Problem:
Presented below are the financial statements of Weller Company,
Weller Company
Comparative Balance Sheet
December 31,
Assets 2007 2008
Cash $ 35,000 $20,000
Accounts receivable 33,000 14,000
Merchandise Inventory 27,000 20,000
Property, plant and Equip. 60,000 78,000
Accumulated Depreciation (29,000) (24,000)
Total $126,000 $108,000
Liabilities and Stockholders
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 Dec. 31, 2007
Sales $242,000
Cost of goods sold 175,000
Gross Profit 67,000
Selling Expenses $18,000
Administrative Exp. 6,000 24,000
Income from operations 43,000
Interest Expense 3,000
Income before taxes 40,000
Income Tax Expense 8,000
Net Income $32,000
Weller Company
Comparative Balance Sheet
December 31,
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) Complete these cash basis measure:
i. Current cash debt coverage ratio
ii. Cash debt coverage ratio
iii. Free Cash flow