Answered step by step
Verified Expert Solution
Link Copied!

Question

...
1 Approved Answer

Presented next are the balance sheet accounts of Bergen Corporation as of December 31, 2017 and 2016. 2017 2016 Increase (Decrease) Assets Current assets: Cash

Presented next are the balance sheet accounts of Bergen Corporation as of December 31, 2017 and 2016.

2017 2016 Increase (Decrease)
Assets
Current assets:
Cash $ 541,000 $ 308,000 $ 233,000
Account 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, 2017, Bergen sold all of its marketable investment securities for $95,000 cash.

On March 10, 2017, Bergen paid a cash dividend of $50,000 on its common stock. No other dividends were paid or declared during 2017.

On April 15, 2017, Bergen issued 2,000 shares of its common stock for land having a fair value of $100,000.

On May 25, 2017, 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, 2018.

On June 15, 2017, Bergen purchased equipment for $392,000 cash.

On July 1, 2017, Bergen sold equipment costing $52,000, with a book value of $28,000 for $33,000 cash.

On December 31, 2017, 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, 2017. The present value at December 31, 2017, of the 10 lease payments is $158,000. Bergen appropriately recorded the lease as a capital lease. The $25,000 lease payment due on December 31, 2018, will consist of $9,000 principal and $16,000 interest.

Bergens net income for 2017 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, 2017, and paid a common stock dividend of $55,000 during 2017.

Required:

Prepare a cash flow statement for Bergen using the indirect method for 2017. (Amounts to be deducted should be indicated with a minus sign.)

Operating Activities:

Adjustments for noncash items:

Investing Activities:

Financing Activities:

Beginning Balance in Cash:

Ending Balance in Cash:

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

Recommended Textbook for

Financial Reporting And Analysis

Authors: Lawrence Revsine, Daniel Collins, Bruce Johnson, Fred Mittelstaedt, Leonard Soffer

8th Edition

9781260247848

More Books

Students also viewed these Accounting questions