Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

construct the Cash flow statement in both ways (direct and indirect) using the BS and IS begin{tabular}{|l|r|r|r|} hline multicolumn{4}{|c|}{ 3M Company } hline multicolumn{4}{|c|}{

construct the Cash flow statement in both ways (direct and indirect) using the BS and IS
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
\begin{tabular}{|l|r|r|r|} \hline \multicolumn{4}{|c|}{ 3M Company } \\ \hline \multicolumn{4}{|c|}{ Balance Sheet (S in thousands) } \\ \hline Period ending & 31 Dec 13 & 31 Dec 12 & 31 Dec 11 \\ \hline ASSETS & & & \\ \hline Current assets & & & \\ Cash and equivalent & 2,581,000 & 2,883,000 & 2,219,000 \\ Short-terminvestments & 756,000 & 1,648,000 & 1,461,000 \\ Net receivables & 4,253,000 & 4,061,000 & 3,867,000 \\ Inventory & 3,864,000 & 3,837,000 & 3,416,000 \\ Other & 1,279,000 & 1,201,000 & 1,277,000 \\ \hline Total current assets & 12,733,000 & 13,630,000 & 12,240,000 \\ Long-term & & & \\ investments & 1,575,000 & 1,325,000 & 1,051,000 \\ Property, plant, & & & \\ and equipment & 8,652,000 & 8,378,000 & 7,666,000 \\ Goodwill & 7,345,000 & 7,385,000 & 7,047,000 \\ Intangible assets & 1,688,000 & 1,925,000 & 1,916,000 \\ Accumulated & & & \\ amortization & & & 1,696,000 \\ Other assets & 1,557,000 & 1,233,000 & \\ Deferred asset & & & 31,616,000 \\ \hline charges & & & \\ \hline TOTAL ASSETS & 33,550,000 & 33,876,000 & \\ \hline \end{tabular} construct cash flow statement in both ways (direct and indirect) using the balance sheet and income statement 1) consider the dividend payment =(1,522,000) 2) Depreciation is zero since there is no information given to the Depreciation and accumulated depreciation. 3) The information required about the Cash Flow statement are: its importance, its parts and structures and how it can be constructed. No calculations of CF statement at at. \begin{tabular}{|l|r|r|r|} \hline LIABILITIES & & & \\ \hline Current liabilities & & & \\ Accounts payable & 2,924,000 & 2,834,000 & 2,674,000 \\ Short-term debt & 1,683,000 & 1,085,000 & 682,000 \\ Other & 2,891,000 & 2,281,000 & 2,085,000 \\ \hline Total current & & & \\ liabilities & 7,498,000 & 6,200,000 & 5,441,000 \\ Long-term debt & 4,326,000 & 4,916,000 & 4,484,000 \\ Other liabilities & 3,778,000 & 4,720,000 & 5,829,000 \\ Deferred liability & & & \\ charges & & & \\ Minority interest & 446,000 & 465,000 & 442,000 \\ \hline Total liabilities & 16,048,000 & 16,301,000 & 16,196,000 \\ \hline STOCKHOLDERS' & & & \\ EQUITY & & & \\ \hline Common stock & 9,000 & 9,000 & 9,000 \\ Retained earnings & 32,416,000 & 30,679,000 & 28,348,000 \\ Treasury stock & (15,385,000) & (12,407,000) & (11,679,000) \\ Capital surplus & 4,375,000 & 4,044,000 & 3,767,000 \\ Other equity & (3,913,000) & (4,750,000) & (5,025,000) \\ \hline Total stock equity & 17,502,000 & 15,575,000 & 15,420,000 \\ \hline TOTAL & & & \\ LIABILITIES AND & & & 31,616,000 \\ \hline OWNERS' EQUITY & 33,550,000 & 33,876,000 & \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Puzzling Auditing Puzzles

Authors: Janice P. Russell

1st Edition

0873894782, 978-0873894784

More Books

Students also viewed these Accounting questions

Question

a. Describe the encounter. What made it intercultural?

Answered: 1 week ago