Question

I would need a cash flow statement ONLY for the period ending December 31 2013 PLEASE!

thanks

Income Statements

$MM	2009	2010	2011	2012	2013
Revenue Cost of goods sold Gross profit	404 (188) 216	364 (174) 190	425 (206) 219	511 (247) 264	604 (293) 310
Sales Sales Administrations Depreciation EBIT	(67) (61) (27) 61	(66) (59) (27) 38	(83) (59) (34) 42	(102) (66) (38) 58	(121) (79) (39) 71
Interest expenses Pre tax income Income tax Net income	(34) 27 (10) 17	(33) 5 (2) 3	(32) 10 (3) 7	(37) 21 (7) 14	(37) 21 (7) 14
Shares outstanding (MM)	55	55	55	55	55
Dividend paid	5	5	5	5	5
Retained earnings	12	(2)	2	9	13(1)

(1) Should be 15, 13 is due to the cumulative rounding

Balance Sheets (year end)

$MM	2009	2010	2011	2012	2013
Cash Accounts receivable Inventory Total CA	49 89 34 172	69 70 31 170	86 70 28 184	77 77 31 185	85 86 35 206
Plants & equipment	606	604	671	708	710
Total assets	778	774	855	893	916
Accounts payables Accurals Total CL	19 7 26	18 6 24	22 7 29	27 8 35	32 10 42
Long term debt Common equity	500 252	500 250	575 251	600 258	600 274
Total liability & equity	778	774	855	893	916

Answer 1

The cash flow statement will be prepared in the following manner:

Workings

Cash Flow Statement can be prepared in 2 ways - Direct and Indirect method. The attached one is prepared using the Indirect method.

To calculate dividends paid the formula used is beginning equity + net income - ending equity

For purchase of asset the equation used is current year balance - (previous year balance - depreciation charged in the current year)

Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.