Question: Can someone please help me create a direct and indirect cash flow statement with the figures above? thanks Using the financial statement provided prepare a

Can someone please help me create a direct and indirect cash flow statement with the figures above? thanks
Using the financial statement provided prepare a complete Statement of Cash Flows that includes both the direct method and the indirect method for summarizing cash flow from operating activities. Note that to complete the assignment you will need to calculate items such as dividends paid, capital expenditures, goodwill investments made, and net investment or sale of intangible assets. 2020 2019 $700 $154 Sales 681 143 Less: Cost of goods sold 1,512 1,454 Gross profit 2.737 2.255 Less: SG&A expenses 607 603 Less: Depreciation expenses 6,237 4,609 Less: Amortization expenses 5,202 4,826 Operating profit (EBIT) 2,626 2.332 Less: Interest expense 2,576 2.494 Other income (expense) 523 535 Gain/(loss) on sale of assets 379 359 Earnings before tax 10,038 9,238 Less: Income tax expense 3,676 3,264 Net income 137 97 $23,566 $20,596 2020 $14.535 9,496 5,039 3,001 376 202 1,460 223 18 (14) 1,241 313 $928 Assets Cash & equivalents Marketable securities Accounts receivable, net Inventories Other current assets Total current assets Property, plant, & equipment, gross Less: Accumulated depreciation Property, plant, & equipment, net Right-of-use leased assets Other long-term investments Goodwill Other intangible assets Other noncurrent assets Total assets Liabilities and Equity Current portion of long-term debt Short-term debt Current operating lease liabilities Accounts payable Taxes payable (accrued taxes) Other accrued expenses/payables Deferred revenue Other current liabilities Total current liabilities Long-term debt Long-term operating lease liabilities Deferred taxes Other long-term liabilities Total liabilities Preferred stock Common stock and paid-in capital Retained earnings Accum. other comp. income (loss) Less: Treasury stock Total equity Total liabilities and equity 91 3 3 337 128 138 2.446 2,088 241 243 1.141 1,129 109 119 401 349 4,560 4.406 4,245 3,217 395 397 567 731 2.732 2,704 12.499 11.455 1,500 1,424 5,275 4,935 7,554 6,778 (1,014) (1,812) 2,248 2.184 11,067 9,141 $23.566 $20.596 Footnote During the year, the company received cash of $45 when it sold PP&E with a net book value of $59, which gave rise to the $14 loss that appears on the income statement. Check figures: Net cash flow from operations = $1,210; net cash flow from investments = $(1,646); and net cash flow from financing = $982. Using the financial statement provided prepare a complete Statement of Cash Flows that includes both the direct method and the indirect method for summarizing cash flow from operating activities. Note that to complete the assignment you will need to calculate items such as dividends paid, capital expenditures, goodwill investments made, and net investment or sale of intangible assets. 2020 2019 $700 $154 Sales 681 143 Less: Cost of goods sold 1,512 1,454 Gross profit 2.737 2.255 Less: SG&A expenses 607 603 Less: Depreciation expenses 6,237 4,609 Less: Amortization expenses 5,202 4,826 Operating profit (EBIT) 2,626 2.332 Less: Interest expense 2,576 2.494 Other income (expense) 523 535 Gain/(loss) on sale of assets 379 359 Earnings before tax 10,038 9,238 Less: Income tax expense 3,676 3,264 Net income 137 97 $23,566 $20,596 2020 $14.535 9,496 5,039 3,001 376 202 1,460 223 18 (14) 1,241 313 $928 Assets Cash & equivalents Marketable securities Accounts receivable, net Inventories Other current assets Total current assets Property, plant, & equipment, gross Less: Accumulated depreciation Property, plant, & equipment, net Right-of-use leased assets Other long-term investments Goodwill Other intangible assets Other noncurrent assets Total assets Liabilities and Equity Current portion of long-term debt Short-term debt Current operating lease liabilities Accounts payable Taxes payable (accrued taxes) Other accrued expenses/payables Deferred revenue Other current liabilities Total current liabilities Long-term debt Long-term operating lease liabilities Deferred taxes Other long-term liabilities Total liabilities Preferred stock Common stock and paid-in capital Retained earnings Accum. other comp. income (loss) Less: Treasury stock Total equity Total liabilities and equity 91 3 3 337 128 138 2.446 2,088 241 243 1.141 1,129 109 119 401 349 4,560 4.406 4,245 3,217 395 397 567 731 2.732 2,704 12.499 11.455 1,500 1,424 5,275 4,935 7,554 6,778 (1,014) (1,812) 2,248 2.184 11,067 9,141 $23.566 $20.596 Footnote During the year, the company received cash of $45 when it sold PP&E with a net book value of $59, which gave rise to the $14 loss that appears on the income statement. Check figures: Net cash flow from operations = $1,210; net cash flow from investments = $(1,646); and net cash flow from financing = $982
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
