Can someone help me to perform a cash flow statement for financial analyses from 2000 to 2005:
Fantastic news! We've Found the answer you've been seeking!
Question:
Can someone help me to perform a cash flow statement for financial analyses from 2000 to 2005:
Below is the exhibit that I got from the case study:
Transcribed Image Text:
Exhibit 3 INCOME STATEMENT (millions of $) 2000 2001 2002 2003 2004 2005 Sales Cost of Goods Sold 287.14 200.45 725.45 783.34 814.55 856.00 209.60 210.45 506.91 550.53 595.34 629.43 Gross Profit 77.45 89.00 218.54 233.81 219.21 226.57 Selling and Administration Depreciation Operating Profit 57.34 80.06 104.14 125.53 136.57 180.23 7.53 13.54 21.54 20.80 87.30 24.67 21.22 26.54 12.58 15.40 92.88 61.42 30.80 Interest 9.41 12.53 35.51 17.96 13.01 Eamings Before Taxes 3.17 2.87 57.35 62.72 43.46 26.79 Тахes 1.01 0.92 18.35 20.07 13.91 8.57 Net Income 2.18 1.95 39.00 42.65 29.55 18.22 Exhibit 4 BALANCE SHEET (millions of $) 2000 10.76 2001 2002 2003 2004 2005 Cash 20.56 25.78 38.55 34.21 29.75 AR 45.01 48.54 84.89 85.39 95.32 99.23 Inventory 17.12 79.66 82.60 79.3 53.88 75.33 Total Current Assets 72.89 148.76 193.36 203.24 183.41 204.31 Land, Plant and Equipment net 54.32 182.28 184.18 178.01 182.74 211.48 Other Assets 2.47 5.30 8.38 8.82 9.49 11.65 Total Assets 129.88 318.43 385.02 390.07 375.64 427.44 A/P 53.77 90.73 112.15 109.08 129.04 189.84 Current Portion of LT Debt 2.88 18.00 18.77 14.32 8.56 8.22 Total Current Liabilities 56.65 108.82 130.92 124.28 137.6 196.06 Long-term Debt Shareholders' Equity Total Liabilities and Equities 129.88 316.43 385.92 390.07 375.64 427.44 52.82 185.45 193.84 181.98 104.68 79.8 20.2 22.16 61.18 103.81 133.36 151.58 Exhibit 3 INCOME STATEMENT (millions of $) 2000 2001 2002 2003 2004 2005 Sales Cost of Goods Sold 287.14 200.45 725.45 783.34 814.55 856.00 209.60 210.45 506.91 550.53 595.34 629.43 Gross Profit 77.45 89.00 218.54 233.81 219.21 226.57 Selling and Administration Depreciation Operating Profit 57.34 80.06 104.14 125.53 136.57 180.23 7.53 13.54 21.54 20.80 87.30 24.67 21.22 26.54 12.58 15.40 92.88 61.42 30.80 Interest 9.41 12.53 35.51 17.96 13.01 Eamings Before Taxes 3.17 2.87 57.35 62.72 43.46 26.79 Тахes 1.01 0.92 18.35 20.07 13.91 8.57 Net Income 2.18 1.95 39.00 42.65 29.55 18.22 Exhibit 4 BALANCE SHEET (millions of $) 2000 10.76 2001 2002 2003 2004 2005 Cash 20.56 25.78 38.55 34.21 29.75 AR 45.01 48.54 84.89 85.39 95.32 99.23 Inventory 17.12 79.66 82.60 79.3 53.88 75.33 Total Current Assets 72.89 148.76 193.36 203.24 183.41 204.31 Land, Plant and Equipment net 54.32 182.28 184.18 178.01 182.74 211.48 Other Assets 2.47 5.30 8.38 8.82 9.49 11.65 Total Assets 129.88 318.43 385.02 390.07 375.64 427.44 A/P 53.77 90.73 112.15 109.08 129.04 189.84 Current Portion of LT Debt 2.88 18.00 18.77 14.32 8.56 8.22 Total Current Liabilities 56.65 108.82 130.92 124.28 137.6 196.06 Long-term Debt Shareholders' Equity Total Liabilities and Equities 129.88 316.43 385.92 390.07 375.64 427.44 52.82 185.45 193.84 181.98 104.68 79.8 20.2 22.16 61.18 103.81 133.36 151.58
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
In Chapter 11, we prepared a cash flow statement for Pure Water, Inc. Now, we will analyze Pure Waters financial statements using the tools we learned in this chapter. Following are the balance...
-
In Chapter 11, we prepared a cash flow statement for Aqua Elite, Inc. Now, we will analyze Aqua Elites financial statements using the tools we learned in this chapter. Following are the balance...
-
In Chapter 11, we prepared a cash flow statement for Fitness Equipment Doctor, Inc. Now, we will analyze Fitness Equipment Doctor, Inc.?s financial statements using the tools we learned in this...
-
prepare a process diagram. AIS outdoor is a retail business selling outdoor entertainment goods such as tents, sleeping bags, camping furniture, etc. In addition to having stores across Australia,...
-
Suppose X has mass and px(x) = 0 otherwise. a. For A = 2, make a plot of the probability mass function. b. What is the CDF of X, when A = 2? c. Make a plot of the CDF, when A = 2. For future...
-
Globalization may permit firms to shop across countries to find low environmental standards. Explain the remedy you favor for this practice.
-
The lab-on-a-chip product in Figure 25.13 incorporates the inventions in the innovation map of Figure 25.10. Carry out a patent search to determine whether all of the technological inventions in...
-
Here is information related to Shashko Company for 2012. Total credit sales ............ $1,500,000 Accounts receivable at December 31 .... 840,000 Bad debts written off ........... 37,000...
-
Blue Spruce Company manufactures and sells two products. Relevant per-unit data concerning each product follow: Product Basic Deluxe Selling price $44.00 $56.00 Variable costs $22.00 $29.40 Machine...
-
Oil (sp. gr. = 0.8) flows smoothly through the circular reducing section shown at 3 ft 3 /s. If the entering and leaving velocity profiles are uniform, estimate the force that must be applied to the...
-
Zenon Industrial Company uses the production orders accounting system, and here are the data extracted from its records during the year 2018: The company had at the beginning of the period two...
-
Suppose the spot exchange rates quoted by three banks located in three different countries are as follows: Bank A (Australia): 95/A$ Bank B (Germany): A$1.60/ Bank C (Japan.): 150/ Assume a German...
-
Discuss three habits or behaviors you think every "good" student should have. At least one of these habits must relate directly to students taking online classes.
-
Define capitalism and socialism and provide examples of countries for both structures. Discuss why capitalism and socialism are currently being spotlighted in U.S. politics giving the pros and cons...
-
Consider the five contaminants produced from an industrial process in a local Palestinian factory with their tabulated concentrations. Time Period 8:00am-8:45am 8:45am-9:30am 9:30am-10:25am...
-
In regard to O'Neils Weapons of Math Destruction: What is Simpson's Paradox? In what other areas of life might we see Simpson's Paradox?
-
Maria is trying to decide if she should refinance her mortgage. Maria has a 30-year mortgage loan at 6.5%. She knows that her monthly payments are $1,583 per month and has made these payments for 4...
-
You have accepted the engagement of auditing the financial statements of the C. Reis Company, a small manufacturing firm that has been your auditee for several years. Because you were busy writing...
-
The income statement and additional data of Seacrest Services, Inc., follow: Additional data follows: a. Collections from customers are $17,000 more than sales. b. Payments to suppliers are the sum...
-
Juniper, Corp., maintains a petty cash fund of $215. On July 31, the fund holds $6 cash, and petty cash tickets for office supplies, $177, and delivery expense, $25. Requirements 1. Make the journal...
-
Return to Targets 2010 annual report. For instructions on how to access the report online, see the Continuing Financial Statement Analysis Problem in Chapter 2. On page 33 of the annual report youll...
-
Describe the various errors that can occur in the administration of medications.
-
Discuss why it is important to report significant changes in a patients condition to the treating physician.
-
If a nurse disagrees with a physicians written orders, discuss what action the nurse should take to protect the patients safety.
Study smarter with the SolutionInn App