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.
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
P Corporation and S 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 P’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
- P’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.
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
P Corporation and S 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 For Advanced Financial Accounting
- Statement 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_forwardRoberts Company provided the following partial comparative balance sheets and the income statement for 20X2. Required: Compute operating cash flows using the indirect method.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
- 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_forwardThe 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_forwardClassification of Cash Flows Patel Company reported the following items in its statement of cash flows presented using the indirect method. a. Issuance of common stock b. Cash paid for interest c. Sold equipment for cash d. Receipt of cash dividend on investment e. Repayment of principal on long-term debt f. Loss on disposal of equipment. Required: Indicate whether each item should be classified as a cash flow from operating activities, a cash flow from investing activities, a cash flow from financing activities. Use the following information for Cornerstone Exercises 11-16 and 11-17: A review of the balance sheet of Peterson Inc. revealed the following changes in the account balances: a. Increase in long-term investment b Increase in accounts receivable c. Increase in common stock d. Increase in long-term debt e. Decrease in accounts payable f. Decrease in supplies inventory g. Increase in prepaid insurance h. Decrease in retained earningsarrow_forward
- COMPUTE CASH PROVIDED BY OPERATING ACTIVITIES Powell Companys condensed income statement for the year ended December 31, 20-2, was as follows: Additional information obtained from Powells comparative balance sheet and auxiliary records as of December 31, 20-2 and 20-1, was as follows: Depreciation expense for 20-2, included in operating expenses on the income statement, was 29,000. REQUIRED Prepare a partial statement of cash flows reporting cash provided by operating activities for the year ended December 31, 20-2.arrow_forwardThe 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_forwardCOMPUTE CASH PROVIDED BY OPERATING ACTIVITIES Horn Companys condensed income statement for the year ended December 31, 20-2, was as follows: Additional information obtained from Horns comparative balance sheet and auxiliary records as of December 31, 20-2 and 20-1, was as follows: Depreciation expense for 20-2, included in operating expenses on the income statement, was 32,000. REQUIRED Prepare a partial statement of cash flows reporting cash provided by operating activities for the year ended December 31, 20-2.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
- Financial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning