Question

Power Corporation's controller has just finished preparing a consolidated balance sheet, income statement, and statement of changes in retained earnings for the year ended December 31, 20X9. Power owns 80 percent of Setwork Corporation's stock, which it acquired at underlying book value on November 1, 20X6. At that date, the fair value of the noncontrolling interest was equal to 20 percent of Setwork Corporation's book value. The following information is available:

Consolidated net income for 20X9 was $160,000.

Setwork reported net income of $50,000 for 20X9.

Power paid dividends of $30,000 in 20X9.

Setwork paid dividends of $10,000 in 20X9.

Power issued common stock on February, 18, 20X9, for a total of $100,000.

Consolidated wages payable decreased by $6,000 in 20X9.

Consolidated depreciation expense for the year was $15,000.

Consolidated accounts receivable decreased by $20,000 in 20X9.

Bonds payable of Power with a book value of $102,000 were retired for $100,000 on December 31, 20X9.

Consolidated amortization expense on patents was $10,000 for 20X9.

Power sold land that it had purchased for $75,000 to a nonaffiliate for $80,000 on June 10, 20X9.

Consolidated accounts payable decreased by $7,000 during 20X9.

Total purchases of equipment by Power and Setwork during 20X9 were $180,000.

Consolidated inventory increased by $36,000 during 20X9.

There were no intercompany transfers between Power and Setwork in 20X9 or prior years except for Setwork's payment of dividends. Power uses the indirect method in preparing its cash flow statement.

10) Based on the preceding information, what amount will be reported in the consolidated cash flow statement as net cash used in investing activities for 20X9?

A) $180,000

B) $100,000

C) $255,000

D) $110,000

11) Based on the preceding information, what amount will be reported in the consolidated cash flow statement as net cash used in financing activities for 20X9?

A) $32,000

B) $38,000

C) $42,000

D) $70,000

12) Based on the preceding information, what was the change in cash balance for the consolidated entity for 20X9?

A) Increase of $49,000

B) Decrease of $66,000

C) Increase of $17,000

D) Increase of $32,000

Answers are bolded. Please explain how to get these numbers!

Answer 1

10) Net Cash Used in Investing = Purchase of Equipment - Sale of Land = $180,000 - $80,000 = $100,000

11) Net Cash Used in Financing = Dividend Paid by Power - Common Stock Issued + Face Value of Bonds Retired = $30,000 - $100,000 + $102,000 = $32,000

12) Net Cash from Operations = Consolidated Net Profit + Depreciation + Ammortization - Gain on Retirement of Bonds - Gain on Sale of Land - Decrease in Wages Payable + Decrease in Accounts Receivables - Decrease in Accounts Payable - Increase in Inventories = $160,000 + $15,000 + $10,000 - $2,000 - $5,000 - $6,000 + $20,000 - $7,000 - $36,000 = $149,000

Hence Net Increase in Cash = Cash from Operations - Cash used in Investing - Cash used in Financing = $149,000 - $100,000 - $32,000 = $17,000

*** Please leave a comment in case of any doubt or query and i will get back to you. ***

Please hit like if this helps!