Solution
For Cash Flow Statement we first find Cash Flows from Operating Activities
Add:
Increase in current liabilities
Accrued Liabilities 10
IT Payable 7
Decrease in Current Assets
Accounts Receivable 90
Total 107
Less:
Decrease in Liabilities
Accounts Payable 70
Increase in Current Assets
Inventory 45
Prepaid Expenses 3
Total (118)
Cash from Operations (11)
Statement of Cash Flows
Net Income 73
CAsh from Operations (11)
------------------------------------------------------
Purchase of PPE (121)
Sale of PPE 3
Sale of long term investment 15
Sale of long term investment 22
Cash from Investments (81)
--------------------------------------------------------------
Cash from Financing
Issue of Bonds Payable 35
------------------------------------------
Net Increase in Cash 16
Cash at beginning of period 10
Cash at end of period 26
|