Presented below are the financial statements of Rocastle Company.
|
ROCASTLE COMPANY |
||||
|
Comparative Balance Sheets |
||||
|
December 31 |
||||
|
Assets |
2012 |
2011 |
||
|
Cash |
$ 24,000 |
$ 33,000 |
||
|
Accounts receivable |
25,000 |
14,000 |
||
|
Inventory |
41,000 |
25,000 |
||
|
Equipment |
$ 70,000 |
$ 78,000 |
||
|
Less: Accumulated depreciation— |
||||
|
equipment |
(27,000) |
43,000 |
(24,000) |
54,000 |
|
Total |
$133,000 |
$126,000 |
||
|
Liabilities and Stockholders’ Equity |
||||
|
Accounts payable |
$ 31,000 |
$ 43,000 |
||
|
Income taxes payable |
24,000 |
20,000 |
||
|
Bonds payable |
20,000 |
10,000 |
||
|
Common stock |
25,000 |
25,000 |
||
|
Retained earnings |
33,000 |
28,000 |
||
|
Total |
$133,000 |
$126,000 |
||
|
ROCASTLE COMPANY |
||
|
Income Statement |
||
|
For the Year Ended December 31, 2012 |
||
|
Sales revenue |
$286,000 |
|
|
Cost of goods sold |
204,000 |
|
|
Gross profit |
82,000 |
|
|
Operating expenses |
37,000 |
|
|
Income from operations |
45,000 |
|
|
Interest expense |
7,000 |
|
|
Income before income taxes |
38,000 |
|
|
Income tax expense |
10,000 |
|
|
Net income |
$ 28,000 |
|
Additional data:
1. Dividends of $23,000 were declared and paid.
2. During the year equipment was sold for $10,000 cash. This equipment cost $15,000 originally and had a book value of $10,000 at the time of sale.
3. All depreciation expense, $8,000, is in the operating expenses.
4. All sales and purchases are on account.
5. Additional equipment was purchased for $7,000 cash.
Instructions
(a) Prepare a statement of cash flows using the indirect method.
(b) Compute free cash flow.