Concept explainers
a
Consolidated statement of cash flow: consolidated entities, as with individual companies, must present a statement of cash flow when they issue a complete set of financial statements. A consolidated statement of cash flows is similar to a statement of cash flows prepared for an individual corporate entity and is prepared in same manner. Consolidated statement of cash flow is prepared after consolidated financial statement. Consolidated cash flow statement is prepared form the information in the three consolidated statements, when an indirect approach is used consolidated net income must be adjusted for all items that affect consolidated net income and the cash of consolidated entity effectively.
Requirement 1
preparation of worksheet to develop consolidated cash flows for 20X3 using direct method
a
Answer to Problem 10.21P
Consolidated cash flows working paper shows balance of $1,894,000
Explanation of Solution
T Corporation and A corporation
Consolidated cash flow work paper
Year ended December 31, 20X4
Balance $ 1/1/X4 | Debit | Credit | Balance $ 12/31/X4 | |
Cash | 83,000 | 98,000 | 181,000 | |
210,000 | 35,000 | 175,00 | ||
Inventory | 320,000 | (c ) 50,000 | 370,000 | |
Land | 190,000 | (d)30,000 | 160,000 | |
Building and equipment | 850,000 | (e) 130,000 | 980,000 | |
40,000 | (g) 12,000 | 28,000 | ||
Total Assets | 1,693,000 | 1,894,000 | ||
Accumulated | 280,000 | (f) 45,000 | 325,000 | |
Accounts payable | 52,000 | (c) 22,000 | 74,000 | |
Interest payable | 45,000 | (h)15,000 | 30,000 | |
Bonds payable | 400,000 | (i )100,000 | 500,000 | |
Bond premium | 18,000 | (h) 2,000 | 16,000 | |
Common stock | 300,000 | 300,000 | ||
Additional paid-in capital | 70,000 | 70,000 | ||
488,000 | (j) 25,000 | (k) 72,000 | 535,000 | |
Non-controlling interest | 40,000 | (l) 3,000 | (k) 7,000 | 44,000 |
Liability and equity | 1,693,000 | 323,000 | 323,000 | 1,894,000 |
Cash flow from operations: | ||
Cash received from customers | (b)635,000 | |
Cash paid to suppliers | (c )403,000 | |
Cash paid for interest on bonds payable | (h) 86,000 | |
Cash flows from investing activities: | ||
Sale of land | (d ) 10,000 | |
Purchase of buildings and equipment | (e ) 130,000 | |
Cash flows from financing activities: | ||
Sale of bonds | (i)100,000 | |
Dividends paid: | ||
To T’s shareholders | (j)25,000 | |
To Non-controlling shareholders | (l)3,000 | |
Increase in cash | 98,000 | |
745,000 | 745,000 |
Explanation of work paper entries
- Increase in cash
- Payment received from customers
- Payments to supplier
- Sale of land
- Purchase of building and equipment
- Depreciation charges
- Goodwill impairment loss 20X4
- Payment of interest
- Sale of bonds
- T’s dividends $25,000
- Consolidated net income $79,000
- A’s dividends $15,000 x .20
b
Consolidated statement of cash flow: consolidated entities, as with individual companies, must present a statement of cash flow when they issue a complete set of financial statements. A consolidated statement of cash flows is similar to a statement of cash flows prepared for an individual corporate entity and is prepared in same manner. Consolidated statement of cash flow is prepared after consolidated financial statement. Consolidated cash flow statement is prepared form the information in the three consolidated statements, when an indirect approach is used consolidated net income must be adjusted for all items that affect consolidated net income and the cash of consolidated entity effectively.
Requirement 2
preparation of consolidated statement of cash flows for 20X4
b
Answer to Problem 10.21P
Net increase in cash as per consolidated cash flows statement $98,000
Explanation of Solution
T Corporation and A corporation
Consolidated cash flow statement
Year ended December 31, 20X4
Amount $ | Amount $ | |
Cash flow from operating activities: | ||
Cash received from customers | 635,000 | |
Less: Cash payments to suppliers | (403,000) | |
Cash payments for interest | (86,000) | (489,000) |
Net cash from operating activities | 146,000 | |
Cash flows from investing activities | ||
Sale of land | 10,000 | |
Purchase of buildings and equipment’s | (130,000) | |
Net cash used in investing activities | (120,000) | |
Cash flows from financing activities: | ||
Sale of bonds | 100,000 | |
Dividends to parent company shareholders | (25,000) | |
Dividends to non-controlling shareholders | (3,000) | |
Net cash provided by financing activities | 72,000 | |
Net increase in cash | 98,000 | |
Cash balance at the beginning of year | 83,000 | |
Cash balance at the end of year | 181,000 |
Want to see more full solutions like this?
Chapter 10 Solutions
LOOSE-LEAF ADVANCED FINANCIAL ACCOUNTING
- Preparing Net Cash Flows from Operating Activities-Direct Method Colassard Industries has the following data available for preparation of its statement of cash flows: Required: Prepare the cash flows from operating activities section of the statement of cash flows using the direct method.arrow_forwardStatement of cash flowsindirect method The comparative balance sheet of Coulson, Inc. at December 31, 20Y2 and 20Y1, is as follows: The noncurrent asset, noncurrent liability, and stockholders equity accounts for 20Y2 are as follows: Instructions Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities.arrow_forwardStatement of cash flowsindirect method The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: The noncurrent asset, noncurrent liability, and stockholders equity accounts for 20Y2 are as follows: Instructions Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities.arrow_forward
- (Appendix 21.1) Operating Cash Flows Refer to the information for Lamberson Company in P21-6. Required: 1. Using the direct method, prepare the operating activities section of the 2019 statement of cash flows for Lamberson. 2. (Optional). If you completed P21-6 earlier, prepare the remaining portion of the statement of cash flows. (A separate schedule reconciling net income to cash provided by operating activities is not necessary.)arrow_forwardPreparing Net Cash Flows from Operating Activities-Direct Method Refer to the information for Granville Manufacturing Company. Required: Prepare the cash flows from operating activities section of the statement of cash flows using the direct method.arrow_forwardPreparing a Statement of Cash Flows Monon Cable Television Company reported the following financial statements for 20l9: Required: 1. Prepare a statement of cash flows using the indirect method to compute net cash flow from operating activities. 2. CONCEPTUAL CONNECTION Explain what has been responsible for the decrease in cash.arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningSurvey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage Learning
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College Pub