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 | |
| 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
Question Three P Co has owned 75% of the 100,000 shares of S Co since the incorporation of that company. During the year to 31 December 20X2, S Co sold goods costing GHS16,000 to P Co at a price of GHS20,000 and these
goods were still unsold by P Co at the end of the year. Draft statements of financial position of each company at 31 December 20X2 were: Required: Prepare the consolidated statement of financial position of P Co at 31 December
20X2. The fair value of the non-controlling interest at acquisition was GHS25,000.
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
$ 241,000
Purchase at More than Book Value
Ramrod Manufacturing acquired all the assets and liabilities of Stafford Industries on January1
20X2, in exchange for 4,000 shares of Ramrod's $20 par value common stock. Balance sheet data
for both companies just before the merger are given as follows:
Stafford Industries
Ramrod Manufacturing
Book Value
Fair Value
Fair Value
Balance Sheet Items
Book Value
$ 30,000
60,000
160,000
30,000
350,000
$ 30,000
60,000
100,000
40,000
400,000
(150,000)
$ 480,000
$ 10,000
150,000
$ 70,000
100,000
200,000
50,000
600,000
(250,000)
$770,000
70,000
100,000
375,000
80,000
540,000
Cash
Accounts Receivable
Inventory
Land
Buildings & Equipment
Less: Accumulated Depreciation
}
$630,000
$ 10,000
145,000
Total Assets
$1,165,000
Accounts Payable
Bonds Payable
Common Stock:
$ 50,000
300,000
$ 50,000
310,000
200,000
$20 par value
$5 par value
Additional Paid-In Capital
Retained Earnings
100,000
20,000
40,000
180,000
$770,000
200,000
$ 480,000
Total Liabilities & Equities
%$4…
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
- SUBSEQUENT TO DATE OF ACQUISITION CHAPTER 3: CONSOLIDATION- 21. Patriotism Company purchased 70% of Strength Company on January 2, 2022 for P420,000. At that date Strength had inventory and plant assets with market values greater than book values in the amount of P50,000 and P90,000, respectively. The inventory and plant assets were assigned to have a remaining life of six months and five years, respectively. Strength Company has 2022 income and dividends of P160,000 and P60,000, respectively and 2023 income and dividends of P210,000 and P80,000, respectively. The balance of non-controlling interest account on December 31. 180,000 NU beg (420K 787. x30%.) 2023 must be: a. P223,200 b. P276,000 P169,200 с. d. P136,800 22. Jenny Company acquired 80% of the equity share capital of Smitharrow_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_forwardPLEASE 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_forward
- Step 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_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_forwardEquity 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_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_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
- Phone 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_forwardAxel Corporation acquires 100% of the stock of Wheal Company on December 31, Year 4. The following information pertains to Wheal Company on the date of acquisition: CASE 5-1 Accounting Entries for Consolidation of Intercorporate Book Value Fair Value Investments $ 40,000 60,000 50,000 Property, plant, and equipment (net).... 100,000 $ 40,000 55,000 75,000 200,000 30,000 Cash Accounts receivable. Inventory.. Secret formula (patent)... Total assets.. $250,000 $400,000 $ 30,000 $ 30,000 22,000 Accounts payable Accrued employee pensions. Long-term debt .. Capital stock.. Other contributed capital Retained earnings... 20,000 40,000 100,000 25,000 38,000 35,000 Total liabilities and equity. $250,000 $ 90,000 Axel Corporation issues $110,000 par value ($350,000 market value on December 31, Year 4) of its own stock to the shareholders of Wheal Company to consummate the transaction, and Wheal Company becomes a wholly owned, consolidated subsidiary of Axel Corporation. Required: a. Prepare…arrow_forwardX Corp. Acquired 100% of common stock of Y Corp. X Corp. assumed acquisition expenses as follows (amounts in $)(2.5 marks) Legal fees 50,000 Accounting fees 30,000 Travel expenses 10,000 Legal fees (stock issue) 20,000 Accounting fees (stock) 15,000 SEC filing fees (stock) 10,000 Prior to the acquisition date, $90,000 have been paid and capitalized to a deferred charges account on the balance sheet. The remaining $45,000 has not been paid or accrued. Required: Prepare the journal entry to record the acquisition expenses. Answerarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning
Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning