11th Edition Chapter 16 McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. “How Well Am I Doing?” Statement of Cash Flows Chapter Sixteen McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Purpose of the Statement of Cash Flows Are cash flows sufficient to support ongoing operations? Will the company have to borrow money to make needed investments? McGraw-Hill/Irwin Can we meet our obligations to creditors? Why is there a difference between net income and net cash flow? Can we pay dividends? Copyright © 2006, The McGraw-Hill Companies, Inc. Cash The term cash on the statement of cash flows refers broadly to both currency and cash equivalents. Currency and Bank Accounts T-bills Cash Money Market Funds McGraw-Hill/Irwin Commercial Paper Copyright © 2006, The McGraw-Hill Companies, Inc. Constructing the Statement of Cash Flows Using Changes in Noncash Balance Sheet Accounts Changes in Capital Stock Dividends Paid to Stockholders Changes in Liabilities Net Cash Flows for a Period Changes in Noncash Assets Net Income McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Constructing the Statement of Cash Flows UsingExh. 16-2 Changes in Noncash Balance Sheet Accounts Net Income Net Loss Changes in noncash assets Changes in liabilities* Changes in capital stock accounts Dividends paid to stockholders Sources Always Decreases Increases Increases Uses Always Increases Decreases Decreases Always * Contra assets follow the rules for liabilities. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Constructing the Statement of Cash Flows Using Changes in Noncash Balance Sheet Accounts Increases in noncash asset accounts imply uses of cash. Example: Inventory is purchased on credit from a supplier. It is implied that cash was used to acquire the inventory. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Constructing the Statement of Cash Flows Using Changes in Noncash Balance Sheet Accounts Increases in liability accounts imply sources of cash. Example: Inventory is purchased on credit from a supplier. It is implied that an increase in a payable has the effect of increasing cash available for other uses. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Constructing the Statement of Cash Flows Using Changes in Noncash Balance Sheet Accounts Decreases in noncash assets accounts imply sources of cash. Example: Accounts receivable decreases when customers pay their bill. When the customer pays his bill, the company’s cash increases. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Constructing the Statement of Cash Flows Using Changes in Noncash Balance Sheet Accounts Decreases in liability accounts imply uses of cash. Example: The company made a payment on a note payable held by a creditor. I.O.U. When the company makes the payment, cash decreases. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. A Simplified Statement of Cash Flows: An Example Ed's Pizza Hut Comparative Balance Sheet Account Balances Cash Accounts Receivable Inventory Land Equipment Accumulated Depr. Accounts Payable Salaries Payable Note Payable - Joe Doe Common Stock Retained Earnings McGraw-Hill/Irwin 3/31/2005 DR (CR) $ 71,000 23,000 350,000 68,000 84,000 (45,000) (38,000) (9,000) (500,000) (4,000) $ - 3/31/2004 Change DR (CR) Incr. (Decr.) $ 90,000 $ (19,000) 40,000 (17,000) 300,000 50,000 100,000 (32,000) 84,000 (39,000) 6,000 (27,000) 11,000 (14,000) (5,000) (50,000) (50,000) (450,000) 50,000 (34,000) (30,000) $ Copyright © 2006, The McGraw-Hill Companies, Inc. A Simplified Statement of Cash Flows: An Example • Additional Information: There was a net loss for the year of $27,000. Depreciation charges for the year were $6,000. During the year, Ed sold land originally costing $32,000 for $32,000. During the year, Ed paid dividends of $3,000 to the stockholders. Ed issued $50,000 of common stock to settle the note due to Joe Doe. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. A Simplified Statement of Cash Flows: An Example Here is a summary of the sources of cash for Ed’s Pizza Hut. Ed's Pizza Hut Sources of Cash Decrease in A/R $ Decrease in Land Increase in A/P Depreciation charges Total sources of cash $ McGraw-Hill/Irwin 17,000 32,000 11,000 6,000 66,000 Copyright © 2006, The McGraw-Hill Companies, Inc. A Simplified Statement of Cash Flows: An Example Here is a summary of the uses of cash for Ed’s Pizza Hut. Ed's Pizza Hut Uses of Cash Net loss Increase in Inventory Increase in Salaries Payable Dividends paid Total uses of cash $ $ 27,000 50,000 5,000 3,000 85,000 The net cash flow for Ed’s Pizza Hut is ($19,000): $66,000 in sources minus $85,000 in uses. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. A Simplified Statement of Cash Flows Ed's Pizza Hut Sources of Cash Decrease in A/R $ Decrease in Land Increase in A/P Depreciation charges Total sources of cash $ 17,000 32,000 11,000 6,000 66,000 Ed's Pizza Hut Uses of Cash Net loss Increase in Inventory Increase in Salaries Payable Dividends paid Total uses of cash McGraw-Hill/Irwin $ $ 27,000 50,000 5,000 3,000 85,000 This simplified approach does not follow the format required for external reporting purposes. It is for illustrative purposes only. Copyright © 2006, The McGraw-Hill Companies, Inc. The Full-Fledged Statement of Cash Flows: Operating Activities Operating activities are those activities that enter into the determination of net income. Transactions affecting current assets Transactions affecting current liabilities McGraw-Hill/Irwin Changes in noncurrent balance sheet accounts that directly affect net income Copyright © 2006, The McGraw-Hill Companies, Inc. The Full-Fledged Statement of Cash Flows: Investing Activities Investing activities relate to transactions involving the acquiring or disposing of noncurrent assets. Acquiring or selling property, plant and equipment Acquiring or selling securities McGraw-Hill/Irwin Lending money to another entity and subsequently collecting on the loan Copyright © 2006, The McGraw-Hill Companies, Inc. The Full-Fledged Statement of Cash Flows: Financing Activities Financing activities relate to transactions involving borrowing from creditors or repaying creditors and engaging in transactions with the company’s owners. Interest on debt is classified as an operating activity McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. The Full-Fledged Statement of Cash Flows: An Overview XYZ Company Cash Flow Statement For the Period Ending MM/DD/YY Cash flows are divided into three categories. McGraw-Hill/Irwin I. Operating Activities $ XXX II. Investing Activities XXX III. Financing Activities XXX Net Cash Flows for the Period Add: Beg. Cash Balance $ XXX XXX Ending Cash Balance $ XXX Copyright © 2006, The McGraw-Hill Companies, Inc. The Full-Fledged Statement of Cash Flows: An Overview A reconciliation of beginning cash to ending cash is also required. XYZ Company Cash Flow Statement For the Period Ending MM/DD/YY { McGraw-Hill/Irwin I. Operating Activities $ XXX II. Investing Activities XXX III. Financing Activities XXX Net Cash Flows for the Period Add: Beg. Cash Balance $ XXX XXX Ending Cash Balance $ XXX Copyright © 2006, The McGraw-Hill Companies, Inc. Operating Activities Net Income (Loss) $ XXX Add: XXX XXX XXX XXX (XXX) (XXX) (XXX) $ XXX Decr. in Current Noncash Assets Incr. in Current Liabilities Depreciation Charges Losses Less: Incr. in Current Noncash Assets Decr. in Current Liabilities Gains Net Cash Flows from Operating Activities Includes those activities that enter into the determination of net income. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Operating Activities Sources of cash are added to net income and uses of cash are subtracted from net income. Impact on Net Income Sources Uses Current Noncash Assets Current Liabilities McGraw-Hill/Irwin Decreases Increases Increases Decreases Copyright © 2006, The McGraw-Hill Companies, Inc. Operating Activities Net Income (Loss) $ XXX Add: XXX XXX XXX XXX (XXX) (XXX) (XXX) $ XXX Decr. in Current Noncash Assets Incr. in Current Liabilities Depreciation Charges Losses Less: Incr. in Current Noncash Assets Decr. in Current Liabilities Gains Net Cash Flows from Operating Activities Impact on Net Income Sources Uses Current Noncash Assets Current Liabilities McGraw-Hill/Irwin Decreases Increases Increases Decreases Copyright © 2006, The McGraw-Hill Companies, Inc. Operating Activities Net Income (Loss) $ XXX Add: XXX XXX XXX XXX (XXX) (XXX) (XXX) $ XXX Decr. in Current Noncash Assets Incr. in Current Liabilities Depreciation Charges Losses Less: Incr. in Current Noncash Assets Decr. in Current Liabilities Gains Net Cash Flows from Operating Activities Impact on Net Income Sources Uses Current Noncash Assets Current Liabilities McGraw-Hill/Irwin Decreases Increases Increases Decreases Copyright © 2006, The McGraw-Hill Companies, Inc. Operating Activities Net Income (Loss) $ XXX Add: XXX XXX XXX XXX (XXX) (XXX) (XXX) $ XXX Decr. in Current Noncash Assets Incr. in Current Liabilities Depreciation Charges Losses Less: Incr. in Current Noncash Assets Decr. in Current Liabilities Gains Net Cash Flows from Operating Activities Depreciation and Amortization charges are added back to net income because they are decreases in noncash assets. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Operating Activities Net Income (Loss) $ XXX Add: XXX XXX XXX XXX (XXX) (XXX) (XXX) $ XXX Decr. in Current Noncash Assets Incr. in Current Liabilities Depreciation Charges Losses Less: Incr. in Current Noncash Assets Decr. in Current Liabilities Gains Net Cash Flows from Operating Activities Gains are subtracted from net income. McGraw-Hill/Irwin Losses are added back to net income. Copyright © 2006, The McGraw-Hill Companies, Inc. Investing Activities Add: Proceeds from sale of land, buildings, equipment, or other noncurrent assets Receipt of principal from investments Less: Payments to acquire land, buildings, equipment, or other noncurrent assets Payments to acquire investments Net Cash Flows from Investing Activities $ XXX XXX (XXX) (XXX) $ XXX Includes transactions that involve the acquisition or disposal of noncurrent assets. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Financing Activities Add: Proceeds from borrowings Proceeds from issuing capital stock Proceeds from sale of bonds Less: Principal payments on borrowed funds Payments related to bond maturities Dividend payments Net Cash Flows from Financing Activities $ XXX XXX XXX (XXX) (XXX) (XXX) $ XXX Includes transactions involving receipts from or payments to creditors and owners. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Other Issues: Gross or Net? For investing and financing activities, items on the statement of cash flows should be presented in gross amounts rather than in net amounts. McGraw-Hill/Irwin • Example: Assume Macy’s purchases $50 million in property during the year and sells other property for $30 million. Instead of showing the net change of $20 million, the company must report the gross amounts of both transactions. Copyright © 2006, The McGraw-Hill Companies, Inc. Other Issues: Direct Method or Indirect Method? Indirect Method Net income is adjusted to a cash basis. No supplemental schedule is required. Used by 99% of companies. McGraw-Hill/Irwin Direct Method The income statement is reconstructed on a cash basis. Requires a supplemental reconciliation of net income to cash flow from operating activities. Used by 1% of companies. Copyright © 2006, The McGraw-Hill Companies, Inc. Other Issues: Direct Exchange Transactions Direct exchange transactions occur when noncurrent balance sheet items are swapped. Such exchanges are not included in the statement of cash flows, but must be disclosed separately. McGraw-Hill/Irwin • Example: Bobo, Inc. acquires a building in exchange for 2,000 shares of common stock. No cash has changed hands so this transaction would be reported in a separate supplemental schedule attached to the statement of cash flows. Copyright © 2006, The McGraw-Hill Companies, Inc. A Full-Fledged Statement of Cash Flows: An Example Ed's Pizza Hut Comparative Balance Sheet Account Balances Cash Accounts Receivable Inventory Land Equipment Accumulated Depr. Accounts Payable Salaries Payable Note Payable - Joe Doe Common Stock Retained Earnings McGraw-Hill/Irwin 3/31/2005 DR (CR) $ 71,000 23,000 350,000 68,000 84,000 (45,000) (38,000) (9,000) (500,000) (4,000) $ - 3/31/2004 Change DR (CR) Incr. (Decr.) $ 90,000 $ (19,000) 40,000 (17,000) 300,000 50,000 100,000 (32,000) 84,000 (39,000) 6,000 (27,000) 11,000 (14,000) (5,000) (50,000) (50,000) (450,000) 50,000 (34,000) (30,000) $ - Let’s revisit the comparative balance sheet account balances for Ed’s Pizza Hut. Copyright © 2006, The McGraw-Hill Companies, Inc. A Full-Fledged Statement of Cash Flows: An Example Let’s also refresh our memory regarding the following additional information. • Additional Information: There was a net loss for the year of $27,000. Depreciation charges for the year were $6,000. During the year, Ed sold land originally costing $32,000 for $32,000. During the year, Ed paid dividends of $3,000 to the stockholders. Ed issued $50,000 of common stock to settle the note due to Joe Doe. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 1 Ed's Pizza Hut Statement of Cash Flows Worksheet Source Cash Flow AdjustChange or Use? Effect ments Assets (except cash and Current assets Accounts receivable Inventory Noncurrent assets Land Equipment Contra Assets, Liabilities, Contra assets Accumulated depreciation Current liabilities Accounts payable Salaries payable Noncurrent liabilities Notes payable Stockholders' equity Common stock Retained earnings Net loss Dividends Total (net cash flow) McGraw-Hill/Irwin Adjusted Effect Classification List each account appearing on the comparative balance sheets except for cash and cash equivalents and retained earnings. Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 2 Ed's Pizza Hut Statement of Cash Flows Worksheet Source Cash Flow AdjustChange or Use? Effect ments Assets (except cash and Current assets Accounts receivable Inventory Noncurrent assets Land Equipment Contra Assets, Liabilities, Contra assets Accumulated depreciation Current liabilities Accounts payable Salaries payable Noncurrent liabilities Notes payable Stockholders' equity Common stock Retained earnings Net loss Dividends Total (net cash flow) McGraw-Hill/Irwin $ Adjusted Effect Classification (17,000) 50,000 (32,000) - 6,000 11,000 (5,000) (50,000) Compute the change from the beginning balance to the ending balance for each account. 50,000 (27,000) 3,000 Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 3 Ed's Pizza Hut Statement of Cash Flows Worksheet Source Cash Flow AdjustChange or Use? Effect ments Assets (except cash and Current assets Accounts receivable Inventory Noncurrent assets Land Equipment Contra Assets, Liabilities, Contra assets Accumulated depreciation Current liabilities Accounts payable Salaries payable Noncurrent liabilities Notes payable Stockholders' equity Common stock Retained earnings Net loss Dividends Total (net cash flow) McGraw-Hill/Irwin $ (17,000) Source 50,000 Use Source 11,000 Source (5,000) Use (50,000) Use 50,000 Source (27,000) 3,000 Use Use Classification Code each entry on the worksheet as a source or use of cash. (32,000) Source - 6,000 Adjusted Effect { Recall that the transaction involving the Notes Payable and Common Stock was noncash. Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 4 Ed's Pizza Hut Statement of Cash Flows Worksheet Source Cash Flow AdjustChange or Use? Effect ments Assets (except cash and Current assets Accounts receivable Inventory Noncurrent assets Land Equipment Contra Assets, Liabilities, Contra assets Accumulated depreciation Current liabilities Accounts payable Salaries payable Noncurrent liabilities Notes payable Stockholders' equity Common stock Retained earnings Net loss Dividends Total (net cash flow) McGraw-Hill/Irwin $ (17,000) Source 50,000 Use $ (32,000) Source - 6,000 Classification 17,000 (50,000) 32,000 - Source 6,000 11,000 Source (5,000) Use 11,000 (5,000) (50,000) Use (50,000) 50,000 Source 50,000 (27,000) 3,000 Use Use (27,000) (3,000) (19,000) $ Adjusted Effect Code sources of cash as positive numbers and uses of cash as negative numbers. Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 5 Ed's Pizza Hut Statement of Cash Flows Worksheet Source Cash Flow AdjustChange or Use? Effect ments Assets (except cash and Current assets Accounts receivable Inventory Noncurrent assets Land Equipment Contra Assets, Liabilities, Contra assets Accumulated depreciation Current liabilities Accounts payable Salaries payable Noncurrent liabilities Notes payable Stockholders' equity Common stock Retained earnings Net loss Dividends Total (net cash flow) McGraw-Hill/Irwin $ (17,000) Source 50,000 Use $ Adjusted Effect 17,000 (50,000) - 32,000 - - 32,000 - Source 6,000 - 6,000 11,000 Source (5,000) Use 11,000 (5,000) - 11,000 (5,000) (50,000) Use (50,000) 50,000 50,000 Source 50,000 (50,000) (27,000) 3,000 Use Use (32,000) Source - 6,000 $ (27,000) (3,000) (19,000) $ - $ 17,000 (50,000) { Make any Classifinecessary cation adjustments, including adjustments for gains and losses. The net effect of these should equal zero. We -need to make an adjustment for the noncash transaction relating to Notes Payable and Common Stock. $ (27,000) (3,000) (19,000) Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 6 Ed's Pizza Hut Statement of Cash Flows Worksheet Source Cash Flow AdjustChange or Use? Effect ments Assets (except cash and Current assets Accounts receivable Inventory Noncurrent assets Land Equipment Contra Assets, Liabilities, Contra assets Accumulated depreciation Current liabilities Accounts payable Salaries payable Noncurrent liabilities Notes payable Stockholders' equity Common stock Retained earnings Net loss Dividends Total (net cash flow) McGraw-Hill/Irwin $ (17,000) Source 50,000 Use $ 17,000 (50,000) - 32,000 - Source Adjusted Effect 17,000 (50,000) Operating Operating - 32,000 - Investing 6,000 - 6,000 Operating 11,000 Source (5,000) Use 11,000 (5,000) - 11,000 (5,000) Operating Operating (50,000) Use (50,000) 50,000 - 50,000 Source 50,000 (50,000) - (27,000) 3,000 Use Use - (27,000) (3,000) (19,000) (32,000) Source - 6,000 $ (27,000) (3,000) (19,000) $ $ Classification $ Classify each entry as operating, investing or financing activity. Operating Financing Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 7 Ed's Pizza Hut Statement of Cash Flows For the Period Ending 3/31/2005 Operating Activities Net Loss $ Add: Decrease in A/R Increase in A/P Increase in Depr. Charges Less: Increase in Inventory Decrease in Salaries Payable Net Cash Flow from Operations Investing Activities Proceeds from sale of Land Financing Activities Dividends paid Net change in cash McGraw-Hill/Irwin (27,000) 17,000 11,000 6,000 (50,000) (5,000) (48,000) 32,000 Copy the data from the worksheet into the Statement of Cash Flows section by section. (3,000) (19,000) Copyright © 2006, The McGraw-Hill Companies, Inc. Preparing the Statement of Cash Flows: Step 8 Ed's Pizza Hut Statement of Cash Flows For the Period Ending 3/31/2005 Operating Activities Net Loss $ Add: Decrease in A/R Increase in A/P Increase in Depr. Charges Less: Increase in Inventory Decrease in Salaries Payable Net Cash Flow from Operations Investing Activities Proceeds from sale of Land Financing Activities Dividends paid Net change in cash Cash, beginning Cash, ending $ McGraw-Hill/Irwin (27,000) 17,000 11,000 6,000 (50,000) (5,000) (48,000) Prepare a cash reconciliation at the bottom of the statement. 32,000 (3,000) (19,000) 90,000 71,000 Copyright © 2006, The McGraw-Hill Companies, Inc. Example – Indirect Method Ed's Pizza Hut Statement of Cash Flows For the Period Ending 3/31/2005 Operating Activities Net Loss $ Add: Decrease in A/R Increase in A/P Increase in Depr. Charges Less: Increase in Inventory Decrease in Salaries Payable Net Cash Flow from Operations Investing Activities Proceeds from sale of Land Financing Activities Dividends paid Net change in cash Cash, beginning Cash, ending $ McGraw-Hill/Irwin (27,000) 17,000 11,000 6,000 (50,000) (5,000) (48,000) 32,000 (3,000) (19,000) 90,000 71,000 In addition, on the face of the statement or in a supplemental schedule, disclose the issuance of $50,000 of stock to a creditor, a noncash financing activity. Copyright © 2006, The McGraw-Hill Companies, Inc. Interpretation of the Statement of Cash Flows Examine the operating activities section carefully. Ed’s Pizza Hut generated a negative cash flow from operations of $48,000. This is usually a sign of fundamental difficulties. Ultimately, a positive cash flow is necessary to avoid liquidating assets or borrowing money to pay for day-to-day activities. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method of Determining the Net Cash Provided by Operating Activities Appendix 16A McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Computing Net Cash Provided by Operating Activities The direct method computes net cash provided by operating activities by reconstructing the income statement on a cash basis from top to bottom. Cash provided by operating activities under the direct method will always agree with the amount computed using the indirect method. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. Similarities and Differences in Handling Data Revenue or Expense Item Sales revenue (as reported) Adjustments to a cash basis: 1 Increases in accounts receivable 2 Decreases in accounts receivable Cost of goods sold (as reported) Adjustments to a cash basis: 3 Increase in merchandise inventory 4 Decrease in merchandise inventory 5 Increase in accounts payable 6 Decrease in accounts payable Operating expenses (as reported) Adjustments to a cash basis: 7 Increase in prepaid expenses 8 Decrease in prepaid expenses 9 Increase in accrued liabilities 10 Decrease in accrued liabilities 11 Period's depreciation, depletion and amortization charges Income tax expense (as reported) Adjustments to a cash basis: 12 Increase in accrued taxes payable 13 Decrease in accrued taxes payable 14 Increase in deferred income taxes 15 Decrease in deferred income taxes McGraw-Hill/Irwin Add (+) or Deduct (-) to Adjust to a Cash Basis + + + + + - Adjustments for accounts that affect revenue are the same in the direct method and indirect methods. Adjustments for accounts that affect expenses are handled in opposite ways for the direct and indirect methods. + + Copyright © 2006, The McGraw-Hill Companies, Inc. Direct Method: Gains and Losses Regarding gains and losses on sale of assets, no adjustments are needed at all under the direct method. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method: An Example Ed's Pizza Hut Comparative Balance Sheet Account Balances Cash Accounts Receivable Inventory Land Equipment Accumulated Depr. Accounts Payable Salaries Payable Note Payable - Joe Doe Common Stock Retained Earnings McGraw-Hill/Irwin 3/31/2005 DR (CR) $ 71,000 23,000 350,000 68,000 84,000 (45,000) (38,000) (9,000) (500,000) (4,000) $ - 3/31/2004 Change DR (CR) Incr. (Decr.) $ 90,000 $ (19,000) 40,000 (17,000) 300,000 50,000 100,000 (32,000) 84,000 (39,000) 6,000 (27,000) 11,000 (14,000) (5,000) (50,000) (50,000) (450,000) 50,000 (34,000) (30,000) $ - Let’s revisit the comparative balance sheet account balances for Ed’s Pizza Hut. Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method: An Example Ed's Pizza Hut Income Statement For the Year Ended 3/31/2005 Sales $ 1,000,000 Cost of goods sold 750,000 Gross margin 250,000 Operating expenses 277,000 Net loss $ (27,000) McGraw-Hill/Irwin Let’s assume that Ed’s Pizza Hut prepared this income statement. Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method: An Example Step 1: Translate sales revenue into cash collected from customers. Sales (as reported) Add: Decrease in accounts receivable Cash collected from customers McGraw-Hill/Irwin $ 1,000,000 17,000 $ 1,017,000 Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method: An Example Step 2: Translate cost of goods sold into cash disbursements for purchases. Cost of goods sold (as reported) $ Add: Increase in inventory Less: Increase in accounts payable Cash paid for purchases $ McGraw-Hill/Irwin 750,000 50,000 (11,000) 789,000 Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method: An Example Step 3: Translate operating expenses into cash paid for operating expenses. Operating expenses (as reported) Add: Decrease in salaries payable Less: Increase in depreciation Cash paid for operating expenses $ $ 277,000 5,000 (6,000) 276,000 There is not an adjustment needed for income taxes because Ed’s Pizza Hut has a net loss of $27,000. McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc. The Direct Method: An Example Ed's Pizza Hut Statement of Cash Flows For the Period Ending 3/31/2005 Operating Activities Cash received from customers $ 1,017,000 Cash paid for purchases (789,000) Cash paid for operating expenses (276,000) Net Cash Flow from Operations (48,000) Investing Activities Proceeds from sale of land 32,000 Financing Activities Dividends paid (3,000) Net change in cash (19,000) Cash, beginning 90,000 Cash, ending $ 71,000 McGraw-Hill/Irwin Notice that the net cash provided by operating activities agrees with that computed using the indirect method. Copyright © 2006, The McGraw-Hill Companies, Inc. End of Chapter 16 Now, this is what I call CA$H FLOW! McGraw-Hill/Irwin Copyright © 2006, The McGraw-Hill Companies, Inc.