Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Presented next are the balance sheet accounts of Bergen Corporation as of December 31, 20X1 and 20X0. 20X1 20X0 Increase (Decrease) Assets Current assets: Cash
Presented next are the balance sheet accounts of Bergen Corporation as of December 31, 20X1 and 20X0.
20X1 | 20X0 | Increase (Decrease) | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash | $ | 541,000 | $ | 308,000 | $ | 233,000 | |||||
Accounts receivable, net | 585,000 | 495,000 | 90,000 | ||||||||
Inventories | 895,000 | 780,000 | 115,000 | ||||||||
Total current assets | 2,021,000 | 1,583,000 | 438,000 | ||||||||
Land | 350,000 | 250,000 | 100,000 | ||||||||
Plant and equipment | 1,060,000 | 720,000 | 340,000 | ||||||||
Accumulated depreciation | (295,000 | ) | (170,000 | ) | (125,000 | ) | |||||
Leased equipment under capital lease | 158,000 | -0- | 158,000 | ||||||||
Marketable investment securities, at cost | -0- | 75,000 | (75,000 | ) | |||||||
Investment in Mason, Inc., at cost | 180,000 | 180,000 | -0- | ||||||||
Total assets | $ | 3,474,000 | $ | 2,638,000 | $ | 836,000 | |||||
Liabilities and Stockholders Equity | |||||||||||
Current liabilities: | |||||||||||
Current portion of long-term debt | $ | 159,000 | $ | -0- | $ | 159,000 | |||||
Accounts payable and accrued expenses | 760,000 | 823,000 | (63000 | ) | |||||||
Total current liabilities | 919,000 | 823,000 | 96,000 | ||||||||
Note payable, long-term | 300,000 | -0- | 300,000 | ||||||||
Liability under capital lease | 124,000 | -0- | 124,000 | ||||||||
Bonds payable | 500,000 | 500,000 | -0- | ||||||||
Unamortized bond premium | 16,000 | 18,000 | (2,000 | ) | |||||||
Deferred income taxes | 60,000 | 45,000 | 15,000 | ||||||||
Common stock, par-value $20 | 640,000 | 600,000 | 40,000 | ||||||||
Additional paid-in capital | 304,000 | 244,000 | 60,000 | ||||||||
Retained earnings | 611,000 | 408,000 | 203,000 | ||||||||
Total liabilities and stockholders equity | $ | 3,474,000 | $ | 2,638,000 | $ | 836,000 | |||||
Additional Information:
- On January 2, 20X1, Bergen sold all of its marketable investment securities for $95,000 cash.
- On March 10, 20X1, Bergen paid a cash dividend of $50,000 on its common stock. No other dividends were paid or declared during 20X1.
- On April 15, 20X1, Bergen issued 2,000 shares of its common stock for land having a fair value of $100,000.
- On May 25, 20X1, Bergen borrowed $450,000 from an insurance company. The underlying promissory note bears interest at 15% and is payable in three equal annual installments of $150,000. The first payment is due on May 25, 20X2.
- On June 15, 20X1, Bergen purchased equipment for $392,000 cash.
- On July 1, 20X1, Bergen sold equipment costing $52,000, with a book value of $28,000, for $33,000 cash.
- On December 31, 20X1, Bergen leased equipment from Tilden Company for a 10-year period. Equal payments under the lease are $25,000 due on December 31 each year. The first payment was made on December 31, 20X1. The present value at December 31, 20X1, of the 10 lease payments is $158,000. Bergen appropriately recorded the lease as a finance lease. The $25,000 lease payment due on December 31, 20X2, will consist of $9,000 principal and $16,000 interest.
- Bergens net income for 20X1 is $253,000.
- Bergen owns a 10% interest in the voting common stock of Mason, Inc. Mason reported net income of $120,000 for the year ended December 31, 20X1, and paid a common stock dividend of $55,000 during 20X1.
Required:
Prepare a cash flow statement for Bergen using the indirect method for 20X1. (Amounts to be deducted should be indicated with a minus sign.)
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