Alford Company and its 80 percent–owned subsidiary, Knight, have the following income statements for 2018: Alford...

Alford Company and its 80 percent–owned subsidiary, Knight, have the following income statements for 2018: Alford Knight Revenues $ (500,000 ) $ (230,000 ) Cost of goods sold 300,000 140,000 Depreciation and amortization 40,000 10,000 Other expenses 20,000 20,000 Gain on sale of equipment (30,000 ) 0 Equity in earnings of Knight (36,200 ) 0 Net income $ (206,200 ) $ (60,000 )

Additional Information for 2018 Intra-entity inventory transfers during the year amounted to $90,000. All intra-entity transfers were downstream from Alford to Knight. Intra-entity gross profits in inventory at January 1 were $6,000, but at December 31, they are $9,000. Annual excess amortization expense resulting from the acquisition is $11,000. Knight paid dividends totaling $20,000. The noncontrolling interest's share of the subsidiary's income is $9,800. During the year, consolidated inventory rose by $11,000 while accounts receivable and accounts payable declined by $8,000 and $6,000, respectively.

Using either the direct or indirect method, compute net cash flows from operating activities during the period for the business combination.

Solutions

Expert Solution

Cash revenue = Book values – Intra entity transfers + Decrease in A/R

= (500000+230000)-90000+8000

= $648000

Cash inventory = Book values – Intra entity transfers – Beginning unrealized gains + Ending unrealized gains + Increase in inventory + Decrease in A/P

= (300000+140000)-90000-6000+9000+11000+6000

= $370000

Other expenses = 20000+20000

= $40000

Direct method = 648000-370000-40000

= $238000

The net cash flow using direct method is $238000

Revenues = 500000+230000-90000

= $640000

COGS = 300000+140000-90000-6000+9000

= $353000

Amortization = 40000+10000+11000

= $61000

Consolidated net income = 640000-353000-61000-40000+30000

= $216000

From amounts determined above and given in problem, calculate indirect method

Indirect method = 216000+61000-30000-11000+8000-6000

= $238000

The net cash flow using indirect method is same as direct method $238000

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:BurksForemanRevenues$(422,000)$(322,000)Expenses373,000236,000Gain on sale of equipment0(26,000)Equity earnings of subsidiary(63,000)0Net income$(112,000)$(112,000)Outstanding common shares60,00033,000Additional InformationAmortization expense resulting from Foreman’s excess acquisition-date fair value is $36,000 per year.Burks has convertible preferred stock outstanding. Each of these 6,000 shares is paid a dividend of $4 per year. Each share can be converted into four shares of common stock.Stock warrants to buy 14,000 shares of Foreman are also outstanding. For $10,...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (420,000 ) $ (320,000 ) Expenses 344,000 235,000 Gain on sale of equipment 0 (25,000 ) Equity earnings of subsidiary (62,000 ) 0 Net income $ (138,000 ) $ (110,000 ) Outstanding common shares 60,000 30,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $35,000 per year. Burks has convertible preferred stock outstanding. Each of these...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (448,000 ) $ (348,000 ) Expenses 273,000 249,000 Gain on sale of equipment 0 (39,000 ) Equity earnings of subsidiary (73,000 ) 0 Net income $ (248,000 ) $ (138,000 ) Outstanding common shares 60,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $49,000 per year. Burks has convertible preferred stock outstanding. Each of these...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (438,000 ) $ (338,000 ) Expenses 270,000 244,000 Gain on sale of equipment 0 (34,000 ) Equity earnings of subsidiary (68,000 ) 0 Net income $ (236,000 ) $ (128,000 ) Outstanding common shares 65,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $41,000 per year. Burks has convertible preferred stock outstanding. Each of these...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...

The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (400,000 ) $ (328,000 ) Expenses 220,000 239,000 Gain on sale of equipment 0 (29,000 ) Equity earnings of subsidiary (66,000 ) 0 Net income $ (246,000 ) $ (118,000 ) Outstanding common shares 70,000 36,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $34,000 per year. Burks has convertible preferred stock outstanding. Each of these...

Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...

Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (760,000 ) $ (540,000 ) $ (1,300,000 ) Cost of goods sold 420,000 320,000 740,000 Operating expenses 120,000 66,000 215,000 Equity in earnings of Rio Grande (104,000 ) Individual company net income $ (324,000 ) $ (154,000 ) Consolidated net income $ (345,000 )...

Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...

Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (739,000 ) $ (526,000 ) $ (1,265,000 ) Cost of goods sold 413,000 313,000 726,000 Operating expenses 114,000 83,000 235,000 Equity in earnings of Rio Grande (70,000 ) Individual company net income $ (282,000 ) $ (130,000 ) Consolidated net income $ (304,000 )...

Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation...

Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole (credit balances indicated by parentheses). Austin Rio Grande Consolidated Revenues $ (738,000 ) $ (538,000 ) $ (1,276,000 ) Cost of goods sold 438,000 262,000 700,000 Operating expenses 138,000 108,000 271,000 Equity in earnings of Rio Grande (114,400 ) Individual company net income $ (276,400 ) $ (168,000 ) Consolidated net...

Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation...

Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole (credit balances indicated by parentheses). Austin Rio Grande Consolidated Revenues $ (726,000 ) $ (526,000 ) $ (1,252,000 ) Cost of goods sold 426,000 274,000 700,000 Operating expenses 126,000 96,000 247,000 Equity in earnings of Rio Grande (104,800 ) Individual company net income $ (278,800 ) $ (156,000 ) Consolidated net...

Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande...

Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (745,000 ) $ (530,000 ) $ (1,275,000 ) Cost of goods sold 415,000 315,000 730,000 Operating expenses 116,000 76,000 232,000 Equity in earnings of Rio Grande (77,000 ) Individual company net income $ (291,000 ) $ (139,000 ) Consolidated net income $ (313,000 )...

Subjects