Please make Indirect Cash Flow for the year of 2012

ealance Sheet 2011 2012 2013 2014 2015 ASSETS Cash and Equivalents Accounts Receivable, Net Inventory Other Current Assets 2012 2013 2014 2015 32 S46 $38 67 193 95 193 244 248 314 Total Current Assets Gross PP&E Accumulated Depreciation 286 Net PP&E Intangible Assets 528 144 738 190 191 Total Assets 434 481 580 S 777 S 1,147 LIABILITIES&EQUITY Accounts Payable Taxes Payable Other Current Liabilities 2011 2012 2013 2014 2015 S 68$ 81 $ 94 $ 115 $ 158 32 137 327 81 62 470 677 103 Total Current Liabilities Long-term Debt Total Liabilities 184 Other Liabilities 20 205 276 242 338 Total Stockholder's Equity 273 466 Total Liabilities and Equity $434 $ 481 S 580 $ 777 $ 1,147 Income Statement Sales Cost of Goods Sold 2011 2015 S 1,062 1,252 5 $ 1,934 $ 2,519 1,009 1,190 1,499 744 ,020 2014 2012 8 438 271 364 454 57 2013 654 408 254 154 578 Gross Profit Selling, General, and Admin Exp 290 Operating Income before Depr Depreciation and Amortization Operating Profit Interest Expense Other Gains and Losses Pretax Income 167 38 176 129 136 238 374 125 126 163 237 371 141 TO S74 $ 98 $ 145 $ 230 Income Tax Expense 92 Net Income