Question
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
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 | $ | 233,280 | $ | 69,400 | ||
Accounts receivable | 140,700 | 173,600 | ||||
Inventory | 278,000 | 241,500 | ||||
Land | 92,500 | 208,000 | ||||
Buildings and equipment | 908,000 | 780,000 | ||||
Accumulated depreciation | (300,180 | ) | (262,080 | ) | ||
Databases | 18,600 | 20,700 | ||||
$ | 1,370,900 | $ | 1,231,120 | |||
Accounts payable | $ | 286,200 | $ | 259,820 | ||
Accrued liabilities | 34,300 | 33,000 | ||||
Bonds payable | 400,000 | 340,000 | ||||
Bond premium | 12,800 | 15,300 | ||||
Common shares | 180,000 | 180,000 | ||||
Retained earnings | 429,860 | 379,000 | ||||
Non-controlling interest | 27,740 | 24,000 | ||||
$ | 1,370,900 | $ | 1,231,120 | |||
PARENTO INC. | ||||
CONSOLIDATED INCOME STATEMENT | ||||
For the year ended December 31, Year 4 | ||||
Sales | $ | 1,050,000 | ||
Cost of sales | $ | 577,500 | ||
Selling expense | 157,500 | |||
Administrative expense | 162,000 | |||
Interest expense | 40,200 | |||
Income tax | 39,200 | 976,400 | ||
Net income | $ | 73,600 | ||
Attributable to: | ||||
Parentos shareholders | $ | 67,860 | ||
Non-controlling interest | 5,740 | |||
Parento Inc. purchased its 80% interest in Santana Corp. on January 1, Year 2, for $111,000 when Santana had net assets of $90,000. The acquisition differential was allocated $21,000 to databases (10-year life), with the balance allocated to equipment (20-year life). Parento issued $60,000 in bonds on December 31, Year 4. Santana reported a net income of $30,800 for Year 4 and paid dividends of $10,000.
Selling and administrative expense includes the following:
Depreciation of buildings and equipment | $ 38,100 |
Database amortization | 2,100 |
Loss on land sale | 2,500 |
Parento reported a Year 4 equity method income of $67,860 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.)
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