Baxter Inc. owns 90 percent of Wisconsin Inc. and 20 percent of Cleveland Company. Wisconsin, in turn, holds 60 percent of Cleveland's outstanding stock.
No excess amortization resulted from these acquisitions.
During the current year, Cleveland sold a variety of inventory items to Wisconsin for $40,000 although the original cost was $30,000. Of this total, Wisconsin stll held $12,000 in inventory (at transfer price) at year-end.
During this same period, Wisconsin sold merchandise to Baxter for $100,000 although the original cost was only $70,000. At year-end, $40,000 of these goods (at the transfer price) was still on hand.
The initial value method was used to record each of these investments.
None of the companies holds any other investments.
Using the following seperate income statements, determine the figures thet would appear on a consoldated income statement:
Baxter Wisconsin Cleveland
Sales $(1,000,000) $(450,000) $(280,000)
Cost of goods sold 70,000 280,000 190,000
Expenses 110,000 60,000 30,000
Dividend income:
Wisconsin (36,000) 0 0
Cleveland (4,000) (12,000) 0
Net income $260,000 $122,000 $60,000
Consolidated Income Statement:
Sales
Cost of goods sold
Expenses
Dividend income
Non-controlling interests in subsidiaries' income
Controlling interest in consolidated net income