I would need a cash flow statement ONLY for the period ending December 31 2011 PLEASE!...

I would need a cash flow statement ONLY for the period ending December 31 2011 PLEASE!

And how many CF statements can I do with the below information? Thank you

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

Solutions

Expert Solution

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

I would need a cash flow statement ONLY for the period ending December 31 2012 PLEASE!...

I would need a cash flow statement ONLY for the period ending December 31 2012 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...

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

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...

I would need a cash flow statement ONLY for the period ending December 31 2010 PLEASE!...

I would need a cash flow statement ONLY for the period ending December 31 2010 PLEASE! 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 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...

I need assistance with statement of cash flows for year ending December 31, 2017 Selected financial...

I need assistance with statement of cash flows for year ending December 31, 2017 Selected financial statement information and additional data for Stanislaus Co. is presented below. December 31 2016 2017 Cash $42,180 $72,250 Accounts receivable (net) 85,510 143,900 Inventory 168,090 205,170 Land 58,970 19,050 Equipment 500,780 785,670 TOTAL $855,530 $1,226,040 Accumulated depreciation $83,850 $114,170 Accounts payable 49,780 85,600 Notes payable - short-term 66,310 28,470 Notes payable - long-term 168,710 300,210 Common stock 420,990 491,270 Retained earnings 65,890 206,320 TOTAL...

Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash 300...

Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash 300 400 Accounts receivable 1,000 1,400 Inventories 3,200 3,000 Current assets 4,500 4,800 Net fixed assets 3,800 4,300 Total assets 8,300 9,100 Notes payable 400 300 Accounts payable 700 500 Accruals 50 80 Current portion of long-term debt 70 80 Current liabilities 1,220 960...

Use the following data to prepare the Indirect Cash Flow Statement for December 31, 2014: Cash...

Use the following data to prepare the Indirect Cash Flow Statement for December 31, 2014: Cash at End of the Year 2013 - $50,000; 2014 - $40,000 Net Income for 2014 - $130,000 Purchase of Equipment with Cash- $30,000 Non-cash Adjustments to Current Assets and Current Liabilities ($90,000) Note: This is negative: Declared and paid $20,000 in Cash Dividends. The Alpha Corporation issues $5,000,000 of 5%, 15 year bonds dated January 1, 2014, that pay interest semiannually on June 30...

Period Ending: 12/31/2017 Period Ending: 12/31/2017 12/31/2014 Cash and Cash Equivalents $396,900 Total Revenue $15,380,800 $2,356,600...

Period Ending: 12/31/2017 Period Ending: 12/31/2017 12/31/2014 Cash and Cash Equivalents $396,900 Total Revenue $15,380,800 $2,356,600 Short-Term Investments $0 Cost of Revenue $13,101,100 $1,975,000 Net Receivables $2,725,300 Gross Profit $2,279,700 $381,600 Inventory $0 Operating Expenses Other Current Assets $465,700 Research and Development $0 $0 Total Current Assets $3,587,900 Sales, General and Admin. $1,656,500 $422,500 Long-Term Investments $0 Non-Recurring Items $0 $0 Fixed Assets $2,663,700 Other Operating Items $0 $0 Goodwill $4,563,600 Operating Income $623,200 ($40,900) Intangible Assets $1,435,300 Add'l income/expense...

I need to create a cash flow statement for 4 quarters. It is a new business...

I need to create a cash flow statement for 4 quarters. It is a new business and my professor provided me with very little information. I basically have to create a cash flow statement from scratch with made up information.

In its statement of cash flows issued for the year ending December 31, Oxford Company reported...

In its statement of cash flows issued for the year ending December 31, Oxford Company reported a net cash inflow from operating activities of $123,000. The following adjustments were included in the supplementary schedule reconciling cash flow from operating activities with net income: Depreciation $38,000 Increase in net accounts receivable 31,000 Decrease in inventory 27,000 Increase in accounts payable 48,000 Increase in interest payable 12,000 Net income is: Select one: a. $29,000 b. $53,000 c. $105,000 d. $217,000 e. $141,000

In its statement of cash flows issued for the year ending December 31, Oxford Company reported...

In its statement of cash flows issued for the year ending December 31, Oxford Company reported a net cash inflow from operating activities of $123. The following adjustments were included in the supplementary schedule reconciling cash flow from operating activities with net income: Patent Amortization $38 Increase in net accounts receivable 31 Decrease in inventory 27 Decrease in accounts payable 48 Gain on fixed asset sale 12 Net income is: Select one: a. $26 b. $149 c. $125 d. $97...

Subjects