Question
Modern Advanced Accounting in Canada Eight Edition Connect: Parento Inc. owns 80% of Santana Corp. The consolidated financial statements of Parento follow: PARENTO INC. CONSOLIDATED
Modern Advanced Accounting in Canada Eight Edition Connect:
Parento Inc. owns 80% of Santana Corp. The consolidated financial statements of Parento follow: | ||||||
PARENTO INC. | ||||||
CONSOLIDATED BALANCE SHEET | ||||||
At December 31, Year 4 | ||||||
Year 4 | Year 3 | |||||
Cash | $ | 100,680 | $ | 50,600 | ||
Accounts receivable | 141,500 | 196,000 | ||||
Inventory | 320,000 | 195,000 | ||||
Land | 93,500 | 206,000 | ||||
Buildings and equipment | 746,000 | 600,000 | ||||
Accumulated depreciation | (245,600) | (201,600) | ||||
Databases | 17,600 | 21,600 | ||||
$ | 1,173,680 | $ | 1,067,600 | |||
Accounts payable | $ | 197,000 | $ | 159,750 | ||
Accrued liabilities | 47,300 | 46,600 | ||||
Bonds payable | 315,000 | 250,000 | ||||
Bond premium | 10,080 | 11,250 | ||||
Common shares | 180,000 | 180,000 | ||||
Retained earnings | 394,500 | 396,000 | ||||
Non-controlling interest | 29,800 | 24,000 | ||||
$ | 1,173,680 | $ | 1,067,600 | |||
PARENTO INC. | ||||||
CONSOLIDATED INCOME STATEMENT | ||||||
For the year ended December 31, Year 4 | ||||||
Sales | $ 963,000 | |||||
Cost of sales | $ | 529,650 | ||||
Selling expense | 144,450 | |||||
Administrative expense | 174,000 | |||||
Interest expense | 45,000 | |||||
Income tax | 46,600 | 939,700 | ||||
Net income | $ 23,300 | |||||
Attributable to: | ||||||
Parentos shareholders | $ 15,500 | |||||
Non-controlling interest | 7,800 | |||||
Parento Inc. purchased its 80% interest in Santana Corp. on January 1, Year 2, for $130,000 when Santana had net assets of $90,000. The acquisition differential was allocated $40,000 to databases (10-year life), with the balance allocated to equipment (20-year life). Parento issued $65,000 in bonds on December 31, Year 4. Santana reported a net income of $43,000 for Year 4 and paid dividends of $10,000. | ||||||
Selling and administrative expense includes the following: | ||||||
Depreciation of buildings and equipment | $ 44,000 | |||||
Database amortization | 4,000 | |||||
Loss on land sale | 7,000 | |||||
Parento reported a Year 4 equity method income of $15,500 and paid dividends of $17,000. | ||||||
Required: | ||||||
(a) | Prepare a consolidated cash flow statement for Year 4. (Amounts to be deducted and negative net cash amount should be indicated with minus sign.) | |||||
Parento Inc. Consolidated Cash Flow Statement For the Year Ended December 31, Year 4 | ||||||
Operating cash flow: | ||||||
$ | ||||||
Add (deduct): | ||||||
Investing cash flow: | ||||||
Financing cash flow: | ||||||
Net increase/(decrease) in cash during the year | ||||||
Cash at the beginning of the year | ||||||
Cash at the end of the year | ||||||
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