Question
A Corp. owns 80% of B Corp. The Consolidated Financial Statements of A Corp. for 2018 and 2019 are shown below: A Corp. Consolidated Balance
A Corp. owns 80% of B Corp. The Consolidated Financial Statements of A Corp. for 2018 and 2019 are shown below:
A Corp.
Consolidated Balance Sheet, December 31, 2019
2019 | 2018 | |
Cash | $180,000 | $40,000 |
Accounts Receivable | $300,000 | $100,000 |
Inventory | $400,000 | $100,000 |
Land | $160,000 | $200,000 |
Plant and Equipment | $1,650,000 | $1,170,000 |
Accumulated Depreciation | ($800,000) | ($770,000) |
Goodwill | $60,000 | $60,000 |
Total Assets | $1,950,000 | $900,000 |
Accounts Payable | $326,000 | $40,000 |
Accrued Liabilities | $350,000 | $140,000 |
Bonds Payable | $400,000 | $100,000 |
Less Bond Discount | ($40,000) | ($50,000) |
Non-Controlling Interest | $214,000 | $200,000 |
Common Shares | $350,000 | $350,000 |
Retained Earnings | $350,000 | $120,000 |
Total Liabilities and Equity | $1,950,000 | $900,000 |
A Corp.
Consolidated Income Statement, For the year ended December 31, 2019
Sales | $500,000 | |
Cost of aales | $115,000 | |
Depreciation | $30,000 | |
Interest expense | $50,000 | |
Gain on land sale | ($10,000) | |
($185,000) | ||
Net income | $315,000 | |
Attributable to: | ||
Shareholders of Parent | $300,000 | |
Non-Controlling Interest | $15,000 | |
Other Information:
A purchased its interest in B on January 1, 2015 for $360,000 when the company's net assets were valued at $300,000. The acquisition differential was allocated equally between goodwill and equipment, which was estimated to have a remaining useful life of ten years from the acquisition date.
B reported a net income of $75,000 and paid dividends of $5,000 during 2019.
A issued $300,000 in bonds during the year. A reported an equity method net Income of $300,000 and paid $70,000 in dividends to its shareholders.
Required:
Prepare a Consolidated Statement of Cash Flows for A Corp. for 2019.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started