preparation of the cash flow statement for each year

You are given the following financial statements for Mydeco Corp from 2009 to 2013 inclusive: Income Statements SMM Revenue Cost of goods sold Gross profit 2009 2010 2011 2012 404 364 425 511 (188) (174) (206) (247) 216 190 219 264 2013 604 (293) 310 Sales Administrations Depreciation EBIT (67) (66) (83) (61) (59) (59) (27) (27) (34) 61 38 42 (102) (66) _(38) 58 (121) (79) _139) 71 Interest expenses Pre tax income Income tax Net income (34)_(33) (32) 27 5 10 _(10) _(2) _(3) 17 3 7 (37) 21 (7) 14 (39) 32 (12) 20 55 55 55 55 55 Shares outstanding (MM) Dividend paid 5 5 5 5 55 N Retained earnings 12 (2) 9 13 Balance Sheets (year end) 2011 2012 2013 86 85 $MM Cash Accounts receivable Inventory Total CA 2019 49 89 34 172 2010 69 70 31 170 77 77 70 28 184 31 185 86 35 206 Plants & equipment 606 604 671 708 710 Total assets 778 774 855 893 916 19 Accounts payables Accurals Total CL 7 18 6 24 22 - 7 29 27 8 35 32 10 42 26 Long term debt Common equity 500 252 500 250 575 251 600 258 600 274 778 774 855 893 916 Total liability & equity