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 20X3using direct method.
a
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 | |
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 | |||
Accumulated | 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
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
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: | ||
Depreciation 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?
Chapter 10 Solutions
ADVANCED FINANCIAL ACCT.(LL)-W/CONNECT
- 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
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning