Question

Following are several figures reported for Allister and Barone as of December 31, 2015:

Allister Barone
Inventory $50,000 $300,000
Sales 1,000,000 8,00,000
Investment income Not given
Cost of goods sold 500,000 400,000
Operating expenses 230,000 300,000

Allister acquired 90 percent of Barone in January 2020. In allocating the newly acquired subsidiary's fair value at the acquisition date, Allister noted that Barone had developed a customer list worth $66,000 that was unrecorded on its accounting records and had a six-year remaining life. Any remaining excess fair value over Barone's book value was attributed to goodwill. During 2021, Barone sells inventory costing $135,000 to Allister for $190,000. Of this amount, 20 percent remains unsold in Allister's warehouse at year-end.

Determine balances for the following items that would appear on Allister's consolidated financial statements for 2015:

a. Inventory
b. Sales
c. Cost of Goods Sold
d. Operating Expenses
e. Net Income Attributable to Non-controlling Interest

Answer 1

a. $344,500

b. $1,610,000

c. $405,500

d. $530,000

e. $9,550 loss

Step-by-step explanation:

First, Eliminate the Intragroup transactions as follows :

Elimination Journal for the Intragroup Sale :

Sales (Barone) $190,000 (debit)

Cost of Sales (Allister) $190,000 (credit)

Elimination of unrealized profit in closing inventory :

Cost of Sales (Barone) $5,500 (debit)

Inventory (Allister) $5,500 (credit)

Unrealized Profit in Inventory ($190,000 - $135,000) × 10% = $5,500

Then, Consolidate the Financial Statements taking into account the elimination journals

Note : Consolidation is 100% of Parent + 100% of Subsidiary.

Note : A firm that is exercising control (> 50% Voting Rights) is required to prepare Consolidated Financial Statements - IFRS 3.

Consolidated Income Statement

Sales (1,000,000 + 8,00,000 - $190,000) $1,610,000

Cost of Sales ( $500,000 + 400,000 - $190,000 + $5,500) ($715,500)

Gross Profit $894,500

Less Operating Expenses ($230,000 + $300,000) ($530,000)

Net Income $364,500

Consolidated Financial Statement (Extract)

Inventory ($50,000 + $300,000 - $5,500) $344,500

Subsidiary Profit

Net Income Attributable to Non-controlling Interest

Net Income Attributable to Non-controlling Interest = Net Subsidiary Income × % Non Controlling Interest

Net Subsidiary Income - Barone

Sales (800,000 - 190,000) $610,000

Less Cost of Sales ( 400,000 + 5,500) ($405,500)

Gross Profit $204,500

Less Operating Expenses ($300,000)

Net Income/ (loss) ($95,500)

Therefore,

Net Income Attributable to Non-controlling Interest = ($95,500) × 10%

= $9,550 loss