Answered step by step
Verified Expert Solution
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 |
Can someone help me confirm I have done this accurately?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started