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,...
-
Identify the basic parts to a letter.
-
Determine the resultant moment of the forces about point A. Solve the problem first by considering each force as a whole, and then by using the principle of moments. Units Used: kN = 103 N Given: F1...
-
Describe multiple interfaces and explain why or when they are needed.
-
Listed below are several terms and phrases associated with leases. Pair each item from List A with the item from List B (by letter) that is most appropriately associated withit. List A List B --1....
-
What are the steps include in Evaluation of the effectiveness of an emergency plan?
-
The dean of a school of nursing (SON) and the associate deans of undergraduate and graduate programs have experienced increasing frustration with a lack of clinical placements for the students. The...
-
Let n E Z. a) (10 pts) Make a conjecture relating the parity of n to that of 3n+ 1 by completing the following statement: 3n+ 1 is b) (30 pts) Prove your conjecture. Hint: It may be easier to prove...
-
Create an improved Marketing Strategy that innovates how Innisfree sells Korean skincare in the US. Revitalizing Innisfree's US Market Penetration and Competitive Edge in Korean Skincare. Industry...
-
Explain at least two ways in which ethnocentrism, stereotyping, prejudice, and discrimination act as barriers to effective intercultural communication.
-
How do macro-level processes such as globalization, technological innovation, and demographic shifts catalyze societal transformations, and what mechanisms underlie their impact on social structures...
-
Identify a belief, value, norm, or social practice that may be different from the US.
-
what ways do social movements serve as agents of change, and how do factors such as ideology, organizational structure, and collective action strategies influence their effectiveness in challenging...
-
b) What kinds of heuristics do humans use to think through complex problems? Give three examples of heuristics and how they each affect judgment. c) If you are trying to elicit an expert's judgment...
-
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...
-
The average tax rate on a corporate income of \(\$ 87,000\) is closest to which of the following? a. 15 percent b. 20.5 percent c. 25 percent d. 34 percent
-
True or False: If investment capital is borrowed, the income tax rate equals \(40 \%\), the after-tax MARR is \(12 \%\), and the loan rate is \(10 \%\), then it is best to repay the loan using Plan 4.
-
Calculate the corporate income tax for each of the following corporate taxable incomes. For each, determine the effective (average) tax rate and the marginal tax rate. a. $22,000 b. $93,000 c....
Study smarter with the SolutionInn App