Chapter 9 9-13
Copyright © 2015 Pearson Education, Inc.
Solution E9-13
1 Treasury stock approach
Investment in Sat balance December 31, 20 11
Investment balance December 31, 20 10 $245,700
Add: Income from Sat 26,900
Less: Dividends received from Sat (70% x $30,000) (21,000)
Add: Dividends paid to Sat 6,000
Investment in Sat December 31, 2011 $257,600
Supporting computations
Computation of income from Sat:
Sat’s separate income $ 50,000
Add: Sat’s dividend income from Pu g 6,000
Sat’s net income 56,000
Pug’s ownership interest 70%
Pug’s equity in Sat’s income 39,200
Less: Dividends paid to Sat ($60,000 10%) (6,000)
Less: Excess amortization ($9,000 x 70%) (6,300)
Income from Sat $ 26,900
2 Conventional approach
Pug’s net income and consolidated net income
P = ($120,000 + .7S) - $6,300
S = $50,000 + .1P
P = $120,000 + .7($50,000 + .1P) - $6,300
P = $120,000 + $35,000 + .07P - $6,300
.93P = $148,700
P = $159,892
S = $50,000 + .1($159, 892)
S = $65,989
Pug’s net income and con trolling share
($159,892 90%) $143,903
Noncontrolling interest share ($65,989 30%) 19,797
Total income $163,700
Income from Sat
Controlling Share of Consolidated net income $143,903
Less: Pug’s separate income 120,000
Income from Sat $ 23,903
Or alternatively,
($65,989 70%) - ($159,892 10%) - $6,300 excess $ 23,903
Investment in Sat December 31, 20 11
Investment in Sat December 31, 20 10 $245,700
Add: Income from Sat 23,903
Less: Dividends from Sat (21,000)
Investment in Sat December 31, 20 11 $248,603