Disclosure: Statement of Cash Flows – Part 2 Chapter 17 Prepared by Lisa Cullen Faculty of Business and Law and | School of Accounting Faculty of Business Law | School of Accounting CRICOS Provider Provider Code 00301J CRICOS Code 00301J Learning Objectives After studying this module you should be able to: Understand the difference between profit/(loss) and net cash flow from operations. Prepare a Statement of Cash Flows using accrual accounting methods and applying the reconstruction - Direct Approach Explain the benefits and limitations of cash flow information. Prepare a Statement of Cash Flows using statement of financial position approach – Indirect Approach Define and classify areas (inflows/outflows) of the cash flow statement. Prepare relevant notes to Statement of Cash Flows and understand disclosure requirements of AASB 107 NOTE: Part 1 is more introductory while Part 2 provides more comprehensive problems once the key concepts are learned in Part 1. Students should complete Part 1 before attempting Part 2. Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Reminder from Part 1 FORMAT OF THE STATEMENT OF CASH FLOWS AASB107 requires reporting of cash inflows and cash outflows in three broad categories • Cash flows from operating activities • Cash flows from investing activities • Cash flows from financing activities Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 EXAMPLE: Cash Flows from Operating Activities Cash receipts from customers Cash paid to suppliers and employees Cash generated from operations Interest paid Income taxes paid Net cash provided by operating activities Cash Flows from Investing Activities Purchase of investments Purchase of property, plant and equipment Proceeds from sale of equipment Interest received Dividends received Net cash used in investing activities Cash Flows from Financing Activities Proceeds from issue of share capital Proceeds from long-term borrowings Repayment of borrowings Dividends paid Net cash provided by financing activities Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of period Cash cash equivalents at end of period Faculty ofand Business and Law | School of Accounting $x (x) x (x) (x) (x) (x) x x x (x) $x x x x (x) x x x $x CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 OVERALL PROCESS EQUIVALENTS Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Step 1: DEFINING CASH Includes bank overdrafts to distinguish between cash and investments Extract from Qantas Annual Report Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Step 2: Classifying Cash Flows Regardless of format used AASB 107 requires that all cash flows be classified into the following categories: 1) Operating activities (O) Relate to the principal revenue-producing activities of entity 2) Investing activities (I) Relate to the acquisition and disposal of long-term assets and other investments not included in cash equivalents 3) Financing activities (F) Relate to changes in the size and composition of the contributed equity and borrowings of the entity Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Step 2: Classifying Cash Flows Interest and dividends AASB 107 does not prescribe how interest and dividends should be classified (i.e. O/I/F) However, the standard does require them to be separately disclosed and classified consistently across periods The textbook and most businesses approach as follows: Interest received investing Interest paid operating Dividends received investing Dividends paid financing Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Step 3: Determine the Format 2 Formats can be applied under AASB 107 1) Direct Approach Most Commonly used and we will use this method, however a Note is still required to reconcile operating activities and balance sheet movements. 2) Indirect Approach Includes reconciling note in the format of the Statement of Cash Flows Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Step 4: Prepare the Statement of Cash Flows – Direct Method Example from last week Indirect Method requires Operating cash flows to be reconciled Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Step 4: Prepare the Statement of Cash Flows – Indirect Method Reconciliation of profit to net cash from operating activities: Indirect Method Ie Relate to Investing NOTE: Add Increase in Liabilities Minus Increase in Assets Reconciles to Statement of Cash Flows Operating Activities Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Comprehensive Example 1 - Refer M7 Handout Part 2 Required Prepare the Statement of Cash Flows of THE CITY LTD for the year ended 30 June 2020 in accordance with AASB 107 using either of the direct method or indirect method of presentation. Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Source: Company Accounting 11th Edition Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 1: What is the Cash and Cash Equivalents balance as at 30 June 2020? Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 2: Review movements of 1) Balance sheet items – Refer handout and Excel Template Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 2: Review movements of 2) Profit and Loss items Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 3: Read the additional information and make notes for adjustments $50,000 Lease - Financing Loss on sale $1600 – Cash? Investing $30,000 - Financing Profit on sale investments $22,600 – Cash? Investing Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Reconstruct Accounts to determine Operating, Investing and Financing Activities 1) Operating Activities Accounts receivable* (bad debts written off) Balance c/d Balance b/d Sales revenue Allowance for Doubtful Debts 2 200 Balance b/d 2 500 4 700 Bad debts expense Accounts Receivable 37 800 Allowance for doubt debts 1 386 000 (bad debts written off) Discount allowed Cash (from customers) Balance c/d 1 423 800 CONTRA ASSET 1 900 BS 2 800 4 700 PL ASSET 2 200 PL 950 1 371 350 49 300 1 423 800 BS Cash receipts from customers = $1,371,350 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Reconstruct Accounts to determine Operating, Investing and Financing Activities Cash receipts from customers = $1,371,350 Cash receipts = Sales – Increase in Accounts Receivable – Bad debts written off – Discount Allowed = 1 386 000 – 11 500 – 2 200 – 950 = 1 371 350 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from operating activities (cont…) Cash paid to suppliers and employees = (1 325 050) = 900,940 + 424,110 Balance b/d A/c Payable (purchases)* Discount received Cash (paid to suppliers) Balance c/d Faculty of Business and Law | School of Accounting Inventory 96 600 Cost of sales 929 600 Balance c/d 1 026 200 Accounts Payable 2 100 Balance b/d 900 940 Inventory (purchases) 120 520 1 023 560 ASSET 932 000 94 200 1 026 200 LIABILIT Y 93 960 929 600 1 023 560 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from operating activities (cont…) Cash paid to suppliers and employees = (1 325 050) = 900,940 + 424,110 ASSET LIABILIT Prepaid Expenses / Accrued Expenses Liability (Net) Y Balance b/d (Prepaid exp) 4 200 Balance b/d (Accrued exp) 8 340 Cash (paid employees/other) 424 110 Employee other expenses 418 950 Balance c/d (Accrued exp) 9 780 Balance c/d (Prepaid exp) 10 800 438 090 438 090 Can merge for ease of calculation – careful with opening and closing depending on whether asset or liability Cash paid = Cost of sales + Employee/Other expenses – Discount received – Decrease in Inventory – Increase in Accounts Payable + Increase in Prepaid expenses – Increase in Accrued Expenses = 932 000 + 418 950 – 2 100 – 2 400 – 26 560 + 6 600 – 1 440 = 1 325 050 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from operating activities (cont…) Cash flows from operating activities Cash receipts from customers Cash paid to suppliers, employees and other Cash generated from operations Interest paid Income taxes paid Net cash from operating activities Faculty of Business and Law | School of Accounting $1 371 350 (1 325 050) 46 300 (17 400) (15 000) $13 900 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from operating activities (cont…) Cash (interest paid) Balance c/d Interest Payable 17 400 Balance b/d 4 000 Interest expense 21 400 3 000 18 400 21 400 Interest paid = Interest Expense – Increase in Interest Payable = 18 400 – 1 000 = 17 400 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from operating activities (cont…) DTA bal c/d DTL bal b/d Cash (income tax paid) Balance c/d Current Tax Liability (DTA/DTL) NET 12 200 DTA bal b/d 23 000 DTL bal c/d 15 000 Balance b/d 13 600 ITE (from P&L) 63 800 14 400 20 000 15 000 14 400 63 800 Can merge for ease of calculation – careful with opening and closing depending on whether asset or liability Income tax paid = Income tax expense + Decrease in Current tax liability + Increase in Deferred tax asset – Increase in Deferred tax liability = 14 400 + 2 200 + 1 400 – 3 000 = 15 000 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from operating activities (cont…) Cash flows from operating activities Cash receipts from customers Cash paid to suppliers, employees and other Cash generated from operations Interest paid Income taxes paid Net cash from operating activities Faculty of Business and Law | School of Accounting $1 371 350 (1 325 050) 46 300 (17 400) (15 000) $13 900 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from investing activities (Interest & Dividends received) Cash flows from investing activities Interest received From P&L Dividends received Purchase of equipment Purchase of buildings Proceeds from sale of investments Proceeds from sale of equipment Net cash used in investing activities Balance b/d Interest income Faculty of Business and Law | School of Accounting 4 560 7 200 (17 400) (120 000) 54 800 18 400 Interest Receivable 1 800 Cash (interest received) 4 360 Balance c/d 6 160 (52 440) 4 560 1 600 6 160 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from investing activities (Interest & Dividends received) Cash flows from investing activities Interest received Dividends received Purchase of equipment (a)& (b) Purchase of buildings Proceeds from sale of investments Proceeds from sale of equipment Net cash used in investing activities Balance b/d Finance lease liability Cash (purchase) Faculty of Business and Law | School of Accounting 4 560 7 200 (17 400) (120 000) 54 800 18 400 Equipment – at cost 154 800 Sale of equipment (Cost of equip sold) 50 000 17 400 Balance c/d 222 200 (52 440) 42 200 180 000 222 200 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Non-cash component (ie finance lease) requires note disclosure Note 2: Non-cash Financing and Investing Activities During the period, new equipment was acquired for $67 400, part of the purchase consideration amounting to $50 000 is subject to a finance lease. Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from investing activities (Building purchase) Cash flows from investing activities Interest received Dividends received Purchase of equipment BS movement Purchase of buildings Proceeds from sale of investments Proceeds from sale of equipment Net cash used in investing activities 4 560 7 200 (17 400) (120 000) 54 800 18 400 (52 440) $360 000 – 240 000 = 120 000 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from investing activities (Proceeds – Investments) Cash flows from investing activities Interest received Dividends received Purchase of equipment Purchase of buildings Proceeds from sale of investments Proceeds from sale of equipment Net cash used in investing activities (d) Share investments (cost of investments sold) Gain on sale P&L (d) (52 440) Sale of Investments 32 200 Proceeds from sale 54 800 22 600 54 800 54 800 Gain on sale = Proceeds – Carrying amount of asset sold Proceeds= Gain on sale + Carrying amount of asset sold = 22 600 + 32 200 = 54 800 Faculty of Business and Law | School of Accounting 4 560 7 200 (17 400) (120 000) 54 800 18 400 Ie if you made a gain you must have received more cash than original cost CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from investing activities (Proceeds – Equip) Cash flows from investing activities Interest received Dividends received Purchase of equipment Purchase of buildings Proceeds from sale of investments Proceeds from sale of equipment Net cash used in investing activities (b) Equipment sold Cost Sale of Equipment A/C 42,200 4 560 7 200 (17 400) (120 000) 54 800 18 400 (52 440) Acc Dep Equip Sold Loss on Sale Equip Proceeds From Sale 42,200 Loss on sale = Proceeds – Carrying amount of asset sold Proceeds= Loss on sale + Carrying amount of asset sold = – 1 600 + 20 000 = 18 400 Faculty of Business and Law | School of Accounting 22,200 1,600 18,400 42,200 Ie if you made a loss you must have received less cash than carrying amount CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 STEP 4: Cash flows from Financing activities Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Question 6.9 (Refer to Handout) STEP 4: Cash flows from Financing activities Cash flows from financing activities Proceeds from issue of shares Proceeds from issue of debentures Net cash provided by financing activities Check Dividends Dividends paid Balance c/d Faculty of Business and Law | School of Accounting 21 340 30 000 51 340 Share Issue 206 240 – 184 900 = 21 340 Debentures 180 000 – 150 000 = 30 000 Retained Earnings 0 Balance b/d 80 360 Profit 80 360 67 600 12 760 80 360 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 What is our Cash and Cash Equivalents balance as at 30 June 2020? Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Question 6.9 (Refer to Handout) Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Notes Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Note to reconcile Profit to Operating Activities The City Ltd Note 1: Reconciliation of net cash used in operating activities to profit Profit AFTER income tax Non-Cash and Non-Operating Items Depreciation - Equipment Depreciation - Buildings Loss on Sale of Equipment Investing Gain on Sale of Investments Dividend income Interest Income Changes in assets and liabilities related to operating activities - Increase in accounts receivable + Increase allowance for doubtful debts + Decrease in inventories - Increase in prepayments + Increase in accounts payable + Increase in accrued expenses + Increase Interest Payable - Decrease Current Tax Liability - Increase in 'Deferred Tax Asset + Increase Deferred Tax Liability Net Cash from Operating Activities Faculty of Business and Law | School of Accounting 12,760 - - - - 10,500 9,900 1,600 22,600 7,200 4,360 - 11,500 600 2,400 6,600 26,560 1,440 1,000 1,400 2,200 3,000 From P&L AFTER tax 1) Adjust for non- cash and non-operating items in P&L 12,160 2) Adjust for movements in balance sheet items (ie related to Operating) Add Increase in Liabilities Minus Increase in Assets 13,300 13,900 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Note to reconcile Profit to Operating Activities The City Ltd Note 1: Reconciliation of net cash used in operating activities to profit Profit BEFORE income tax 27,160 Non-Cash and Non-Operating Items Depreciation - Equipment Depreciation - Buildings Loss on Sale of Equipment Investing Gain on Sale of Investments Dividend income Interest Income 10,500 9,900 1,600 - 22,600 - 7,200 - 4,360 - Changes in assets and liabilities related to operating activities - Increase in accounts receivable + Increase allowance for doubtful debts + Decrease in inventories - Increase in prepayments + Increase in accounts payable + Increase in accrued expenses + Increase Interest Payable - 11,500 600 2,400 - 6,600 26,560 1,440 1,000 Income tax paid Net Cash from Operating Activities Faculty of Business and Law | School of Accounting 1) Adjust for non- cash and non-operating items in P&L 12,160 13,900 Net Cash from Operating Activities before tax 28,900 - From P&L BEFORE tax 15,000 13,900 2) Adjust for movements in balance sheet items (ie related to Operating) Add Increase in Liabilities Minus Increase in Assets [or opposite] Note: movement in BS tax accounts not included as before tax is the starting point CRICOS Provider Code 00301J The City Ltd Statement of Cash Flows For the year ended 30 June 2020 Cash flows from operating activities Profit BEFORE income tax Depreciation - Equipment Depreciation - Buildings Loss on Sale of Equipment Gain on Sale of Investments Dividend income Interest Income Interest Expense - Increase in accounts receivable + Increase allowance for doubtful debts + Decrease in inventories - Increase in prepayments + Increase in accounts payable + Increase in accrued expenses Cash generated from operations Interest Paid Income tax paid Net cash from operating activities - - - - Indirect Method - Compliance with AASB107 requires Interest paid & tax paid (operating) & dividends paid (financing) to be shown separately. 27,160 10,500 9,900 1,600 22,600 7,200 -4360 18,400 11,500 600 2,400 6,600 26,560 1,440 46,300 17,400 15,000 The City Ltd Statement of Cash Flows For the year ended 30 June 2020 13,900 Cash flows from investing activities Interest received Dividends Received Purchase of Equipment Purchase of Buildings Proceeds from Sale of Investments Proceeds from Sale of Equipment Net cash used in investing activities 4,560 7,200 - 17,400 - 120,000 54,800 18,400 Cash flows from financing activities Proceeds from Share issue Proceeds from Debenture issue Net cash from financing activities 21,340 30,000 - 52,440 Net increase(decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year Faculty of Business and Law | School of Accounting 51,340 12,800 23,600 36,400 Cash flows from operating activities Profit BEFORE income tax Depreciation - Equipment Depreciation - Buildings Loss on Sale of Equipment Gain on Sale of Investments Dividend income Interest Income Interest Expense - Increase in accounts receivable + Increase allowance for doubtful debts + Decrease in inventories - Increase in prepayments + Increase in accounts payable + Increase in accrued expenses Cash generated from operations Interest Paid Income tax paid Net cash from operating activities - - - 27,160 10,500 9,900 1,600 22,600 7,200 4,360 18,400 11,500 600 2,400 6,600 26,560 1,440 46,300 17,400 15,000 13,900 CRICOS Provider Code 00301J Statement of Cash Flows AASB 107 Question 6.9 (Refer to Handout) Indirect Method Reconciliation replaces this section but take care to show interest paid, tax paid (operating) and dividends paid (financing) separately Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Direct Method Source: Qantas Annual Report 2018 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Source: Qantas Annual Report 2018 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Source: Qantas Annual Report 2018 Operating profit Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Let’s have a 10-min break! Next we will work on Seminar questions Exercise 17.11 and an Additional question Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Exercise 17.11 Correction Plant $560,000 Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Exercise 17.11 Faculty of Business and Law | School of Accounting Assume Profit $240,000 is after tax and interest CRICOS Provider Code 00301J Additional Question – Kongsi Ltd Refer Handout Required: a) b) c) Prepare a cash flow statement for Kongsi Ltd for the year ended 30 June 2016 in accordance with AASB 107. Show all workings. Prepare a note to the statement reconciling cash at the end of the period in the cash flow statement with the balance sheet figures. Prepare a note to the statement reconciling net cash used in operating activities with operating profit after tax. Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Additional Question – Kongsi Ltd The following information relating to Kongsi Ltd is available: Kongsi Ltd Income Statement for the year ended 30 June 2016 $ 920,000 540,000 380,000 Sales Less: Cost of goods sold Add: Less: Discount received Dividends revenue Interest revenue Gain on the sale of investments Interest expense Inventory write down Doubtful debts expense Discount allowed Loss on the sale of machinery Other operating expenses Profit before tax Income tax expense Profit Faculty of Business and Law | School of Accounting 4,000 8,000 7,000 10,000 12,000 2,000 3,000 5,000 9,000 200,000 29,000 409,000 231,000 178,000 46,000 132,000 CRICOS Provider Code 00301J Additional Question – Kongsi Ltd Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Additional Question – Kongsi Ltd Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Additional Question – Kongsi Ltd Additional information i) ii) Operating expenses include depreciation expense and impairment losses. During the year a machine was sold for cash. This machine had a carrying amount of $39,000 at the time of sale. iii) New machinery costing $85,000 was purchased for cash during the year. iv) Shares in AMZ Ltd were purchased for $11,000 cash to be held as a long-term investment. v) Accrued expenses include the following items: 2016 2015 $ $ Annual leave 21,000 13,000 Advertising 14,000 19,000 Interest 5,000 3,000 vi) The company pays tax in four instalments, and the first three instalments have been paid in relation to the current year. vii) An interim dividend was paid during the year. viii) The bank overdraft facility is used as part of the company’s everyday cash management facilities. Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J Additional Question – Kongsi Ltd STEP 1: What is our Cash and Cash Equivalents balance as at 30 June 2016? 2016 Bank bills Short-term investments at call Bank overdraft Cash and cash equivalents Faculty of Business and Law | School of Accounting 100,000 93,000 (92,000) 101,000 2015 60,000 30,000 (110,000) (20,000) CRICOS Provider Code 00301J Additional Question – Kongsi Ltd STEP 2: Calculate all the movements of balance sheet items STEP 3: Read the additional information and make notes for adjustments Hints: For first part direct method and account reconstruction • Join A/C receivable and bills receivable into 1 t-account • Join prepaid and accrued expenses into 1 t-account • Join current and deferred tax accounts into 1 t-account • Dividends – 2 types? For second part indirect method • Deduct increases in assets • Add increases in liabilities Faculty of Business and Law | School of Accounting Operating items or add decreases in assets or deduct decreases in liabilities CRICOS Provider Code 00301J THANK YOU! Any Questions? Don’t forget to keep up-to-date Faculty of Business and Law | School of Accounting CRICOS Provider Code 00301J