Innovation Electronics, Inc has provided you with the year-end Income Statement and Balance Sheet. The Controller has asked you to prepare the Statement of Cash Flows for the same year ended December 31 Use the information included in the Excel Simulation and the Excel functions described below to complete the task, Multi-Tob Cell Reference: Allows you to refer to data from another cell in a separate tab in the worksheet When using the multi-tab cell reference, type the equal sign first, then click on the other tab and then click on the cell you want to reference. The syntax of a multi-tab cell reference looks different than a normal celt reference, since it includes the tab name surrounded by apostrophes and also an exclamation point before the cell location. In the Excel Simulation below, if Income Statement1815 is entered in a blank cell on the Sheetl tab, the formula outputs the result from cell B15 in the income Statement tab, which is 16.000 in this example Bosis Moth functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys (plus sign to add). (minus sign to subtract), "fasterisk sign to multiply), and forward stash to divide). In the Excel Simulation below. If-816817" is entered in a blank cell on the Balance Sheet tab, the formula adds the values from those cells and outputs the result, which is 411,500 in this example if using the other math symbols, the result is an appropriate answer for its function SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utilize this function in the Excel Simulation below, if SUM(B16,817 818)" is entered in a blank cell on the Balance Sheet tab, the formula outputs the result of adding those three separate cells, or 294,000 in this example Similarly, if SUM(B16 B18) entered in a blank cell, the formula outputs the same result of adding those cells, except they are expressed as a range in the formula, which outputs 294.000 in this example 7 8 1 (Required: 2 Complete the statement of cash flows (indirect method) shown below by using formulas that reference 3 data from the income statement and balance sheet (found by clicking the tabs at the bottom of this 4 worksheet. Note: Blank cells may be included in calculations. 5 6 INNOVATION ELECTRONICS, INC. Statement of Cash Flows For the Year Ended December 31, 20X2 9 Cash Flows from Operating Activities: 10 Net income 11 Adjustments to reconcile net income to net cash 12 provided by operating activities: 13 Depreciation expense 14 Gain (on sale of land) 15 Changes in current assets and current liabilities: 16 Accounts receivable 17 Inventory 18 Prepaid Insurance 19 Accounts payable 20. Interest payable 21 Income tax payable 22 Net cash provided by (used in) operating activities 23 21 Income tax payable 22 Net cash provided by (used in) operating activities 23 24 Cash Flows from Investing Activities: 25 Purchase investments 26 Sale of land 27 Net cash provided by (used in) investing activities 28 29 Cash Flows from Financing Activities: 30 Issue common stock 31 Issue long term note 32 Net cash provided by (used in) financing activities 33 Net increase (decrease) in cash 34 Cash at beginning of the period 35 Cash at end of the period 36 Innovation Electronics, Inc has provided you with the year-end Income Statement and Balance Sheet. The Controller has asked you to prepare the Statement of Cash Flows for the same year ended December 31 Use the information included in the Excel Simulation and the Excel functions described below to complete the task, Multi-Tob Cell Reference: Allows you to refer to data from another cell in a separate tab in the worksheet When using the multi-tab cell reference, type the equal sign first, then click on the other tab and then click on the cell you want to reference. The syntax of a multi-tab cell reference looks different than a normal celt reference, since it includes the tab name surrounded by apostrophes and also an exclamation point before the cell location. In the Excel Simulation below, if Income Statement1815 is entered in a blank cell on the Sheetl tab, the formula outputs the result from cell B15 in the income Statement tab, which is 16.000 in this example Bosis Moth functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys (plus sign to add). (minus sign to subtract), "fasterisk sign to multiply), and forward stash to divide). In the Excel Simulation below. If-816817" is entered in a blank cell on the Balance Sheet tab, the formula adds the values from those cells and outputs the result, which is 411,500 in this example if using the other math symbols, the result is an appropriate answer for its function SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utilize this function in the Excel Simulation below, if SUM(B16,817 818)" is entered in a blank cell on the Balance Sheet tab, the formula outputs the result of adding those three separate cells, or 294,000 in this example Similarly, if SUM(B16 B18) entered in a blank cell, the formula outputs the same result of adding those cells, except they are expressed as a range in the formula, which outputs 294.000 in this example 7 8 1 (Required: 2 Complete the statement of cash flows (indirect method) shown below by using formulas that reference 3 data from the income statement and balance sheet (found by clicking the tabs at the bottom of this 4 worksheet. Note: Blank cells may be included in calculations. 5 6 INNOVATION ELECTRONICS, INC. Statement of Cash Flows For the Year Ended December 31, 20X2 9 Cash Flows from Operating Activities: 10 Net income 11 Adjustments to reconcile net income to net cash 12 provided by operating activities: 13 Depreciation expense 14 Gain (on sale of land) 15 Changes in current assets and current liabilities: 16 Accounts receivable 17 Inventory 18 Prepaid Insurance 19 Accounts payable 20. Interest payable 21 Income tax payable 22 Net cash provided by (used in) operating activities 23 21 Income tax payable 22 Net cash provided by (used in) operating activities 23 24 Cash Flows from Investing Activities: 25 Purchase investments 26 Sale of land 27 Net cash provided by (used in) investing activities 28 29 Cash Flows from Financing Activities: 30 Issue common stock 31 Issue long term note 32 Net cash provided by (used in) financing activities 33 Net increase (decrease) in cash 34 Cash at beginning of the period 35 Cash at end of the period 36