ACG 2071 Module 2: Statement of Cash Flows Purpose of the Statement of Cash Flows Reports a firm’s major cash inflows and outflows for a period. Provides useful information about a firm’s ability to generate cash from operations, maintain and expand its operating capacity, meet financial obligations, and pay dividends. One of the basic financial statements. Importance of Cash Flows We look more favorably at a company that is financing its expenditures with cash from operations than one that does it by selling its assets Whether company has enough cash to pays its existing debts as they mature. Reporting Cash Flows Three types of activities: Cash Flows from Operating Activities Include those transactions and events that determine net income. Cash inflows include o Cash from sales o Cash from credit collections o Cash from interest income Cash outflows include o Cash to pay bills o Cash to pay for merchandise o Cash to pay taxes Cash Flows from Investing Activities Generally include those transactions and events that affect longterm assets. Purchase and sale of short-term investments Lending and collecting money for notes receivable Cash inflows o From selling securities o From selling notes Created by: Prof M. Mari Fall, 2007 Page 1 of 10 ACG 2071 Module 2: Statement of Cash Flows o From collecting principal on loans o From selling assets Cash outflows o To make loans to others o To purchase securities o To purchase assets Cash Flows from Financing Activities Include those transactions and events that affect long-term liabilities and equity Obtaining cash from issuing debts and repaying the amounts borrowed Receiving cash from or distributing cash to owners Cash inflows o Received monies from loans issued o Received monies from stock sold o Received monies from bonds issued Cash outflows o Paid on principal of loans o Purchased treasury stock o Redeemed bonds Noncash Investing and Financing When important investing and financing activities do not affect cash receipts or payments, they are still disclosed. Exchange of stocks for bonds The sum of the three sections should equal the change in cash from the prior year to the current year. Created by: Prof M. Mari Fall, 2007 Page 2 of 10 ACG 2071 Module 2: Statement of Cash Flows Format of the Statement of Cash Flows Company Name Statement of Cash Flows For period ended Cash flows from operating activities: Cash inflows -Cash outflows Net cash provided by operating activities Cash flows from investing activities: Cash inflows -Cash outflows Net cash provided by operating activities Cash flows from financing activities: Cash inflows -Cash outflows Net cash provided by operating activities Net increase (decrease) in cash Cash balance at beg of period Cash balance at end of period $$$$ $$$$ $$$$ $$$ $$$ $$$ Two methods of Preparing the Statement Direct Method – requires an analysis of the cash account Indirect Method – requires analysis of the financial statements Indirect Method: Steps o Find the differences in the Balance Sheet account balances for last year and this year Created by: Prof M. Mari Fall, 2007 Page 3 of 10 ACG 2071 Module 2: Statement of Cash Flows JONES COMPANY COMPARATIVE BALANCE SHEET For period ended December 31, 2005 and 2006 2006 CASH 2005 DIFFERENCE $140,350 $95,900 $44,450 $95,300 $102,300 -$7,000 INVENTORIES $165,200 $157,900 $7,300 PREPAID EXP $6,240 $5,860 $380 INVESTMENTS $35,700 $84,700 -$49,000 LAND $75,000 $90,000 -$15,000 BUILDING $375,000 $260,000 $115,000 ACCUM DEP -$71,300 -$58,300 -$13,000 MACHINERY $428,300 $428,300 $0 ACCUM DEP -$148,500 -$138,000 -$10,500 $58,000 $65,000 -$7,000 $1,159,290 $1,093,660 $65,630 ACCOUNTS PAY $43,500 $46,700 -$3,200 ACCRUED EXP $14,000 $12,500 $1,500 $7,900 $8,400 -$500 DIV PAYABLE $14,000 $10,000 $4,000 MORTGAGE $40,000 $0 $40,000 BOND $150,000 $250,000 -$100,000 COMMON STOCK $450,000 $375,000 $75,000 PAID IN CAPITAL $66,250 $41,250 $25,000 $373,640 $349,810 $23,830 $1,159,290 $1,093,660 $65,630 TRADE RECEIVABLES PATENTS TOTAL INCOME TAX PAY RETAINED EARNINGS o Analyze the income statement Created by: Prof M. Mari Fall, 2007 Page 4 of 10 ACG 2071 Module 2: Statement of Cash Flows JONES CO INCOME STATEMENT For period ended December 31, 2006 SALES $1,180,000 COST OF MERCHANDISE $790,000 GROSS PROFIT $390,000 OPERATING EXPENSES DEPRECIATION PATENT AMORTIZATION OTHER OPERATING $23,500 does not reduce cash flows $7,000 does not reduce cash flows $196,000 TOTAL $223,500 INCOME FROM OPERATIONS $163,500 OTHER INCOME GAIN ON SALE OF INVESTMENTS not part of operating activities but included in net income $11,000 OTHER EXPENSES INTEREST EXPENSE $26,000 INCOME BEFORE TAXES -$15,000 $148,500 INCOME TAX $50,000 NET INCOME cash flows from operations $98,500 but needs to be adjusted o Analyze the General Ledger accounts OTHER SUPPLEMENTAL DATA Land costing $15,000 was sold for $15,000 A mortgage note was issued for $40,000 Building costing $115,000 constructed 2,500 shares of common stock were issued at 40 in exchange for bonds payable Cash dividends declared were $74,670 Begin with operating section by starting with net income Created by: Prof M. Mari Fall, 2007 Page 5 of 10 ACG 2071 Module 2: Statement of Cash Flows Add any items that are included in net income that are not part of operations. o Such as gains or losses on sale of investments, depreciation, and amortization. Follow by changes in current assets and current liabilities o Decreases in current assets increases cash flows since assets are used instead of purchasing new ones o Increases in current liabilities increase cash flows since we incur debt instead of paying o Increases in current assets decrease cash flows since monies are used to buy assets o Decreases in current liabilities decrease cash flows since monies are used to pay bills o Current assets Accounts receivable Merchandise inventory Prepaid expenses o Current liabilities Accounts payable Accrued expenses Salaries payable Income taxes payable Came from income statement Jones Company Statement of Cash Flows For period ended December 31, 2006 Net cash flows from operations: Net income from operations ADD: Depreciation Patent amortization Decrease in trade receivables Increase in accrued exp $98,500.00 $23,500.00 $7,000.00 $7,000.00 $1,500.00 $39,000.00 DEDUCT: Increase in inventories Increase in prepaid exp Decrease in accounts pay Decrease in income tax Gain on sale of investments $7,300.00 $380.00 $3,200.00 $500.00 $11,000.00 -$22,380.00 Net cash flows from operations Created by: Prof M. Mari Fall, 2007 Page 6 of 10 $115,120.00 Came from balance sheet ACG 2071 Module 2: Statement of Cash Flows Note that the majority of the information came from the balance sheet or the income statement. Amounts from the balance sheet were the differences between years. For the investing section: Review the income statement for sale of long-term assets which cause a cash inflow. Report the total cash collected not the change in the balance sheet account. Review the long-term asset accounts in the balance sheet for changes in these accounts Purchase of long-term assets are cash outflows even if paid on account Net cash flows from investing Cash inflows: Sale of land Sale of investments $15,000.00 $60,000.00 $75,000.00 Cash outflows: Construction of building $115,000.00 -$115,000.00 Net cash flows from investing Balance sheet shows that investments decreased by $49,000. This is the cost of the investments sold. Income statement shows that investments had a gain of $11,000. Sum of the gain and the cost is the selling price of $60,000. -$40,000.00 Sale of land was found in the balance sheet $15,000 cost and in the notes for the selling price of $15,000. Therefore no gain or loss. To complete the financing section: Report issuance of mortgages and payment of principal Report issuance of stock at the selling price Report the issuance of bonds at the selling price Report the payment of the company’s dividends Created by: Prof M. Mari Fall, 2007 Page 7 of 10 ACG 2071 Module 2: Statement of Cash Flows Net cash flows from financing Cash inflows: Mortgage issued Cash outflows: Dividends paid Net cash flows from financing Net increase in cash Beginning cash balance Ending cash balance $40,000.00 $70,670.00 * -$30,670.00 $44,450.00 $95,900.00 $140,350.00 Dividends: computation Beginning dividends payable as of Dec 31, 2005 $10,000 Cash dividends declared $74,670 Total dividends owed $84,670 Ending dividends payable as of Dec 31, 2006 $14,000 Dividends paid $70,670 Created by: Prof M. Mari Fall, 2007 Page 8 of 10 ACG 2071 Module 2: Statement of Cash Flows Jones Company Statement of Cash Flows For period ended December 31, 2006 Net cash flows from operations: Net income from operations ADD: depreciation Patent amortization Decrease in trade rec Increase in accrued exp $98,500.00 $23,500.00 $7,000.00 $7,000.00 $1,500.00 $39,000.00 DEDUCT: Increase in inventories Increase in prepaid exp Decrease in accts pay Decrease in income tax Gain on sale of invest. $7,300.00 $380.00 $3,200.00 $500.00 $11,000.00 -$22,380.00 Net cash flows from operations Net cash flows from investing Cash inflows: Sale of land Sale of investments $115,120.00 $15,000.00 $60,000.00 $75,000.00 Cash outflows: Construction of building $115,000.00 -$115,000.00 Net cash flows from investing Net cash flows from financing Cash inflows: Mortgage issued -$40,000.00 $40,000.00 Cash outflows: Dividends paid Net cash flows from financing Net increase in cash Beginning cash balance Ending cash balance Created by: Prof M. Mari Fall, 2007 Page 9 of 10 $70,670.00 -$30,670.00 $44,450.00 $95,900.00 $140,350.00 ACG 2071 Module 2: Statement of Cash Flows Schedule of Non Cash Activities: Listed on the bottom of statement of cash flows Shows exchanges Created by: Prof M. Mari Fall, 2007 Page 10 of 10