Print by: Mariel Hixenbaugh
Financial & Managerial Acct Terms 1 & 2- BV F09 / Problem 17-7A

P17-7A

Presented below are the financial statements of Weller Company.

 
WELLER COMPANY
Comparative Balance Sheets

December 31

Assets

2008

 

2007

Cash$ 35,000 $ 20,000
Accounts receivable33,000 14,000
Merchandise inventory27,000 20,000
Property, Plant and Equipment60,000 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 payable7,000 8,000
Bonds payable27,000 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, 2008

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, $14,500, is in the selling expense category.

  4. All sales and purchases are on account.

Incorrect.
Prepare a statement of cash flows using the indirect method. (List multiple entries with a positive cash flow first and then the negative cash flow. List multiple entries in descending order of amount. For negative cash flows, please put amounts in parenthesis.)

WELLER COMPANY
Statement of Cash Flows

For the Year Ended December 31, 2008

Cash flows from operating activities  
     Net income $
     Adjustments to reconcile net income to net   
        cash provided by operating activities  
        Depreciation expense$ 14500  
        Increase in accounts payable 14000  
        Increase in accounts receivable 
        Increase in merchandise inventory 
        Decrease in income taxes payable

        Net cash provided by operating activities 
   
Cash flows from investing activities  
        Sale of equipment  8500
   
Cash flows from financing activities  
        Issuance of common stock 4000  
        Payment of dividends 
        Redemption of bonds

 
           Net cash used by financing activities 

   
Net increase in cash  15000
Cash at beginning of period 

20000

Cash at end of period 

$ 35000

Incorrect.
Compute free cash flow.

$

Question Attempts: Unlimited


Copyright © 2000-2009 by John Wiley & Sons, Inc. or related companies. All rights reserved.