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 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 trial balances for Pam and Sun at December 31, 2017, follow (in 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 Required Prepare a combined consolidated income and retained earnings statement for Pam Corporation and Subsidiary for the year ended December 31, 2017.
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 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
|
|
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 |
Required
Prepare a combined consolidated income and retained earnings statement for Pam Corporation and Subsidiary for the year ended December 31, 2017.
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
