Share
Explore BrainMass

Statement of cash flows (indirect method) - Weller Company

Presented below are the financial statements of Weller Company.
WELLER COMPANY
Comparative Balance Sheets
December 31
Assets 2007 2006
Cash $35,000 $20,000
Accounts receivable 33,000 14,000
Merchandise inventory 27,000 20,000
Property, plant, and equipment 60,000 78,000
Accumulated depreciation (29,000) (24,000)
Total $126,000 $108,000

Liabilities and Stockholders' Equity
Accounts payable $29,000 $15,000
Income taxes payable 7,000 8,000
Bonds payable 27,000 33,000
Common stock 18,000 14,000
Retained earnings 45,000 38,000
Total $126,000 $108,000

WELLER COMPANY
Income Statement
For the Year Ended December 31, 2007
Sales $242,000
Cost of goods sold 175,000
Gross profit 67,000
Selling expenses $18,000
Administrative expenses 6,000 24,000
Income from operations 43,000
Interest expense 3,000
Income before income taxes 40,000
Income tax expense 8,000
Net income $32,000

Additional data:
1. Dividends declared and paid were $25,000
2. During the year equipment was sold for $8,500 cash. This equipment cost $18,000 originally and had a book value of $8,500 at the time of sale.
3. All depreciation expense is in the selling expense category.
4. All sales and purchases are on account.
Instructions:
a. Prepare a statement of cash flows using the indirect method.
b. Compute these cash-basis measures:
1. Current cash debt coverage ratio.
2. Cash debt coverage ratio.
3. Free cash flow.

Attachments

Solution Preview

The answers are in the attached file.

Presented below are the financial statements of Weller Company.
WELLER COMPANY
Comparative Balance Sheets
31-Dec
Assets 2007 2006
Cash $35,000 $20,000
Accounts receivable 33,000 14,000
Merchandise inventory 27,000 20,000
Property, plant, and equipment 60,000 78,000
Accumulated depreciation -29,000 -24,000
Total $126,000 $108,000

Liabilities and Stockholders' Equity
Accounts payable $29,000 $15,000
Income taxes payable 7,000 8,000
Bonds payable 27,000 33,000
Common stock 18,000 14,000
Retained earnings 45,000 38,000
Total $126,000 $108,000

WELLER COMPANY
Income Statement
For the Year Ended December 31, 2007
Sales $242,000
Cost of goods sold 175,000
Gross profit 67,000
Selling expenses $18,000
Administrative expenses 6,000 24,000
Income from operations 43,000
Interest expense 3,000
Income before income taxes 40,000
Income tax expense 8,000
Net income $32,000

Additional data:
1. Dividends declared and paid were $25,000
2. During the year equipment was sold for $8,500 cash. This equipment cost $18,000 originally and had a book value of $8,500 at the time of sale.
3. All depreciation expense is in the selling expense category.
4. All sales and purchases are on account.
Instructions:
a. Prepare a statement of cash flows using the indirect method.
b. Compute these cash-basis measures:
1. Current cash debt coverage ...

Solution Summary

Prepares a statement of cash flows using the indirect method and computes three cash-basis measures: 1. Current cash debt coverage ratio. 2. Cash debt coverage ratio. 3. Free cash flow.

$2.19