Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Your assignment is to construct a cash flow statement using the information in this three slides . The solution has to be in the direct
Your assignment is to construct a cash flow statement using the information in this three slides . The solution has to be in the direct and the indirect methods. One missing thing in the assignment is that you can consider the dividend paid is (1,522,000)
\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 TOTALLIABILITIESAND & & & \\ OWNERS' EQUITY & 33,550,000 & 33,876,000 & 31,616,000 \\ \hline \end{tabular} \begin{tabular}{|l|r|r|r|} \hline \multicolumn{4}{|c|}{ 3M Company } \\ \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, & & & \\ andequipmentGoodwill & 8,652,000 & 8,378,000 & 7,666,000 \\ Intangible assets & 7,345,000 & 7,385,000 & 7,047,000 \\ Accumulated & 1,688,000 & 1,925,000 & 1,916,000 \\ amortization & & & \\ Other assets & 1,557,000 & 1,233,000 & 1,696,000 \\ Deferred asset & & & \\ charges & & & 31,616,000 \\ \hline TOTAL ASsETS & 33,550,000 & 33,876,000 & \\ \hline & & & \\ \hline \end{tabular}
Your assignment is to construct a cash flow statement using the information in this three slides . The solution has to be in the direct and the indirect methods. One missing thing in the assignment is that you can consider the dividend paid is (1,522,000)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started