Question
Presented below are the balance sheet accounts of Kern, Inc. as of December 31, year 4 and year 3 and their net changes. Assets Year
Presented below are the balance sheet accounts of Kern, Inc. as of December 31, year 4 and year 3 and their net changes.
Assets | Year 4 | Year 3 | Net change |
Cash | $ 471,000 | $ 307,000 | $ 164,000 |
Marketable equity securities, at cost | 150,000 | 250,000 | (100,000) |
Allowance to reduce marketable equity securities to market | (10,000) | (25,000) | 15,000 |
Accounts receivable, net | 550,000 | 515,000 | 35,000 |
Inventories | 810,000 | 890,000 | (80,000) |
Investment in Word Corp., at equity | 420,000 | 390,000 | 30,000 |
Property, plant, and equipment | 1,145,000 | 1,070,000 | 75,000 |
Accumulated depreciation | (345,000) | (280,000) | (65,000) |
Patent, net | 109,000 | 118,000 | (9,000) |
Total assets | $3,300,000 | $3,235,000 | $ 65,000 |
Liabilities and Stockholders' Equity | |||
A/P and accrued liabilities | $ 845,000 | $ 960,000 | $(115,000) |
Note payable, long term | 600,000 | 900,000 | (300,000) |
Deferred tax liability | 190,000 | 190,000 | -- |
Common stock, $10 par value | 850,000 | 650,000 | 200,000 |
Additional paid-in capital | 230,000 | 170,000 | 60,000 |
Retained earnings | 585,000 | 365,000 | 220,000 |
Total liabilities and | |||
stockholders' equity | $3,300,000 | $3,235,000 | $ 65,000 |
Additional Information:
On January 2, year 4, Kern sold equipment costing $45,000, with a carrying amount of $28,000, for $18,000 cash.
On March 31, year 4, Kern sold one of its marketable equity security holdings for $119,000 cash.
There were no other transactions involving marketable equity securities.
On April 15, year 4, Kern issued 20,000 shares of its common stock for cash at $13 per share.
On July 1, year 4, Kern purchased equipment for $120,000 cash.
Kern's net income for year 4 is $305,000. Kern paid a cash dividend of $85,000 on October 26, year 4.
Kern acquired a 20% interest in Word Corp.'s common stock during year 1. There was no goodwill attributable to the investment which is appropriately accounted for by the equity method. Word reported net income of $150,000 for the year ended December 31, year 4. No dividend was paid on Word's common stock during year 4.
Prepare a statement of cash flows for Kern, Inc. for the year ended December 31, year 4 using the indirect method. Enter deductions/uses as a negative number. Round all amounts to the nearest whole number.
Item | Amount | Amount |
Cash flows from operating activities: | ||
Net income | [1____] | |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation | [2____] | |
Amortization of patent | [3____] | |
Loss on sale of equipment | [4____] | |
Equity in income of Word Corp. | [5____] | |
Gain on sale of marketable equity securities | [6____] | |
Decrease in allowance to reduce marketable equity securities to market | [7____] | |
Increase in accounts receivable | [8____] | |
Decrease in inventories | [9____] | |
Decrease in accounts payable and accrued liabilities | [10___] | |
Net cash provided by operating activities | [11___] | |
| ||
Cash flows from investing activities: | ||
Sale of marketable equity securities | [12___] | |
Sale of equipment | [13___] | |
Purchase of equipment | [14___] | |
Net cash provided by investing activities | [15___] | |
| ||
Cash flows from financing activities: | ||
Issuance of common stock | [16___] | |
Cash dividend paid | [17___] | |
Payment on note payable | [18___] | |
Net cash used in financing activities | [19___] | |
Net increase in cash | [20___] | |
Cash at beginning of year | 307,000 | |
Cash at end of year | [21___] |
Note: Please enter your responses below. Find a way to make them correspond with the number within the table and separate them with semicolons. Use the following examples for [1____], [2____], and [3____] as a reference for formulating your responses: Example A: (1)555,000; (2)90,555; (3)1,234; Example B: 1--555,000; 2--90,555; 3--1,234; Example C: 1 = 555,000; 2 = 90,555; 3 = 1,234; Be sure that your answers are clear with whichever method you choose.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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