Advanced Financial Accounting
12th Edition
ISBN: 9781259916977
Author: Christensen, Theodore E., COTTRELL, David M., Budd, Cassy
Publisher: Mcgraw-hill Education,
expand_more
expand_more
format_list_bulleted
Concept explainers
Question
Chapter 10, Problem 10.25P
a
To determine
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
preparation of worksheet to develop consolidated cash flows for 20X3using direct method.
a
Expert Solution
Answer to Problem 10.25P
Consolidated cash flows working paper shows balance of $1,025,000 and decrease in cash is $30,200.
Explanation of Solution
P Corporation and SCorporation
Consolidated cash flow work paper
Year ended December 31, 20X3
| Balance $ 1/1/X3 | Debit | Credit | Balance $ 12/31/X3 | |
| Cash | 92,000 | (a) 30,200 | 61,800 | |
| Accounts receivable | 135,000 | (b) 15,000 | 120,000 | |
| Inventory | 140,000 | (c) 59,000 | 199,000 | |
| Land | 75,000 | (d) 5,000 | 80,000 | |
| Building and equipment | 400,000 | (e) 100,000 | ||
| (f) 40,000 | 540,000 | |||
| Patients | 30,000 | (g) 5,000 | 25,000 | |
| 872,000 | 1,025,800 | |||
| 210,000 | (h) 40,000 | 250,000 | ||
| Accounts payable | 114,200 | (i) 19,200 | 95,000 | |
| Bonds payable | 90,000 | (j) 100,000 | 190,000 | |
| Common stock | 100,000 | 100,000 | ||
| 273,000 | (k) 50,000 | (l) 79,400 | 302,400 | |
| Non-controlling interest | 84,800 | (m) 8,000 | (l) 11,600 | 88,400 |
| 872,000 | 281,200 | 281,200 | 1,025,800 |
| Amount $ | Amount $ | |
| Cash flows from operating activities: | ||
| Consolidated net income | (l) 91,000 | |
| Amortization expenses | (g) 5,000 | |
| Depreciation expenses | (h) 40,000 | |
| Decrease in accounts receivable | (b) 15,000 | |
| Increase in inventory | (c) 59,000 | |
| Decrease in accounts payable | (i) 19,200 | |
| Cash flows from investing activities: | ||
| Purchase of land | (d) 5,000 | |
| Acquisition of buildings and equipment from bond issue | (e) 100,000 | |
| Purchase of buildings and equipment’s | (f) 40,000 | |
| Cash flows from financing activities: | ||
| Dividends paid to P corporation shareholders | (k) 50,000 | |
| Dividends paid to non-controlling shareholders | (m) 8,000 | |
| Issue of bonds for buildings and equipment’s | (j) 100,000 | |
| Decrease in cash | (a) 30,200 | |
| 281,200 | 281,200 |
Explanation of work paper entries
- Decrease in cash
- Payment received from customers
- Increase in inventory
- purchase of land
- purchase of equipment
- purchase of equipment
- Impairment of patients
- Depreciation charges
- Decrease in accounts payable
- Issue of bonds
- Dividends to parent shareholders
- Controlling interest
- Dividends to non-controlling shareholders
b
To determine
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 20X3 using direct method
b
Expert Solution
Answer to Problem 10.25P
Decrease in cash for 20X3 as per consolidated statement of cash flows is $30,200
Explanation of Solution
P Corporation and S Corporation
Consolidated cash flow statement
Year ended December 31, 20X3
| Amount $ | Amount $ | |
| Cash flows from operating activities: | ||
| Consolidated net income | 91,000 | |
| Adjustment of non-cash expenses: | ||
| 40,000 | ||
| Amortization expenses | 5,000 | |
| Total adjustment non-cash expenses | 45,000 | |
| Adjustment of operating assets and liabilities: | ||
| Decrease in accounts receivable | 15,000 | |
| Increase in inventory | (59,000) | |
| Decrease in accounts payable | (19,200) | |
| Total adjustment | (63,200) | |
| Net cash from operating activities | 72,800 | |
| Cash flows from investing activities: | ||
| Purchase of land | (5,000) | |
| Purchase of buildings and equipment’s | (40,000) | |
| Net cash used in investing activities | (45,000) | |
| Cash flows from financing activities: | ||
| Dividends paid to P’s shareholders | (50,000) | |
| Dividends paid to non-controlling shareholders | (8,000) | |
| Net cash from financing activities | (58,000) | |
| Net | (30,200) | |
| Cash balance at the beginning of the year | 92,000 | |
| Cash balance at the end of the year | 61,800 | |
| Supplemental schedule of non-cash investing and financing activities: | ||
| Issuance of bonds to purchase equipment | 100,000 |
Want to see more full solutions like this?
Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Compute for the consolidated expenses to be reported for the year.
On January 1, ABC Acquired 60 percent of the outstanding voting stock of XYZ for P301,500 cash consideration. The remaining 40 percent of XYZ had an acquisition date fair value of P138,500. On January 1, XYZ possessed equipment (5-year life) that was undervalued on its books P25,000.XYZ also had developed several secret formulas that ABC assessed at P50,000. Theses formulas, although not recorded on XYZ's financial records, were estimated to have a 20-year future life. ABC also determined that the inventory of XYZ is overvalued by P10,000. 80% of these inventories remain unsold by the end of the year. As of December 31, the financial statements appeared as follows:
Date of Acquisition Consolidation Eliminating Entries, Bargain Purchase Peregrine Company acquired 80 percent of Sparrow Company’s common stock for $20,000,000 in cash; fees paid to an outside firm to estimate the earning power of Sparrow and the fair values of its properties amounted to $2,500,000. Sparrow’s equity consisted of $3,000,000 in capital stock, $25,000,000 in retained earnings, $1,500,000 in accumulated other comprehensive loss, and $500,000 in treasury stock. Book values of Sparrow’s identifiable assets and liabilities approximated their fair values except as noted below: Book value Fair value Land $1,000,000 $300,000 Other plant assets, net 6,000,000 4,000,000 Identifiable intangible assets -- 3,000,000 Assume that the fair values above have been carefully evaluated for accuracy. The fair value of the noncontrolling interest is estimated to be $4,000,000 at the date of acquisition. Required a. Calculate the gain on acquisition and prepare Peregrine’s acquisition entry.…
On December 31, 20X8, Parkway Corporation acquired 80 percent of Street Company's common stock for $104,000 cash. The fair value of the noncontrolling interest at that date was determined to be $26,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition:
Parkway Corporation
Street Company
Cash
$ 90,000
$ 20,000
Accounts Receivable
80,000
35,000
Inventory
100,000
40,000
Land
40,000
60,000
Buildings and Equipment
300,000
100,000
Less: Accumulated Depreciation
(100,000)
(40,000)
Investment in Street Company
104,000
Total Assets
$ 614,000
$ 215,000
Accounts Payable
120,000
30,000
Mortgage Payable
200,000
100,000
Common Stock
50,000
25,000
Retained Earnings
244,000
60,000
Total Liabilities and Equity
$ 614,000
$ 215,000
On that date, the book values of Street's assets and liabilities approximated fair value except for inventory, which had a fair value of $45,000, and buildings and equipment,…
Chapter 10 Solutions
Advanced Financial Accounting
Ch. 10 - Prob. 10.1QCh. 10 - Why are dividend payments to noncontrolling...Ch. 10 - Prob. 10.3QCh. 10 - Why are changes in inventory balances not shown in...Ch. 10 - Prob. 10.5QCh. 10 - How is an increase in inventory included in the...Ch. 10 - What portion of the sales of an acquired company...Ch. 10 - Prob. 10.8QCh. 10 - Prob. 10.9QCh. 10 - Prob. 10.10Q
Ch. 10 - Prob. 10.11QCh. 10 - Prob. 10.12QCh. 10 - Prob. 10.13QCh. 10 - Prob. 10.14QCh. 10 - How do interperiod income tax allocation...Ch. 10 - How does the use of interperiod tax allocation...Ch. 10 - Prob. 10.17QCh. 10 - Prob. 10.18QCh. 10 - Prob. 10.19QCh. 10 - When a subsidiary’s convertible bond is treated as...Ch. 10 - Prob. 10.21QCh. 10 - What effect does the presence of a noncontrolling...Ch. 10 - Prob. 10.3CCh. 10 - Consolidated Cash Flows Analysis The consolidated...Ch. 10 - Prob. 10.1ECh. 10 - Prob. 10.2ECh. 10 - Prob. 10.3ECh. 10 - Prob. 10.4ECh. 10 - Prob. 10.5ECh. 10 - Direct Method Cash Flow Statement Using the data...Ch. 10 - Prob. 10.7ECh. 10 - Prob. 10.8ECh. 10 - Prob. 10.9ECh. 10 - Prob. 10.10ECh. 10 - Prob. 10.11ECh. 10 - Prob. 10.12ECh. 10 - Prob. 10.13ECh. 10 - Prob. 10.14ECh. 10 - Effect of Convertible Bonds on Earnings per Share...Ch. 10 - Effect of Convertible Preferred Stock on Earnings...Ch. 10 - Prob. 10.17PCh. 10 - Prob. 10.18PCh. 10 - Preparing a Statement of Cash Flows—Direct Method...Ch. 10 - Prob. 10.20PCh. 10 - Prob. 10.21PCh. 10 - Prob. 10.22PCh. 10 - Prob. 10.23PCh. 10 - Prob. 10.24PCh. 10 - Prob. 10.25PCh. 10 - Prob. 10.26PCh. 10 - Prob. 10.27PCh. 10 - Prob. 10.28PCh. 10 - Prob. 10.29PCh. 10 - Prob. 10.30PCh. 10 - Prob. 10.31PCh. 10 - Prob. 10.32PCh. 10 - Prob. 10.33P
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Spartan Inc. acquired 15% (90,000 shs) of the outstanding common stock of Buckeye Inc. on January 1, 20B for $2,160,000 (price was $84,000 over net book value - all related to Spartan’s share of undervalued equipment with a remaining life of 12 years; depreciation is st-line). Buckeye reported net income of $1,460,000 and declared and paid $902,000 of cash dividends during 20B. Fair value of the Buckeye shares was $26/share at year end. Required: (a) Prepare the journal entries for Spartan Inc. for 20B (include the acquisition entry), assuming that Spartan cannot exercise significant influence over Buckeye. The securities are correctly accounted for using the fair value method (trading portfolio). (b) Assume now that Spartan acquires an additional 10% of Buckeye for $1,440,000 (total share is now 25%) and can exercise significant influence over Buckeye (equity method is required). The total purchase price of the 25% share ($3,600,000) was $140,000 over the book value of Buckeye’s…arrow_forwardPar Company acquires 100% of the common stock of Sub Company for an agreedupon price of $900,000. The book value of the net assets is $700,000, which includes $50,000 of subsidiary cash equivalents. Existing fixed assets have fair values greater than their recorded book values. How will this transaction affect the cash flow statement of the consolidated firm in the period of the purchase, if:a. Par Company pays $900,000 cash to purchase the stock?b. Par Company pays $500,000 cash and signs 5-year notes for $400,000? All Sub Company shareholders receive notes.c. Par Company exchanges only common stock with the shareholders of Sub Company?arrow_forwardRequired information Skip to question [The following information applies to the questions displayed below.] As a long-term investment, Painters' Equipment Company purchased 20% of AMC Supplies Incorporated's 530,000 shares for $610,000 at the beginning of the fiscal year of both companies. On the purchase date, the fair value and book value of AMC’s net assets were equal. During the year, AMC earned net income of $380,000 and distributed cash dividends of 30 cents per share. At year-end, the fair value of the shares is $648,000. 2. Assume significant influence was acquired. Prepare the appropriate journal entries from the purchase through the end of the year. Note: If no entry is required for a transaction/event, select "No journal entry required" in the first account field.arrow_forward
- Subsea Co will sell machinery (which was carried in its books at cost of $120,000 less accumulated depreciation $80,000) to Paron Co for $100,000. The machinery had a remaining useful life of 3 years on the date of the intercompany sale. What is the consolidated journal entry as at Dec 20x0 for: (a) If Paron Co acquires all the shares of Subsea Co (b) if Paron Co acquires 70% of the shares of Subsea Coarrow_forwardProblems 10, 11, and 12 relate to the following:On January 1, 2016, Phoenix Co. acquired 100 percent of the outstanding voting shares of Sedona Inc., for $600,000 cash. At January 1, 2016, Sedona’s net assets had a total carrying amount of $420,000. Equipment (eight-year remaining life) was undervalued on Sedona’s financial records by $80,000. Any remaining excess fair over book value was attributed to a customer list developed by Sedona (four-year remaining life), but not recorded on its books. Phoenix applies the equity method to account for its investment in Sedona. Each year since the acquisition, Sedona has declared a $20,000 dividend. Sedona recorded net income of $70,000 in 2016 and $80,000 in 2017.Selected account balances from the two companies’ individual records were as follows:What is consolidated net income for Phoenix and Sedona for 2018?a. $148,000b. $203,000c. $228,000d. $238,000arrow_forwardProblems 7 and 8 relate to the following: On January 1, 2016, Pride Corporation purchased 90 percent of the outstanding voting shares of Star, Inc., for $540,000 cash. The acquisition-date fair value of the noncontrolling interest was $60,000. At January 1, 2016, Star’s net assets had a total carrying amount of $420,000. Equipment (eight-year remaining life) was undervalued on Star’s financial records by $80,000. Any remaining excess fair value over book value was attributed to a customer list developed by Star (four-year remaining life), but not recorded on its books. Star recorded net income of $70,000 in 2016 and $80,000 in 2017. Each year since the acquisition, Star has declared a $20,000 dividend. At January 1, 2018, Pride’s retained earnings show a $250,000 balance. Selected account balances for the two companies from their separate operations were as follows Assuming that Pride, in its internal records, accounts for its investment in Star using the equity method, what amount of…arrow_forward
arrow_back_ios
arrow_forward_ios
Recommended textbooks for you
Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning