) Equity earnings of subsidiary (73,000 ) 0 Net income $ (248,000 ) $ (138,000 ) Outstanding common shares 60,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $49,000 per year. Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (438,000 ) $ (338,000 ) Expenses 270,000 244,000 Gain on sale of equipment 0 (34,000 ) Equity earnings of subsidiary (68,000 ) 0 Net income $ (236,000 ) $ (128,000 ) Outstanding common shares 65,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $41,000 per year. Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (400,000 ) $ (328,000 ) Expenses 220,000 239,000 Gain on sale of equipment 0 (29,000 ) Equity earnings of subsidiary (66,000 ) 0 Net income $ (246,000 ) $ (118,000 ) Outstanding common shares 70,000 36,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $34,000 per year. Burks has convertible preferred stock outstanding. Each of these...
Integration Exercise 2 Different Costs for Different Purposes, Cost-Volume-Profit-Relationships [LO 1-1, LO 1-2, LO 1-3, LO...
Integration Exercise 2 Different Costs for Different Purposes, Cost-Volume-Profit-Relationships [LO 1-1, LO 1-2, LO 1-3, LO 1-4, LO 1-5, LO 1-6, LO 5-1, LO 5-3, LO 5-5, LO 5-7, LO 5-8] Hixson Company manufactures and sells one product for $34 per unit. The company maintains no beginning or ending inventories and its relevant range of production is 20,000 units to 30,000 units. When Hixson produces and sells 25,000 units, its unit costs are as follows: Amount Per Unit Direct materials...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole (credit balances indicated by parentheses). Austin Rio Grande Consolidated Revenues $ (738,000 ) $ (538,000 ) $ (1,276,000 ) Cost of goods sold 438,000 262,000 700,000 Operating expenses 138,000 108,000 271,000 Equity in earnings of Rio Grande (114,400 ) Individual company net income $ (276,400 ) $ (168,000 ) Consolidated net...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT