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 balance sheet and income statement provided below and

make a solution by constructing the Cash flow statement in both ways (direct and indirect) using the balance sheet and income statement provided below and here more information to consider:

1) consider the dividend payment = (1,522,000)

2) Depreciation is zero since there is no information given to the Depreciation and accumulated depreciation.

income statement
Period ending 31 Dec 13 31 Dec 12 31 Dec 11
Total revenue 30,871,000 29,904,000 29,611,000
Cost of revenue 16,106,000 15,685,000 15,693,000
Gross profit 14,765,000 14,219,000 13,918,000
Operating expense
Research and development 1,715,000 1,634,000 1,570,000
Selling, general, and administrative 6,384,000 6,102,000 6,170,000
Nonrecurring
Others
Operating income 6,666,000 6,483,000 6,178,000
Total other income/expenses 41,000 39,000 39,000
EBIT 6,707,000 6,522,000 6,217,000
Interest expense 145,000 171,000 186,000
Income before taxes 6,562,000 6,351,000 6,031,000
Taxes 1,841,000 1,840,000 1,674,000
Minority interests 62,000 67,000 74,000
Net income continuing operations 4,659,000 4,444,000 4,283,000
Discontinued operations
Extraordinary items
Effect of accounting changes
Net income 4,659,000 4,444,000 4,283,000

Balance Sheet
Period ending 31 Dec 13 31 Dec 12 31 Dec 11
ASSETS
Current assets
Cash and equivalent 2,581,000 2,883,000 2,219,000
Short-term investments 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
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
Other assets 1,557,000 1,233,000 1,696,000
Deferred asset charges
TOTAL ASSETS 33,550,000 33,876,000 31,616,000
LIABILITIES
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
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
Total liabilities 16,048,000 16,301,000 16,196,000
STOCKHOLDERS' EQUITY
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)
Total stock equity 17,502,000 15,575,000 15,420,000
TOTAL LIABILITIES AND OWNERS' EQUITY 33,550,000 33,876,000 31,616,000

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

The Progressive Audit A Toolkit For Improving Your Organizational Quality Culture

Authors: Robert Pfannerstill

1st Edition

0873896629, 978-0873896627

More Books

Students explore these related Accounting questions