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
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 Depreciation | 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
ADVANCED FINANCIAL ACCOUNTING IA
- Explain the difference between the two methods used to prepare the operating section of the statement of cash flows. How do the results of these two approaches compare?arrow_forwardProvide the missing piece of information for the following statement of cash flows puzzle.arrow_forwardPreparing 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_forward
- What categories of activities are reported on the statement of cash flows? Does it matter in what order these sections are presented?arrow_forwardhow to prepare a statement of cash flows in the formats required under FSB 1 and IAS 7 respectively.arrow_forwardRequirements: Prepare the Statement of Cash Flows in Direct and Indirect Methodarrow_forward
- Under IAS7 operating cash flows can be shown using either the Direct Method or Indirect Method. Distinguish between the Direct Method and the Indirect Method indicating the advantages and disadvantages of both methods. What are the main headings under which Cash Flow Statements are presented according to IAS 7.arrow_forwardClassifying items on the indirect statement of cash flows The statement of cash flows categorizes like transactions for optimal reporting. Identify each item as a(n): • Operating activity—addition to net income (O+) or subtraction from net income (O–) • Investing activity—cash inflow (I+) or cash outflow (I–) • Financing activity—cash inflow (F+) or cash outflow (F–) • Non-cash investing and financing activity (NIF) • Activity that is not used to prepare the indirect statement of cash flows (N) The indirect method is used to report cash flows from operating activities. a. Loss on sale of land. b. Acquisition of equipment by issuance of note payable. c. Payment of long-term debt. d. Acquisition of building by issuance of common stock. e. Increase in Salaries Payable. f. Decrease in Merchandise Inventory. g. Increase in Prepaid Expenses. h. Decrease in Accrued Liabilities. i. Cash sale of land. j. Issuance of long-term note payable to borrow cash. k. Depreciation Expense. l. Purchase of…arrow_forwardWhen using the spreadsheet for the statement of cash flows indirect method entries made on the spreadsheet are ?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 LearningManagerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning
- Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College