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 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
D 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 | ||
Retained earnings | 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 D 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.
Requirement 2
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
D 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 D’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 Accounting
- PLEASE PROVIDE SOLUTIONOn January 1, 2022, Lucas Company acquired 85% of outstanding shares of Luna Corp. The consideration transferred includes cash payment of P2,000,000 and issuance of 50,000 shares with a market price of P45 per share. The book value of Luna Corp.’s identifiable net assets approximate its fair value, except for the following: Merchandise inventory’s fair value is lower than the book balance by 150,000. Equipment-A, with 2 years remaining useful life, costing P300,000 is understated by P50,000. Land with a fair value of P500,000 is recognized in the books amounting to P350,000. The following events happened to Luna Corp. Equipment-A was sold in June 30, 2023 for P320,000. 60% of merchandise inventory were sold in 2022. There is no movement as to the ordinary shares of Luna Corp during the year. The unadjusted trial balance as of December 31, 2022 were as follows: Lucas Company Luna Corp Cash 2,240,000 1,800,000 Trade…arrow_forwardStep Acquisition: Press Company acquires 15 percent of Secretary Company's common stock for P600,000 cash and carries the investment using the cost model. A few months later, Press purchases another 60 percent of Secretary Company's stock for P2,592,000. At that date, Secretary Company reports identifiable assets with a book value of P4,680,000 and a fair value of P6,120,000, and it has liabilities with a book value and fair value of P2,280,000. The fair value of the 25% non-controlling interest in Secretary Company is P1,080,000.Determine the following (at full fair value)GoodwillNon-Controlling Interest (NCI)arrow_forwardHolder Inc acquired 150,000 $1 ordinary shares in Sub Inc on 1 July 20X6 at a cost of $300,000. Sub Inc's reserves at 1 July 20X6 were $36,000 and its issued ordinary share capital was $200,000. The fair value of the non-controlling interest at acquisition was $100,000. At 30 June 20X9 Sub Inc's reserves were $16,000. What is the goodwill arising on consolidation?arrow_forward
- Required information On January 1, 20X2, Power Company acquired 80 percent of Strong Company's outstanding stock for cash. The fair value of the noncontrolling interest was equal to a proportionate share of the book value of Strong Company's net assets at the date of acquisition. Selected balance sheet data at December 31, 20X2 are as follows: Total Assets Liabilities Common Stock Retained Earnings Total Liabilities & Stockholders' Equity Multiple Choice O $35,200 Based on the preceding information, what amount should be reported as noncontrolling interest in net assets in Power Company's December 31, 20X2, consolidated balance sheet? $48,200 $76,800 Power $ 564,000 O $112,800 180,000 150,000 234,000 $ 564,000 Strong $ 216,000 65,000 80,000 96,000 $ 241,000arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forwardPhone Corporation acquired 70 percent of Smart Corporation’s common stock on December 31, 20X4, for $98,000. At that date, the fair value of the noncontrolling interest was $42,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Item Phone Corporation Smart Corporation Cash $ 52,300 $ 39,000 Accounts Receivable 99,000 59,000 Inventory 136,000 92,000 Land 66,000 49,000 Buildings & Equipment 417,000 268,000 Less: Accumulated Depreciation (151,000) (73,000) Investment in Smart Corporation 98,000 Total Assets $ 717,300 $ 434,000 Accounts Payable $ 141,500 $ 27,000 Mortgage Payable 300,800 288,000 Common Stock 72,000 40,000 Retained Earnings 203,000 79,000 Total Liabilities & Stockholders’ Equity $ 717,300 $ 434,000 At the date of the business combination, the book values of Smart’s assets and liabilities approximated fair value except for inventory, which had a fair value of…arrow_forward
- Accounting for Equity Investments Harper purchased 35% of the outstanding shares of Maxwell Company on January 1 of the current year for $64,000 in cash. Maxwell's plant assets with a book value of $131,200 were appraised at $136,000, and Maxwell has an unrecorded patent with a fair value of $4,000. All of the remaining assets and liabilities were appraised at values approximating their book values. Assume that the undervalued plant assets have an estimated remaining useful life of 20 years, and the unrecorded patent has a useful life of 5 years. During the year, Maxwell reported net income of $52,000 and paid cash dividends to shareholders totaling $28,000. Required Prepare the entry to record Harper Company's equity in the earnings of Maxwell Company, including any amortization of the excess of fair value over book value of assets acquired in the financial statement effects template. Note: For each account category, indicate the appropriate account name. Enter "N/A" for any account…arrow_forwardOn January 1, 20X6, Pumpkin Corporation acquired 70 percent of Spice Company's common stock for $210,000 cash. The fair value of the noncontrolling interest at that date was determined to be $90,000. Data from the balance sheets of the two companies included the following amounts as of the date of acquisition: Cash Accounts Receivable Pumpkin $ 50,000 70,000 Spice $ 15,000 25,000 Inventory 30,000 20,000 Land 150,000 80,000 Buildings and Equipment 250,000 200,000 Less: Accumulated Depreciation (70,000) (20,000) Investment in Spice Co. 210,000 Total Assets $690,000 $320,000 Accounts Payable $ 40,000 $ 10,000 Bonds Payable 150,000 40,000 Common Stock 300,000 90,000 200,000 $690,000 180,000 $320,000 Retained Earnings Total Liabilities and Equity At the date of the business combination, the book values of Spice's assets and liabilities approximated fair value except for inventory, which had a fair value of $30,000, and land, which had a fair value of $95,000. Based on the preceding…arrow_forwardOn 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,…arrow_forward
- Equity in Net Income and Noncontrolling Interest in Net Income At the beginning of the current year, Packwild Tours Inc. acquired 60 percent of Snowbird Resorts' common stock for $45 million in cash and stock. The estimated fair value of the noncontrolling interest was $20 million. At the date of acquisition, Snowbird's equity accounts consisted of capital stock of $19 million and a retained earnings deficit of $4 million. Snowbird reports its identifiable net assets at amounts approximating fair value, with these exceptions: land is undervalued by $1.0 million, property (20-year remaining life) is overvalued by $5.0 million, and previously unreported technology with an indefinite life was valued at $10.0 million. For the year following acquisition, Snowbird reports net income of $80,000. Impairment testing reveals $200,000 in impairment on the technology but no impairment of other assets. Packwild reports its investment in Snowbird on its own books using the complete equity method.…arrow_forwardPeace Computer Corporation acquired 75 percent of Symbol Software Company’s stock on January 2, 20X3, by issuing bonds with a par value of $85,250 and a fair value of $102,750 in exchange for the shares. Summarized balance sheet data presented for the companies just before the acquisition follow: Peace Computer Corporation Symbol Software Company Book Value Fair Value Book Value Fair Value Cash $ 216,000 $ 216,000 $ 62,000 $ 62,000 Other Assets 406,000 406,000 137,000 137,000 Total Debits $ 622,000 $ 199,000 Current Liabilities $ 82,000 82,000 $ 62,000 62,000 Common Stock 290,000 62,000 Retained Earnings 250,000 75,000 Total Credits $ 622,000 $ 199,000 Required: Prepare a consolidated balance sheet immediately following the acquisition.arrow_forward1. Matray acquired 16,000 ordinary shares of Petros on 1 April 20X9. On 31 December 20X8Petros’s accounts showed a share premium of $4,000 and retained earnings of $15,000. The fairmarket value of non-controlling interest at acquisition was $7,000.Below are the statements of financial position for the two companies as at 31 December 20X9:Matray PetrosNon-current assets:Property, plant and equipment 39,000 33,000Investment in Petros 50,000Current assets 78,000 40,000Total assets 167,000 73,000Equity and liabilitiesEquityOrdinary shares of: $1 each 100,000: 50c each 10,000Share premium 7,000 4,000Retained earnings 40,000 39,000Current liabilities 20,000 20,000Total equity and liabilities 167,000 73,000Required:Prepare the consolidated statement of financial position of Matray as at 31 December 20X9. Assumeprofits have accrued evenly throughout the yeararrow_forward