Finanacial CASH FLOW ESTIMATION

Finanacial CASH FLOW ESTIMATION

this assignment is about CASH FLOW Estimation – you are provided with data that include the income statement current year and balance sheet for current year and the

one before , therefore you need to make a cash flow estimation , not Free CASH FLOW .. you will find the data given in the excel sheet attached & an example of this is

also given and attached . please be sure that its the cash flow estimation !!

regards,
———-
Added on 01.02.2015 14:26
I forgot to mention that you need to get the financial CASH FLOW estimation from the data given this is the assignment !

EXAMPLE of Cash flow estamitiation
Balance Sheet
31/12/2012    31/12/2013
Cash    $5,000     $3,850
Account Receivable     $2,500     $1,750
Inventory     $2,750     $1,925
Fixed assets     $5,000     $3,025
Depreciation     ($3,250)    ($1,000)
Total Assets     $12,000     $9,550
Account payable    $2,250     $1,850
operating Accruals     $1,450     $950
Accrued Interest     $850     $550
Deferred Taxes    $700     $650
Debt    $3,750     $2,550
Common Stock    $2,000     $2,000
Retained earnings     $1,000     $1,000
Total     $12,000     $9,550

Cash Flow Estimation
Income Statement (31/3/2013)    Adjustment    Change    Cash Flow
Sales    $49,000     (-) A/R    ($750)    $49,750
Cost of Goods Sold    $24,000     (-) A/P
($400)
(+) Inventory     ($825)    $23,575
Gross Profit     $25,000     Gross Profit Margin     ($825)    $26,175
Salaries    $11,500
(-) Operating Accruals    ($500)    $13,400
Advertising    $1,400
Depreciation     $1,100     (-) Depreciation    ($2,250)     $ 3,350
Operating Profit     $11,000         $1,750     $9, 425
Interest     $1,200     (-) Accrued Interest     ($300)    $1,500
Taxes    $1,800     (-) Deferred Taxes    ($50)    $1,850
Net Profit     $8,000     Net Profit Margin     ($350)    $6,075
Dividends     $0
Additional to Retained Earning            $ 8,000

Emirates NBD PJSC (EMIRATES UH) – Standardized

In Millions of AED except Per Share    FY 2011    FY 2012    FY 2013    Last 12M
12 Months Ending    2011-12-31    2012-12-31    2013-12-31    2014-09-30
Cash From Operating Activities
+ Net Income    2,531.0    2,554.0    3,256.2    4,585.1
+ D&A and Provision for Loan Losses    6,024.3    4,268.0    4,916.0    5,236.8
+ Other Non-Cash Adjustments    -1,644.2    -256.7    -360.1    -831.4
+ Changes in Non-Cash Capital    13,101.9    -3,350.8    -8,478.0    2,069.5
Cash From Operations    20,013.0    3,214.5    -665.8    11,060.1

Cash From Investing Activities
+ Disposal of Fixed Assets    0.0    0.0    0.0    0.0
+ Capital Expenditures    -467.1    -193.0    -175.5    -227.6
+ Increase in Investments    -1,101.0    -580.7    -261.5
+ Decrease in Investments    0.0    1,781.4    0.0    3,678.1
+ Change in Loans    -11,545.1    -18,788.9    -20,932.6    -18,024.4
+ Other Investing Activities    1,565.1    69.5    2,275.7    2,567.8
Cash From Investing Activities    -11,548.2    -17,711.7    -19,093.9    -12,662.0

Cash from Financing Activities
+ Dividends Paid    -1,111.6    -1,110.4    -1,388.0    -1,388.0
+ Change in Short-Term Borrowings    0.0    0.0    0.0    0.0
+ Increase in Long-Term Borrowings    0.0    2,199.0    2,250.5
+ Decrease In Long-Term Borrowings    -3,806.9    0.0    0.0
+ Increase in Capital Stocks    0.0    0.0    3,648.5    1,828.6
+ Decrease in Capital Stocks    0.0    0.0    0.0    0.0
+ Change in Deposits    -6,658.0    20,614.4    17,961.9    21,036.2
+ Other Financing Activities    1,365.8    -262.3    -385.4    -477.0
Cash from Financing Activities    -10,210.7    21,440.7    22,087.6    21,583.2
Net Changes in Cash    -1,745.9    6,943.4    2,327.9    19,981.4

Reference Items
Free Cash Flow    19,545.9    3,021.5    -841.3    10,832.5
Free Cash Flow to Equity    15,738.9    5,220.5    1,409.2    11,415.9
Free Cash Flow per Basic Share    3.5    0.5    -0.2    1.9

Direct Method Cashflow
Source: Bloomberg

PLACE THIS ORDER OR A SIMILAR ORDER WITH US TODAY AND GET AN AMAZING DISCOUNT 🙂

Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency

Order your paper today and save 10% with the discount code HDCOVID10