Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Point Company holds 80 percent ownership of Shoot Company. The consolidated balance sheets as of December 31, 20X3, and December 31, 20X4, are as follows:

Point Company holds 80 percent ownership of Shoot Company. The consolidated balance sheets as of December 31, 20X3, and December 31, 20X4, are as follows:

Dec. 31, 20X3 Dec. 31, 20X4
Assets
Cash $ 83,000 $ 181,000
Accounts Receivable 210,000 175,000
Inventory 320,000 370,000
Land 190,000 160,000
Buildings & Equipment 850,000 980,000
Less: Accumulated Depreciation (280,000 ) (325,000 )
Goodwill 40,000 28,000
Total Assets $ 1,413,000 $ 1,569,000
Liabilities and Owners Equity
Accounts Payable $ 52,000 $ 74,000
Interest Payable 45,000 30,000
Bonds Payable 400,000 500,000
Bond Premium 18,000 16,000
Noncontrolling Interest 40,000 44,000
Common Stock 300,000 300,000
Additional Paid-In Capital 70,000 70,000
Retained Earnings 488,000 535,000
Total Liabilities and Owners Equity $ 1,413,000 $ 1,569,000

The 20X4 consolidated income statement contained the following amounts:

Sales $ 600,000
Cost of Goods Sold $ 375,000
Depreciation Expense 45,000
Interest Expense 69,000
Loss on Sale of Land 20,000
Goodwill Impairment Loss 12,000 (521,000 )
Consolidated Net Income $ 79,000
Income to Noncontrolling Interest (7,000 )
Income to Controlling Interest $ 72,000

Point acquired its investment in Shoot on January 1, 20X2, for $176,000. At that date, the fair value of the noncontrolling interest was $44,000, and Shoot reported net assets of $150,000. A total of $40,000 of the differential was assigned to goodwill. The remainder of the differential was assigned to equipment with a remaining life of 20 years from the date of combination. Point sold $100,000 of bonds on December 31, 20X4, to assist in generating additional funds. Shoot reported net income of $35,000 for 20X4 and paid dividends of $15,000. Point reported 20X4 equity-method net income of $80,000 and paid dividends of $25,000. Required: a. Prepare a worksheet to develop a consolidated statement of cash flows for 20X4 using the direct method of computing cash flows from operations. (Values in the first two columns (the "parent" and "subsidiary" balances) that are to be deducted should be indicated with a minus sign, while all values in the "Consolidation Entries" columns should be entered as positive values. For accounts where multiple adjusting entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.)

image text in transcribed

b. Prepare a consolidated statement of cash flows for 20X4. (Amounts to be deducted should be indicated with a minus sign.)

image text in transcribed

POINT COMPANY AND SUBSIDIARY Consolidated Cash Flow Worksheet Year Ended December 31, 20X4 Consolidation Entries Balance Debit Credit 1/1/X4 Item Balance 12/31/X4 Asseta Cash Accounts receivable Inventory Land Buildings and equipment Less: Accumulated depreciation Goodwill Total Assets Llabilities & Equity accounts payable Interest payable Bonds payable Bond premium Caminan stock Additional Paid In capital Retained earnings Noncontrolling interest Total Liabilities & Equity Sales Cast of goods sold Depreciation expense Interest expense Loss on sale of land Goodwill impairment loss Cansalidated net income Cash Flows from Operating Activities Cash received from customers Cash paid to suppliers Cash paid for interest on bonds payable Cash Flows from Investing Activities: Sale af land Purchase of buildings and equipment Cash Flows from Financing Activities: Sale af bonds Dividends Paid To Point shareholders To noncontrolling shareholders Increase in cash POINT COMPANY AND SUBSIDIARY Consolidated Statement of Cash Flows Year Ended December 31, 20X4 Cash Flows from Operating Activities: Cash Flows from Investing Activities: Cash Flows from Financing Activities: Dividends Paid: Cash balance at beginning of year Cash balance at end of year

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Capital Market Instruments Analysis And Valuation

Authors: M. Choudhry, D. Joannas, G. Landuyt, R. Pereira, R. Pienaar

3rd Edition

0230576036, 9780230576032

More Books

Students also viewed these Accounting questions

Question

Speak clearly and distinctly with moderate energy

Answered: 1 week ago

Question

Get married, do not wait for me

Answered: 1 week ago

Question

Do not pay him, wait until I come

Answered: 1 week ago