In: Accounting
Here are the consolidated financial statements of Post Ranch Resort and its 70 percent owned subsidiary, Sandpearl, for the year ended December 31, 2020, plus supplementary information. Comparative balance sheets are provided for 2019 and 2020. | ||||||
Consolidated Balance Sheets |
Consolidated Income Statement |
|||||
December 31 | 2020 | 2019 | Sales and other income | $250,000,000 | ||
Cash | $150,000 | $113,000 | Cost of sales | -170,000,000 | ||
Receivables | 325,000 | 310,000 | Operating expenses | -79,800,000 | ||
Inventories | 1,400,000 | 1,450,000 | Consolidated net income | 200,000 | ||
Equity method investments | 200,000 | 192,000 | Noncontrolling interest in net income | -90,000 | ||
Property, plant and equipment, net | 5,000,000 | 4,700,000 | Net income to controlling interest | $110,000 | ||
Goodwill | 3,000,000 | 3,080,000 | ||||
Total assets | $10,075,000 | $9,845,000 | ||||
Current liabilities | $450,000 | $425,000 | ||||
Long-term liabilities | 8,200,000 | 8,120,000 | ||||
Shareholders’ equity to Post Ranch | 1,185,000 | 1,135,000 | ||||
Noncontrolling interest in Sandpear | 240,000 | 165,000 | ||||
Total liabilities and equity | $10,075,000 | $9,845,000 | ||||
Supplementary information for 2020: |
||||||
1. Sandpearl paid $50,000 in cash dividends. Post Ranch paid $60,000 in cash dividends. |
||||||
2. Operating expenses include depreciation expense of $250,000 and goodwill impairment losses of $80,000. |
||||||
3. Sales and other income includes $50,000 gain on sale of property, plant and equipment and $10,000 equity in net income from equity method investees. Cash dividends received from equity method investees were $2,000. | ||||||
4. Accumulated depreciation balances on December 31, 2020 and 2019 were $1,200,000 and $1,100,000, respectively. |
||||||
5. Property, plant and equipment of $1,000,000 was purchased for cash. |
||||||
Required | ||||||
Prepare Post Ranch’s consolidated statement of cash flows for 2020, in good form. Use the indirect approach to display cash from operating activities. | ||||||
Use a negative sign with answers to indicate a decrease/reduction in cash. |
||||||
Post Ranch Resort and Subsidiary Consolidated Statement of Cash Flows For the year 2020 |
||||||
Cash from operating activities |
||||||
Net Income OR Acquisition of property, plant and equipment, OR consolidate net income, OR Gain on sale of property and plant and equipment, OR INcrease in long-term liabilities |
????? | |||||
Add (subtract) items not affecting cash: |
||||||
Depreciation expense |
Answer | |||||
Goodwill impairment loss |
Answer | |||||
Undistributed equity method income |
Answer | |||||
|
Answer | Answer | ||||
Changes in current assets and liabilities: |
||||||
Receivables | Answer | |||||
Inventories | Answer | |||||
Current liabilities | Answer | Answer | ||||
Net cash from operating activities |
Answer | |||||
Cash from investing activities |
||||||
|
Answer | |||||
Sale of property, plant and equipment |
Answer | |||||
Net cash used for investing activities |
Answer | |||||
Cash from financing activities |
||||||
|
Answer | |||||
Dividends paid to controlling shareholders |
Answer | |||||
Dividends paid to noncontrolling shareholders |
Answer | |||||
Net cash from financing activities |
Answer | |||||
Net increase in cash |
Answer | |||||
Plus cash balance, January 1 |
Answer | |||||
Cash balance, December 31 |
Post Ranch Resort and subsidiary | |||||
Consolidated statement of cash flow | |||||
for the year 2020 | |||||
Cash flows from operating activites | |||||
Consolidated net Income | 200000 | ||||
Depreication expense | 250000 | ||||
Goodwill impairment losses | 80000 | ||||
Gain on sale of property, plant and equipment | -50000 | ||||
Undistributed equity method income | -8000 | ||||
Changes in operating assets and Liabilities | |||||
Increase in Accounts Receivable | -15000 | ||||
Decrease in Inventory | 50000 | ||||
Increase in current liabilities | 25000 | ||||
Net Cash flows from Operating Activities | 532000 | ||||
Cash flows from investing activities | |||||
Purchase of property, plant and equipment | -1000000 | ||||
Sale of property, plant and equipment | 500000 | ||||
Cash dividends received from Equity method investee | |||||
Net Cash flows from Investing activities | -500000 | ||||
Cash flows from financing activities | |||||
Increase in long term liabilities | 80000 | ||||
Dividends paid to | |||||
Post Ranch Resort (controlling)shareholders | -60000 | ||||
Sandpearl(Non controlling) shareholders | -15000 | ||||
Net Cash flows from Financing activities | 5000 | ||||
Net Cash Flows | 37000 | ||||
Cash at the Beginning of year | 113000 | ||||
Cash at the end of year | 150000 | ||||