Sign in

Blog · Finance metrics and formulas · Finance and FP&A teams

Consolidated income statement: a worked example

A consolidated income statement combines entity results and removes transactions inside the group. Follow a complete parent-and-subsidiary example, check the eliminations, and see why changing an internal interest rate does not change group profit.

The short answerA consolidated income statement presents a parent and its consolidated subsidiaries as one economic entity. It adds their revenue, expenses and profit, then removes intercompany transactions and makes other required consolidation adjustments. The result measures business with outside parties, rather than counting sales or interest generated between companies inside the same group.

A consolidated income statement combines a parent and its consolidated subsidiaries, then removes transactions within the group. Adding entity statements is only the first step: the finished statement must show the group's results as a single economic entity.

The short definition is in the consolidation glossary. Here the task is to build and prove a complete statement from supplied entity results and elimination schedules.

Start with the same period and accounting basis

Collect one income-statement export per entity, plus a separate elimination schedule. Each row should identify the entity, period, account, group reporting line, amount, currency and intercompany counterparty when applicable. Keep source account codes so a reviewer can trace a group line back to its ledger.

Confirm the consolidation scope with the controller before adding anything. This example assumes a US parent and its wholly owned US subsidiary, both consolidated for the full year ended December 31, 2026. Both report in USD, use aligned accounting policies and have no acquisition adjustments, discontinued operations or other comprehensive income.

Expenses appear as positive amounts and are subtracted in the profit calculations. Elimination adjustments carry their displayed signs. The SEC's guide to financial statements explains the progression from revenue through operating expenses, interest and income tax to net income.

For the underlying line definitions, use the single-company profit and loss example.

The entity results and the internal transactions

The fictional Hawthorn Industrial Group manufactures and distributes replacement parts. Its parent records sales of $8,000,000, including $1,200,000 of goods sold to its subsidiary. The subsidiary records external sales of $4,000,000.

All transferred goods were sold to outside customers during the year. The subsidiary's cost of goods sold therefore includes the entire $1,200,000 transfer price. There is no opening or closing inventory containing intercompany profit.

The parent also lends the subsidiary $1,000,000 for the full year at 4%, creating $40,000 of intercompany interest. Parent interest expense is entirely external; subsidiary interest expense includes the internal charge and $40,000 of external interest.

Income statement line Parent (USD) Subsidiary (USD) Combined before eliminations (USD)
Revenue 8,000,000 4,000,000 12,000,000
Cost of goods sold 4,800,000 2,900,000 7,700,000
Gross profit 3,200,000 1,100,000 4,300,000
Operating expenses 1,600,000 700,000 2,300,000
Operating income 1,600,000 400,000 2,000,000
Interest income 40,000 0 40,000
Interest expense 100,000 80,000 180,000
Income before tax 1,540,000 320,000 1,860,000
Income tax expense 385,000 80,000 465,000
Net income 1,155,000 240,000 1,395,000

For this illustration, each entity's total tax expense is 25% of pretax income, with no permanent differences or separate tax adjustments. This is an example assumption, not a stated US tax rate. All dollar calculations are exact; no rounding is needed.

Apply the elimination schedule

ASC 810-10-45-1, reproduced with the consolidation guidance here, requires elimination of intra-entity balances and transactions, including sales, purchases and interest. It also requires eliminating intra-entity profit remaining in group assets.

Line Combined (USD) Elimination adjustment (USD) Consolidated (USD)
Revenue 12,000,000 -1,200,000 10,800,000
Cost of goods sold 7,700,000 -1,200,000 6,500,000
Gross profit 4,300,000 0 4,300,000
Operating expenses 2,300,000 0 2,300,000
Operating income 2,000,000 0 2,000,000
Interest income 40,000 -40,000 0
Interest expense 180,000 -40,000 140,000
Income before tax 1,860,000 0 1,860,000
Income tax expense 465,000 0 465,000
Net income 1,395,000 0 1,395,000

Each consolidated input line equals combined amount plus adjustment. Recalculate the subtotals from those adjusted inputs rather than entering them independently.

Internal goods sales disappear from revenue and cost of goods sold together. Internal interest disappears from interest income and expense together. Neither paired elimination changes profit in this example.

Prove the consolidated result

Three checks make the statement reviewable:

  • External revenue: parent external revenue is $8,000,000 minus $1,200,000, or $6,800,000. Add subsidiary external revenue of $4,000,000 to reach $10,800,000.
  • External financing cost: parent external interest of $100,000 plus subsidiary external interest of $40,000 equals $140,000. The separate finance costs guide explains that expense classification.
  • Profit rebuild: $10,800,000 minus $6,500,000 minus $2,300,000 minus $140,000 equals $1,860,000 pretax income. Subtract $465,000 tax to reach $1,395,000 net income.

Also match each intercompany seller amount to its buyer counterpart before eliminating it. A mismatch needs an explanation, such as a credit memo, timing difference or mapping error; an unexplained balancing entry hides the problem.

Variation: change only the internal interest rate

Keep the loan principal and every operating input unchanged, but raise the internal annual rate from 4% to 6%. Internal interest becomes $1,000,000 multiplied by 6%, or $60,000.

Measure Original rate (USD) Changed rate (USD)
Parent interest income 40,000 60,000
Subsidiary total interest expense 80,000 100,000
Interest income eliminated 40,000 60,000
Interest expense eliminated 40,000 60,000
Consolidated external interest expense 140,000 140,000
Consolidated pretax income 1,860,000 1,860,000

Parent pretax income rises to $1,560,000 and subsidiary pretax income falls to $300,000. At the illustrative tax assumption, their taxes become $390,000 and $75,000: still $465,000 combined. Group net income remains $1,395,000 because no outside transaction changed.

Where it goes wrong

  • Unsold transferred inventory: removing internal sales alone leaves internal profit in closing inventory. Obtain the inventory-profit schedule and its tax treatment.
  • Missing income counterparts: eliminating internal interest expense while retaining the parent's interest income overstates group profit.
  • Different periods or policies: a subsidiary's unmatched cutoff or cost classification creates misleading group movements.
  • Ownership percentages applied to revenue: consolidate the applicable entity fully, then address noncontrolling-interest attribution separately.

Cash reconciliation has a different starting point; use the consolidated cash flow statement guide for that job.

Check your entity schedules in Covirage

Bring your entity income statements and controller-approved elimination schedule as a workbook: Covirage maps the columns, and its tools compute and check the supplied entity, adjustment and group figures. The external AI model explains the movements with every figure traced to its rows. Create a free Covirage account and bring a sample of your own export.

See Covirage for finance teams for the reporting context.

Questions people ask

Is a consolidated income statement just the sum of entity statements?

No. Adding the entity statements produces a starting total. Intercompany sales, purchases and interest must then be eliminated, along with profit in assets still held inside the group. Acquisition adjustments and other consolidation entries may also change the result.

Do you include only the parent's ownership percentage of subsidiary revenue?

Once an entity is consolidated, its revenue and expenses generally enter the consolidated statement in full. Any noncontrolling interest affects the attribution of consolidated net income, rather than reducing each revenue or expense line to the parent's ownership percentage.

Why can an elimination reduce revenue without reducing profit?

An intercompany sale that has passed through to an outside customer can require equal reductions to group revenue and cost of goods sold. Those reductions leave gross profit unchanged. Unsold inventory is different because it may still contain internal profit that must be removed.

Which files should a finance team collect before consolidating?

Collect entity trial balances or mapped income statements, an approved consolidation scope, intercompany sales and interest schedules, and supporting elimination entries. Use the same period and reporting currency, with the controller responsible for accounting policies and final adjustments.