Szabo Company presented the following data with its 2009 financial statements:
|
DONNA SZABO COMPANY |
|||
|
2009 |
2008 |
2007 |
|
|
Increase (decrease) in cash: |
|||
|
Cash flows from operating activities: |
|||
|
Cash received from customers |
$173,233 |
$176,446 |
$158,702 |
|
Cash paid to suppliers and employees |
150,668 |
157,073 |
144,060 |
|
Interest received |
132 |
105 |
89 |
|
Interest paid |
191 |
389 |
777 |
|
Income taxes paid |
6,626 |
4,754 |
845 |
|
Net cash provided by operations |
15,880 |
14,335 |
13,109 |
|
Cash flows from investing activities: |
|||
|
Capital expenditures |
8,988 |
5,387 |
6,781 |
|
Proceeds from property, plant, and equipment disposals |
1,215 |
114 |
123 |
|
Net cash used in investing activities |
7,773 |
5,273 |
6,658 |
|
Cash flows from financing activities: |
|||
|
Net increase (decrease) in short term debt |
— |
5,100 |
7,200 |
|
Increase in long term debt |
4,100 |
3,700 |
5,200 |
|
Dividends paid |
6,050 |
8,200 |
8,000 |
|
Purchase of common stock |
8,233 |
3,109 |
70 |
|
Net cash used in financing activities |
10,183 |
2,509 |
4,330 |
|
Net increase (decrease) in cash and cash equivalents |
2,076 |
6,553 |
10,781 |
|
Cash and cash equivalents at beginning of year |
24,885 |
18,332 |
7,551 |
|
Cash and cash equivalents at end of year |
$22,809 |
$24,885 |
$18,332 |
Reconciliation of Net Income to Net Cash Provided by Operating Activities
|
2009 |
2008 |
2007 |
|
|
Net income |
$7,610 |
$3,242 |
$506 |
|
Provision for depreciation and amortization |
12,000 |
9,700 |
9,000 |
|
Provision for losses on accounts receivable |
170 |
163 |
140 |
|
Gain on property, plant, and equipment disposals |
2,000 |
1,120 |
1,500 |
|
Changes in operating assets and liabilities: |
|||
|
Accounts receivable |
2,000 |
1,750 |
1,600 |
|
Inventories |
3,100 |
2,700 |
2,300 |
|
Other assets |
— |
— |
57 |
|
Accounts payable |
— |
5,100 |
7,200 |
|
Accrued income taxes |
1,200 |
— |
— |
|
Deferred income taxes |
2,000 |
1,700 |
1,720 |
|
Net cash provided by operating activities |
$15,880 |
$14,335 |
$13,109 |
Required
a. Prepare a statement of cash flows with a three year total column for 2007–2009.
b. Comment on significant trends you detect in the statement prepared in (a).
c. Prepare a statement of cash flows, with inflow/outflow for the year ended December 31, 2009.
d. Comment on significant trends you detect in the statement prepared in (c).