Question
Consolidated Cash Flow Statement of Pineda Corporation and its subsidiary Swamy Corporation as of December 2019 and 2020: Assets 2020 2019 Net Change Incr. (Decr.)
Consolidated Cash Flow Statement of Pineda Corporation and its subsidiary Swamy Corporation as of December 2019 and 2020:
Assets | 2020 | 2019 | Net Change Incr. (Decr.) |
$ | $ | $ | |
Cash | 313,000 | 195,000 | 118,000 |
Marketable equity securities (at cost) | 175,000 | 175,000 | |
Allowance to reduce marketable equity securities to market | (13,000) | (24,000) | 11,000 |
Accounts receivable (net) | 418,000 | 440,000 | (22,000) |
Inventories | 595,000 | 525,000 | 70,000 |
Land | 385,000 | 170,000 | 215,000 |
Plant and equipment | 755,000 | 690,000 | 65,000 |
Accumulated depreciated | (199,000) | (145,000) | (54,000) |
Goodwill | 60,000 | 60,000 | 0 |
Total Assets | $2,489,000 | $2,086,000 | $403,000 |
Liabilities and Stockholder’s Equity | |||
Current portion of long-term | $150,000 | $150,000 | $ |
Accounts payable and accrued liabilities | 595,000 | 474,000 | 121,000 |
Note payable, long term | 300,000 | 450,000 | (150,000) |
Deferred income taxes | 44,000 | 32,000 | 12,000 |
Non-controlling interest in net assets of subsidiary | 179,000 | 161,000 | 18,000 |
Common stock | 580,000 | 480,000 | 100,000 |
Additional paid-in capital | 303,000 | 180,000 | 123,000 |
Retained earnings | 338,000 | 195,000 | 143,000 |
Treasury stock (at cost) | 0 | (36,000) | 36,000 |
Total liabilities and stockholders’ equity | $2,489,000 | $2,086,000 | $403,000 |
Additional information:
- On January 20, 2020, Pineda Incorporated issued 10,000 shared of its common stock for land having a fair value of $215,000.
- On February 5, 2020, Pineda reissued all of its treasury stock for $44,000.
- On May 15, 2020, Pineda repaid a cash dividend of $58,000 on its common stock.
- On August 8, 2020, equipment was purchased for$127,000
- On September 30, 2020, equipment was sold for $40,000. The equipment cost $62,000 and had a book value on that date of sale.
- On December 15, 2020, Swamy Corporation paid dividend of $50,000 on its common stock.
- Deferred income taxes represent timing differences relating to the use of accelerated depreciation methods for income tax reporting and the straight-line method for financial reporting.
- Net income for 2020 was as follows:
Controlling interest in consolidated income $201,000
Swamy Corporation 110,000
- Pineda Incorporated owns 70% Swamy Corporation. There was no change in ownership interest in Swamy during 2019 and 2020. There were no intercompany transactions other than the dividend paid to Pineda by its subsidiary.
Required:
Prepare the statement of cash flows for the Pineda Group using the indirect method and show all workings
Please type so that can I copy and paste and you will get a thumbs up.
Step by Step Solution
3.58 Rating (172 Votes )
There are 3 Steps involved in it
Step: 1
Cash flow statement Working Cash flow from oprating Activity Net Profit Adjustment to recon...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