Question

In: Accounting

Here are the consolidated financial statements of Post Ranch Resort and its 70 percent owned subsidiary,...

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

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

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

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

Answer

Sale of property, plant and equipment

Answer

Net cash used for investing activities

Answer

Cash from financing 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

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

Solutions

Expert Solution

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

Related Solutions

Following are separate income statements for Austin, Inc., and its 70 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 70 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (733,000 ) $ (522,000 ) $ (1,255,000 ) Cost of goods sold 411,000 311,000 722,000 Operating expenses 107,000 81,000 206,000 Equity in earnings of Rio Grande (95,000 ) Individual company net income $ (310,000 ) $ (130,000 ) Consolidated net income $ (327,000 )...
Wahl Company’s consolidated financial statements include two wholly owned subsidiaries. One subsidiary is located in Australia...
Wahl Company’s consolidated financial statements include two wholly owned subsidiaries. One subsidiary is located in Australia and the other is located in France. The functional currency for the Australian subsidiary is the U.S. dollar. The European euro is the functional currency for the subsidiary located in France. Given this scenario, address the following with research to support your opinions: What are the objectives of translating a foreign subsidiary’s currency? Why? How do gains and losses arise from the translation or...
The December 31, 20X8, balance sheets for Pint Corporation and its 70 percent-owned subsidiary Saloon Company...
The December 31, 20X8, balance sheets for Pint Corporation and its 70 percent-owned subsidiary Saloon Company contained the following summarized amounts: PINT CORPORATION AND SALOON COMPANY Balance Sheets December 31, 20X8 Pint Corporation Saloon Company Assets Cash & Receivables $ 105,000 $ 48,000 Inventory 156,000 105,000 Buildings & Equipment (net) 313,000 292,000 Investment in Saloon Company 217,000 Total Assets $ 791,000 $ 445,000 Liabilities & Equity Accounts Payable $ 92,000 $ 79,000 Common Stock 184,000 131,000 Retained Earnings 515,000 235,000...
The December 31, 20X8, balance sheets for Pint Corporation and its 70 percent-owned subsidiary Saloon Company...
The December 31, 20X8, balance sheets for Pint Corporation and its 70 percent-owned subsidiary Saloon Company contained the following summarized amounts: PINT CORPORATION AND SALOON COMPANY Balance Sheets December 31, 20X8 Pint Corporation Saloon Company Assets Cash & Receivables $ 110,000 $ 50,000 Inventory 151,000 114,000 Buildings & Equipment (net) 322,000 300,000 Investment in Saloon Company 232,500 Total Assets $ 815,500 $ 464,000 Liabilities & Equity Accounts Payable $ 103,500 $ 73,000 Common Stock 190,000 141,000 Retained Earnings 522,000 250,000...
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 $ (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 )...
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...
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 )...
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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT