P 5-1 Consolidated income and retained earnings (upstream sales, noncontrolling interest) Pam Corporation acquired its 90 percent interest in Sun Corporation at its book value of $3,600,000 on January 1, 2016, when Sun had capital stock of $3,000,000 and retained earnings of $1,000,000 The December 31, 2016 and 2017, inventories of Pam included merchandise acquired from Su of $300,000 and $400,000, respectively. Sun realizes a gross profit of 40 percent on all merchandis sold. During 2016 and 2017, sales by Sun to Pam were $600,000 and $800,000, respectively. Summary adjusted trial balances for Pam and Sun at December 31, 2017, follow (in thousands): Pam Sun Cash $ 1,000 $ 200 2,000 500 Receivables net Inventories 2,400 1,000 Plant assets net 2,500 4,800 Investment in Sun-90% 4,356 Cost of sales 8,000 3,900 3,400 1,600 Other expenses Dividends 1,000 500 $24,656 $ 12,500 Pam Sun $1,500 $ 900 Accounts payable Other liabilities 600 600 5,000 3,000 3,692 1,500 Capital stock, $10 par Retained earnings Sales Income from Sun 13,000 6,500 864 $24,656 $12,500 REQUIRED: Prepare a combined consolidated income and retained earnings statement for Pam Corporation and Subsidiary for the year ended December 31, 2017.
Pam Corporation acquired its 90 percent interest in Sun Corporation at its book value of $3,600,000
on January 1, 2016, when Sun had capital stock of $3,000,000 and
The December 31, 2016 and 2017, inventories of Pam included merchandise acquired from Sun
of $300,000 and $400,000, respectively. Sun realizes a gross profit of 40 percent on all merchandise
sold. During 2016 and 2017, sales by Sun to Pam were $600,000 and $800,000, respectively.
Summary adjusted
thousands): Pam Sun
Cash $ 1,000 $ 200
Receivables—net 2,000 500
Inventories 2,400 1,000
Plant assets—net 2,500 4,800
Investment in Sun—90% 4,356 —
Cost of sales 8,000 3,900
Other expenses 3,400 1,600
Dividends 1,000 500
$24,656 $ 12,500
Pam Sun
Accounts payable $ 1,500 $ 900
Other liabilities 600 600
Capital stock, $10 par 5,000 3,000
Retained earnings 3,692 1,500
Sales 13,000 6,500
Income from Sun 864 —
$24,656 $12,500
Step by step
Solved in 2 steps with 2 images