Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Presented below are the balance sheet accounts of Kern, Inc., as of December 31, Year 2 and Year 1, and their net changes. Year 2
Presented below are the balance sheet accounts of Kern, Inc., as of December 31, Year 2 and Year 1, and their net changes.
Year 2 | Year 1 | Net Change | |
Assets | |||
Cash | $ 471,000 | $ 307,000 | $ 164,000 |
Trading debt securities, at cost | 150,000 | 250,000 | (100,000) |
Securities fair value adjustment (trading) | (10,000) | (25,000) | 15,000 |
Accounts receivable, net | 550,000 | 515,000 | 35,000 |
Inventories | 810,000 | 890,000 | (80,000) |
Investments 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 Shareholders Equity | |||
Accounts payable and accrued liabilities | $ 845,000 | $ 960,000 | $(115,000) |
Note payable, noncurrent | 600,000 | 900,000 | (300,000) |
Deferred income taxes | 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 2, Kern sold equipment costing $45,000, with a carrying amount of $28,000, for $18,000 cash.
- On March 31, Year 2, Kern sold one of its trading security holdings for $119,000 cash. Cash flows from purchases, sales, and maturities of Kerns trading securities are from investing activities. No other transactions involved trading securities.
- On April 15, Year 2, Kern issued 20,000 shares of its common stock for cash at $13 per share.
- On July 1, Year 2, Kern purchased equipment for $120,000 cash.
- Kerns net income for Year 2 is $305,000. Kern paid a cash dividend of $85,000 on October 26, Year 2.
- 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 2. No dividend was paid on Words common stock during Year 2.
For the following operating cash flow items, enter in the designated cells the amounts that will be reported in Kerns statement of cash flows. Indicate negative numbers by using a leading minus (-) sign.
Cash flows from operating activities: | Amount |
Net income | $305,000 |
Adjustments to reconcile net income to net cash provided by operating acitvities: | |
1. Depreciation | |
2. Amortization of patent | |
3. Loss on sale of equipment | |
4. Equity in income of Word Corp. | |
5. Gain on sale of trading securities | |
6. Decrease in securities fair value adjustment | |
7. Increase in accounts receivable | |
8. Decrease in inventories | |
9. Decrease in accounts payable and accrued liabilities | |
10. Net cash provided by operating activities |
|
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