On January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $6,000,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff’s stockholders’ equity was $2,500,000 including retained earnings of $1,700,000. Persoff pursued the acquisition, in part, to utilize Sea Cliff’s technology and computer software. These items had fair values that differed from their values on Sea Cliff’s books as follows: Asset Book Value Fair Value RemainingUseful Life Patented technology $ 140,000 $ 2,240,000 7 years Computer software 60,000 1,260,000 12 years Sea Cliff’s remaining identifiable assets and liabilities had acquisition-date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff reported the following income and dividends: Net Income Dividends 2016 $ 900,000 $ 150,000 2017 940,000 150,000 2018 975,000 150,000 December 31, 2018, financial statements for each company appear below. Parentheses indicate credit balances. Dividends declared were paid in the same period. Persoff Sea Cliff Income Statement Revenues $ (2,720,000 ) $ (2,250,000 ) Cost of goods sold 1,350,000 870,000 Depreciation expense 275,000 380,000 Amortization expense 370,000 25,000 Equity earnings in Sea Cliff (575,000 ) 0 Net income $ (1,300,000 ) $ (975,000 ) Statement of Retained Earnings Retained earnings 1/1 $ (7,470,000 ) $ (3,240,000 ) Net income (above) (1,300,000 ) (975,000 ) Dividends declared 600,000 150,000 Retained earnings 12/31 $ (8,170,000 ) $ (4,065,000 ) Balance Sheet Current assets $ 490,000 $ 375,000 Investment in Sea Cliff 7,165,000 0 Computer software 300,000 45,000 Patented technology 800,000 80,000 Goodwill 100,000 0 Equipment 1,835,000 4,500,000 Total assets $ 10,690,000 $ 5,000,000 Liabilities $ (520,000 ) $ (135,000 ) Common stock (2,000,000 ) (800,000 ) Retained earnings 12/31 (8,170,000 ) (4,065,000 ) Total liabilities and equity $ (10,690,000 ) $ (5,000,000 ) Note: Parentheses indicate a credit balance. Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2018.
On January 3, 2016, Persoff Corporation acquired all of the outstanding voting stock of Sea Cliff, Inc. in exchange for $6,000,000 in cash. Persoff elected to exercise control over Sea Cliff as a wholly owned subsidiary with an independent accounting system. Both companies have December 31 fiscal year-ends. At the acquisition date, Sea Cliff’s
Persoff pursued the acquisition, in part, to utilize Sea Cliff’s technology and computer software. These items had fair values that differed from their values on Sea Cliff’s books as follows:
Asset | Book Value | Fair Value | Remaining Useful Life |
||
Patented technology | $ | 140,000 | $ | 2,240,000 | 7 years |
Computer software | 60,000 | 1,260,000 | 12 years | ||
Sea Cliff’s remaining identifiable assets and liabilities had acquisition-date book values that closely approximated fair values. Since acquisition, no assets have been impaired. During the next three years, Sea Cliff reported the following income and dividends:
Net Income | Dividends | |||
2016 | $ | 900,000 | $ | 150,000 |
2017 | 940,000 | 150,000 | ||
2018 | 975,000 | 150,000 | ||
December 31, 2018, financial statements for each company appear below. Parentheses indicate credit balances. Dividends declared were paid in the same period.
Persoff | Sea Cliff | |||||||
Income Statement | ||||||||
Revenues | $ | (2,720,000 | ) | $ | (2,250,000 | ) | ||
Cost of goods sold | 1,350,000 | 870,000 | ||||||
275,000 | 380,000 | |||||||
Amortization expense | 370,000 | 25,000 | ||||||
Equity earnings in Sea Cliff | (575,000 | ) | 0 | |||||
Net income | $ | (1,300,000 | ) | $ | (975,000 | ) | ||
Statement of Retained Earnings | ||||||||
Retained earnings 1/1 | $ | (7,470,000 | ) | $ | (3,240,000 | ) | ||
Net income (above) | (1,300,000 | ) | (975,000 | ) | ||||
Dividends declared | 600,000 | 150,000 | ||||||
Retained earnings 12/31 | $ | (8,170,000 | ) | $ | (4,065,000 | ) | ||
Current assets | $ | 490,000 | $ | 375,000 | ||||
Investment in Sea Cliff | 7,165,000 | 0 | ||||||
Computer software | 300,000 | 45,000 | ||||||
Patented technology | 800,000 | 80,000 | ||||||
100,000 | 0 | |||||||
Equipment | 1,835,000 | 4,500,000 | ||||||
Total assets | $ | 10,690,000 | $ | 5,000,000 | ||||
Liabilities | $ | (520,000 | ) | $ | (135,000 | ) | ||
Common stock | (2,000,000 | ) | (800,000 | ) | ||||
Retained earnings 12/31 | (8,170,000 | ) | (4,065,000 | ) | ||||
Total liabilities and equity | $ | (10,690,000 | ) | $ | (5,000,000 | ) | ||
Note: Parentheses indicate a credit balance.
Determine Persoff's Equity earnings in Sea Cliff's balance for the year ended December 31, 2018.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images