Cash Flow Statement \begin{tabular}{l|r|r|r|} \hline Net Income & 2,553 & 2,643 & 3,574 \\ \hline + Depreciation & 1,500 & 1,500 & 1,501 \\ - increose in Accounts Receivable & & & \\ \hline + Increase in Accounts Payable & & & \\ - Capital Expenditures (CopEx) & (800) & (1,000) & (1,000) \\ - Dividends & (1,021) & (1,057) & \\ \hline Payout Ratio & 40% & 40% & 10% \\ \hline m Increase (Decrease) in Cash & 2,232 & & \\ \hline \end{tabular} \begin{tabular}{|} Accounting \\ Accounting \\ \hline Accounting \\ \hline Accounting \\ Accounting \\ Accounting \\ Business \\ Accounting \end{tabular} Cash Flow Statement \begin{tabular}{l|r|r|r|} \hline Net Income & 2,553 & 2,643 & 3,574 \\ \hline + Depreciation & 1,500 & 1,500 & 1,501 \\ - increose in Accounts Receivable & & & \\ \hline + Increase in Accounts Payable & & & \\ - Capital Expenditures (CopEx) & (800) & (1,000) & (1,000) \\ - Dividends & (1,021) & (1,057) & \\ \hline Payout Ratio & 40% & 40% & 10% \\ \hline m Increase (Decrease) in Cash & 2,232 & & \\ \hline \end{tabular} \begin{tabular}{|} Accounting \\ Accounting \\ \hline Accounting \\ \hline Accounting \\ Accounting \\ Accounting \\ Business \\ Accounting \end{tabular}