Explore BrainMass
Share

Explore BrainMass

    Rogers Company Consolidated Statement of Cash Flows

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    44. Rogers Company holds 80 percent of the common stock of Andrews, Inc., and 40 percent of this subsidiary's convertible bonds. The following consolidated financial statements are for 2004 and 2005:

    Rogers Company and Consolidated Subsidiary

    2004 2005
    Revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 760,000 880,000
    Cost of goods sold . . . . . . . . . . . . . . . . . . . . . . . . (510,000) (540,000)
    Depreciation and amortization . . . . . . . . . . . . . . . . (90,000) (100,000)
    Gain on sale of building . . . . . . . . . . . . . . . . . . . . . -0- 20,000
    Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . (30,000) (30,000)
    Noncontrolling interest . . . . . . . . . . . . . . . . . . . . . (9,000) (11,000)
    Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 121,000 $ 219,000
    Retained earnings, 1/1 . . . . . . . . . . . . . . . . . . . . . . $ 300,000 $ 371,000
    Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 121,000 219,000
    Dividends paid . . . . . . . . . . . . . . . . . . . . . . . . . . . . (50,000) (100,000)
    Retained earnings, 12/31 . . . . . . . . . . . . . . . . . . . . $ 371,000 $ 490,000
    Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 80,000 $ 140,000
    Accounts receivable . . . . . . . . . . . . . . . . . . . . . . . . 150,000 140,000
    Inventory . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 200,000 340,000
    Buildings and equipment (net) . . . . . . . . . . . . . . . . 640,000 690,000
    Databases . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 150,000 145,000
    Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,220,000 $1,455,000
    Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . $ 140,000 $ 100,000
    Bonds payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . 400,000 500,000
    Noncontrolling interest in Andrews . . . . . . . . . . . . 32,000 41,000
    Common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . 100,000 120,000
    Additional paid-in capital . . . . . . . . . . . . . . . . . . . . 177,000 204,000
    Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . 371,000 490,000
    Total liabilities and equities . . . . . . . . . . . . . . . . . . $1,220,000 $1,455,000

    Additional Information
    ? Bonds were issued during 2005 by the parent for cash.
    ? Amortization of databases amounts to $5,000 per year.
    ? A building with a cost of $60,000 but a $30,000 book value was sold by the parent for cash on May 11, 2005.
    ? Equipment was purchased by the subsidiary on July 23, 2005, using cash.
    ? Late in November of 2005, the parent issued stock for cash.
    ? During 2005, the subsidiary paid dividends of $10,000.

    Prepare a consolidated statement of cash flows for this business combination for the year ending December 31, 2005. Either the direct or the indirect approach may be used.

    © BrainMass Inc. brainmass.com October 9, 2019, 6:38 pm ad1c9bdddf
    https://brainmass.com/business/options/rogers-company-consolidated-statement-of-cash-flows-93402

    Attachments

    Solution Summary

    A consolidated statement of cash flows for Rogers Company and Andrews Inc.

    $2.19