Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

As Reported Quarterly Balance Sheet Report Date 07/01/2023 2nd Quarter Currency USD Audit Status Unaudited Consolidated Yes Scale Thousands Cash & cash equivalents $308,000.00 Trade

As Reported Quarterly Balance Sheet
Report Date 07/01/2023
2nd Quarter
Currency USD
Audit Status Unaudited
Consolidated Yes
Scale Thousands
Cash & cash equivalents $308,000.00
Trade receivables, gross $1,654,000.00
Allowance for credit losses $16,000.00
Refundable income taxes $35,000.00
Other receivables $257,000.00
Accounts receivable, net $1,930,000.00
Raw materials & supplies $427,000.00
Finished goods & materials in process $1,279,000.00
Inventories $1,706,000.00
Other current assets $344,000.00
Total current assets $4,288,000.00
Property, net $3,781,000.00
Operating lease right-of-use assets $607,000.00
Goodwill $5,517,000.00
Other intangibles, net $2,091,000.00
Investments in unconsolidated entities $323,000.00
Other assets $1,494,000.00
Total assets $18,101,000.00
Current maturities of long-term debt $1,199,000.00
Notes payable $461,000.00
Accounts payable $2,810,000.00
Current operating lease liabilities $114,000.00
Accrued advertising & promotion $850,000.00
Accrued salaries & wages $243,000.00
Other current liabilities $799,000.00
Total current liabilities $6,476,000.00
Long-term debt $5,078,000.00
Operating lease liabilities $478,000.00
Deferred income taxes $659,000.00
Pension liability $712,000.00
Other liabilities $477,000.00
TOTAL LIABILITIES $13,880,000.00
Common stock $105,000.00
Capital in excess of par value $1,056,000.00
Retained earnings $9,447,000.00
Treasury stock, at cost $4,700,000.00
Foreign currency translation adjustments -$2,276,000.00
Net investment hedges gain (loss) $210,000.00
Cash flow hedges - unrealized net gain (loss) -
Cash flow hedges - net deferred gain (loss) $152,000.00
Postretirement & postemployment benefits - net experience gain (loss) $1,000.00
Postretirement & postemployment benefits - prior service cost -$27,000.00
Available-for-sale securities unrealized net gain (loss) -$3,000.00
Accumulated other comprehensive income (loss) -$1,943,000.00
Total Kellogg Company equity $3,965,000.00
Noncontrolling interests $256,000.00
Total equity $4,221,000.00
As Reported Quarterly Income Statement
Report Date 7/1/2023
2nd Quarter
Currency USD
Audit Status Unaudited
Consolidated Yes
Scale Thousands
Net sales $4,041,000.00
Cost of goods sold $2,708,000.00
Selling, general & administrative expense $824,000.00
Operating profit (loss) $509,000.00
Interest expense $82,000.00
Other income (expense), net $36,000.00
Income (loss) before income taxes $463,000.00
Income taxes $104,000.00
Earnings (loss) from unconsolidated entities $3,000.00
Net income (loss) $362,000.00
Net income (loss) attributable to noncontrolling interests -$5,000.00
Net income attributable to Kellogg Company $357,000.00
Weighted average shares outstanding - basic $343,000.00
Weighted average shares outstanding - diluted $345,000.00
Year end shares outstanding $342,346.68
Net earnings (loss) per share - basic $1.04
Net earnings (loss) per share - diluted $1.03
Dividends declared per share $0.59
As Reported Quarterly Cash Flow
Report Date 7/1/2023
2nd Quarter
Currency USD
Audit Status Unaudited
Consolidated Yes
Scale Thousands
Net income (loss) $664,000.00
Depreciation & amortization $226,000.00
Postretirement benefit plan expense (benefit) -$32,000.00
Deferred income taxes -$9,000.00
Stock compensation $43,000.00
Other adjustments -$10,000.00
Postretirement benefit plan contributions -$11,000.00
Trade receivables -$193,000.00
Inventories $17,000.00
Accounts payable -$39,000.00
All other current assets & liabilities -$12,000.00
Net cash flows from operating activities $644,000.00
Additions to properties -$339,000.00
Issuance of notes receivable -$4,000.00
Repayments from notes receivable -
Investments in unconsolidated entities -
Acquisition of cost method investments -
Purchases of available for sale securities -$9,000.00
Sales of available for sale securities $10,000.00
Settlement of net investment hedges $17,000.00
Collateral paid on derivatives -$18,000.00
Other investing activities -$1,000.00
Net cash flows from investing activities -$344,000.00
Net issuances (reductions) of notes payable -$7,000.00
Issuances of long-term debt $401,000.00
Reductions of long-term debt -$221,000.00
Net issuances of common stock $45,000.00
Common stock repurchases -$60,000.00
Cash dividends -$404,000.00
Other financing activities -$53,000.00
Net cash flows from financing activities -$299,000.00
Effect of exchange rate changes on cash & cash equivalents $8,000.00
Increase (decrease) in cash & cash equivalents $9,000.00
Cash & cash equivalents at beginning of period $299,000.00
Cash & cash equivalents at end of period $308,000.00
image text in transcribed

Can someone help me confirm I have done this accurately?

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Finance questions

Question

1. Let a, b R, a Answered: 1 week ago

Answered: 1 week ago