Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

make a solution by constructing 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

make a solution by constructing 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
\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} \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} \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} \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

Project Financing Analyzing And Structuring Projects

Authors: Frank J Fabozzi, Carmel De Nahlik

1st Edition

9811232393, 9789811232398

More Books

Students also viewed these Finance questions