Reference no: EM133123582
Question - Remburn Inc. Inc. purchased 90% of the outstanding voting shares of Stanton Inc. for $90,000 on January 1, 2019. On that date, Stanton Inc. had common shares and retained earnings worth $30,000 and $20,000, respectively. The equipment had a remaining useful life of 10 years from the date of acquisition. Stanton's trademark is estimated to have a remaining life of 5 years from the date of acquisition. Stanton's bonds mature on January 1, 2039. The inventory was sold in the year following the acquisition. Both companies use straight line amortization, and no salvage value is assumed for assets. Remburn Inc. and Stanton Inc. declared and paid $12,000 and $4,000 in dividends, respectively during the year.
The balance sheets of both companies, as well as Stanton's fair values on the date of acquisition are shown below:
|
|
Remburn Inc.
|
Stanton Inc.
|
Stanton Inc.
|
|
|
(carrying value)
|
(carrying value)
|
(fair value)
|
|
Cash
|
$400,000
|
$5,000
|
$5,000
|
|
Accounts Receivable
|
$240,000
|
$30,000
|
$30,000
|
|
Inventory
|
$60,000
|
$30,000
|
$50,000
|
|
Investment in Stanton Inc.
|
$90,000
|
|
|
|
Equipment (net)
|
$160,000
|
$25,000
|
$20,000
|
|
Land
|
|
$20,000
|
$30,000
|
|
Trademark
|
|
$10,000
|
$15,000
|
|
Total Assets
|
$950,000
|
$120,000
|
|
|
Current Liabilities
|
$500,000
|
$50,000
|
$50,000
|
|
Bonds Payable
|
$120,000
|
$20,000
|
$30,000
|
|
Common Shares
|
$200,000
|
$30,000
|
|
|
Retained Earnings
|
$130,000
|
$20,000
|
|
|
Total Liabilities and Equity
|
$950,000
|
$120,000
|
|
The following are the financial statements for both companies for the fiscal year ended December 31, 2019:
Income Statements
|
Sales
|
$295,750
|
$125,000
|
|
Dividend income
|
$3,600
|
|
|
Less: Expenses:
|
|
|
|
Cost of Goods Sold
|
$200,000
|
$19,000
|
|
Depreciation
|
$10,000
|
$25,000
|
|
Interest Expense
|
$16,000
|
$36,000
|
|
Other Expenses
|
$5,000
|
$28,000
|
|
Gain on Sale of Land
|
$-
|
$(8,000)
|
|
Net Income
|
$68,350
|
$25,000
|
Retained Earnings Statements
|
Balance, January 1, 2019
|
$130,000
|
$20,000
|
|
Net Income
|
$68,350
|
$25,000
|
|
Dividends
|
$(12,000)
|
$(4,000)
|
|
Balance, December 31, 2019
|
$186,350
|
$41,000
|
Balance Sheets
|
|
Remburn Inc.
|
Stanton Inc.
|
|
Cash
|
$190,950
|
$156,000
|
|
Accounts Receivable
|
$200,000
|
$150,000
|
|
Investment in Stanton Inc.
|
$90,000
|
|
|
Inventory
|
$100,000
|
$30,000
|
|
Equipment (net)
|
$350,000
|
$25,000
|
|
Trademark
|
|
$10,000
|
|
Total Assets
|
$930,950
|
$371,000
|
|
Current Liabilities
|
$424,600
|
$280,000
|
|
Bonds Payable
|
$120,000
|
$20,000
|
|
Common Shares
|
$200,000
|
$30,000
|
|
Retained Earnings
|
$186,350
|
$41,000
|
|
Total Liabilities and Equity
|
$930,950
|
$371,000
|
Both companies use a FIFO system, and Stanton's entire inventory on the date of acquisition was sold during the following year. During 2019, Stanton Inc. borrowed $20,000 in cash from Remburn Inc. interest free to finance its operations. Remburn uses the Cost Method to account for its investment in Stanton Inc. Moreover, Stanton sold all of its land during the year for $28,000. Goodwill impairment for 2019 was determined to be $7,000.
Remburn has chosen to value the non-controlling interest in Stanton on the acquisition date at the fair value of the subsidiary's identifiable net assets (identifiable net assets method).
Required - Prepare Remburn's consolidated income statement for the year ended December 31, 2019 and show the allocation of the consolidated net income between the controlling and non-controlling interests.