Prepare a consolidated statement of cash flows for this business combination for the year ending December 31, 2015. (Use indirect method)

Problem 6-45
Bolero Company holds 80 percent of the common stock of Rivera, Inc.,and 40 percent of this subsidiary’s
convertible bonds. The following consolidated finanial statements are for 2014 and 2015:
Bolero Company and Condolidated Subsidiary Rivera
2014 2015
Revenues (900,000) (1,030,000)
Cost of goods sold 610,000 650,000
Depreciation and amortization 100,000 120,000
Gain on sale of building (30,000)
interest expense 40,000 40,000
Consolidated net income (150,000) (250,000)
to noncontrolling interest 19,000 21,000
to parent company (131,000) (229,000)
Retained earinings, 1/1 (310,000) (381,000)
Net income (131,000) (229,000)
Dividends declared 60,000 110,000
Retained earnings, 12/31 (381,000) (500,000)
Cash 90,000 180,000
Accounts receivable 170,000 150,000
Inventory 210,000 360,000
Buildings and equipment (net) 650,000 710,000
Databases 170,000 155,000
Total assets 1,290,000 1,555,000
Accounts Payable (160,000) (110,000)
Bonds payable (410,000) (520,000)
Non controlling interest in Rivera (42,000) (61,000)
Common stock (110,000) (140,000)
Additional paid in capital (187,000) (224,000)
Retained earnings (381,000) (500,000)
Total liabilities and equities (1,290,000) (1,555,000)
Additional information for 2015
The parent issued bonds during the year for cash.
Amortization of databases amounts to $15,000 per year.
The parent sold a building with a cost of $80,000 but a $40,000 book value for cash on May 11.
The subsidiary purchased equipment on Jul y 23 for $205,000 in cash
Late in November, the parent issued stock for cash.
During the year, the subsidiary paid dividends of $10,000. Bot parent and subsidiary pay
dividends in the same year as declared.
Required:
Prepare a consolidated statement of cash flows for this business combination for the year ending
December 31, 2015. (Use indirect method)

 

 

Order now