Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Cash Flow Statement Analysis
1. Statement of Cash flow
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 1
2. Cash flow statement
Helping the users to assess the entity’s ability to:
- generate positive future net cash flows = (Liquidity)
- meet Obligations (Solvency)
- & its (financial flexibility )
financial flexibility:
- Describing the company’s ability to react to unexpected
Expenses & investment Opportunities
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 2
3. Primary Purpose
- Provide relevant info about
1- Cash Receipts
2- Cash Payments
Of the entity during the period
- It provide info about:
1- Cash inflows &
2- Cash outflows
From the:
- Operating
- Investing
- Financing activities of the entity
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 3
5. Cash flow statement
It explains the change in:
- Cash &
- Cash equivalents during the period
Cash equivalent:
It is a highly liquid investment having a maturity of 3 months or less
It should be at minimal risk of a change in value
It must be unrestricted (available for immediate use)
Such as: treasury bills, short term government bonds
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 5
- Cash & Cash equivalents:
At the beginning & end of the year are taken
from Balance Sheet
6. Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 6
Balance Sheet
Assets
Current Assets
CFO
(-ve
relationship)
Non- Current
Assets
CFI
Liabilities &
Equity
Current
Liabilities
CFO
(+ve
relationship)
Non-Current
Liabilities +
Equity
CFF
7. Negative relationship:
Between Changes in Cash & Assets
Positive relationship :
Between changes in Liability & Equity & Cash
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 7
If the inventory Increase Cash Decrease
If the Account Receivables
A/R
Decrease Cash Increase
If the Account Payable A/p Decrease Cash Decrease
If the Account Payable A/p Increase Cash Increase
8. Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 8
Cash Flow
Statement
Direct Method Indirect method
Both methods give the same results
The only difference is in the presentation of the Net Cash Flows
10. Operating Activities
all the transactions & other events that aren’t financing or Investing activities but they enter
into the determination of Net Income
• Cash inflows
Cash receipts from:
Sales of goods & services including
collections if A/R
Royalties, commissions & other
revenue
Cash received in the form of
Interest or Dividends
• Cash outflows
Cash Payments to:
suppliers (goods& services)
Employees
Government as
taxes,duties,fines,&penalties
Interest on debt
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 10
11. Investing activities – CFI – Non current Assets
They represent the extent to which Expenditures have been made for Recourses intended to generate
Future income & Cash flows
Cash inflows
• Cash receipts from:
Sale of PPE,Intangible Assets,other
long-lived Assets
Sale & maturity of: Equity & Debt
instruments of other entities for
investing purposes
Repayment of Cash Advances & loans
made from other parties
Cash outflows
• Cash payments to acquire:
PPE,Intangible Assets,other long-lived
Assets
Equity & Debt instruments of other
entities for investing purposes
Cash advances & loans made to other
parties
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 11
12. Financing Activities – CFF –
They involve the cash effects of transactions & other events that relate to the
issuance,settlement,reacquistion of the Entity’s Debt& Equity Instruments
Cash inflows
Cash proceeds from issuing shares &
other equity instruments
Obtaining recourses from:
- Owners
- Loans
- Notes & bonds
- Other short term or
- Long term borrowings
Cash outflows
Cash payments of:
- amounts borrowed
- Dividends
Cash payments to acquire or redeem
the entity’s own shares
Cash payments by a lessee – capital
lease- to reduce the outstanding
liability
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 12
13. Example- Statement of Cash flows using the Direct & indirect method
Use the following Balance Sheet & Income Statement to prepare a SOCFs under the indirect method
Income statement for 2017 Balance sheets for 2017 & 2016
Assets - Current Assets 2017 2016
Cash $ 33,000 $9,000
Accounts Receivable $10,000 $9,000
Inventory $5,000 $7,000
Non – current Assets
Land $35,000 $40,000
Gross PPE $85,000 $60,000
Accumulated Deprecation ($16,000) ($9,000)
Net PPE $ 69,000 $51,000
Goodwill $10,000 $10,000
Total Assets $162,000 $ 126,000
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 13
Sales $100,000
Expenses
Cost of goods sold ($ 40,000)
Wages ($ 5,000)
Deprecation ($7,000)
Interest ($500)
Income from continuing operations $ 47,500
Gain from sale of Land $10,000
Pretax income $ 57,500
Provision for taxes ($ 20,000 )
Net income $37,500
Common dividends declared $ 8,500
14. Balance sheets for 2017 & 2016
Liabilities – current 2017 2016
Account payables $ 9,000 $ 5,000
Wages payable $ 4,500 $ 8,000
Interest payable $ 3,500 $ 3,000
Taxes payable $ 5,000 $ 4,000
Dividends payable $ 6,000 $ 1,000
Total Current liabilities $28,000 $ 21,000
Balance sheets for 2017 & 2016
Liabilities – non current 2017 2016
Bonds $ 15,000 $ 10,000
Deferred tax liability $20,000 $ 15,000
Total liabilities $63,000 $46,000
stockholders’ Equity
Common Stock $40,000 $50,000
Retained Earnings $59,000 $30,000
Total Equity $ 99,000 $80,000
Total liabilities &
stockholders’ Equity
$ 162,000 $ 126,000
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 14
15. Direct Method
Cash paid as interest = zero
Interest payable – BS 3,000- 3,500=
500 (+ve)
Cash increase
5,00
Interest – expenses – IS - Cash decrease = (5,00 )
Cash paid as taxes = ($14,000)
Tax payable- BS (+ve)
4,000- 5,000= 1,000
Cash increase
1,000
DTL – BS – (+ve)
15,000- 20,000= 5,000
Cash increase 5,000
Provision for tax – IS
20,000
Cash decrease( 20,000)
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 15
Cash received from the customer
Sales _ Increase in A/R = +$ 99,000
A/R 9,000- 10,000 = 1,000
B.S – (-ve relationship)
A/R
increases
$1,000
Cash
decrease
($1,000)
Sales – Revenue –
$100,000
Income statement
Sales
$100,000
Cash
increase
$100,000
Cash paid to the suppliers =
( COGS)+ Decrease in Inventory +Increase in A/P ($34,000)
Inventory – BS – (-ve)
7,000 – 5,000 = 2,000
Inventory
Decrease
$2,000
Cash
Increase
$2,000
Account payable – BS (+ve)
5,000 – 9,000 = 4,000
A/p
Increase
4,000
Cash
Increase
4,000
Cost of Goods Sold - IS 40,000 Cash decrease
(40,000)
Cash paid to employees = ($8,500)
Wages – payable – BS
8,000- 4,500= 3,500
Cash decrease 3,500
Wages – I.S = 5,000 Cash decrease 5,000
CFO = $ 42,500
Cash received from the customer $ 99,000
Cash paid to the suppliers = ($34,000)
Cash paid to employees = ($8,500)
Cash paid as interest ZERO
Cash paid as taxes ($14,000)
16. Indirect method
we should begin with the bottom of Income Statement – Net Income
+ Add
Losses that resulted from financing or investing cash flows
• Loss from selling land – CFI
• Loss from extinguishment of debt CFF
• All non cash charges to income
- Deprecation , amortization
- Impairment loss
- Undistributed earnings of premium om bonds
• Changes to BS operating accounts
Such as :
- Decrease in the operating asset accounts
- Increase in the operating liability accounts
_ Subtract
Gains that resulted from financing or investing cash
flows
• Gains from Sale of Land – CFI
• Gains on extinguishment of debt CFF
• All non cash components of revenue
• Changes to BS operating accounts
Such as :
- increase in the operating asset accounts
- Decrease in the operating liability accounts
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 16
17. Indirect method
Net income 37,500
Add Non – cash item –Depreciation + 7,000 Increase
Less Gain from selling land – CFI (10,000) Decrease
Changes in B.S
- Ve A/R (9,000 – 10,000 )= 1,000 increase (1000) Decrease
- Ve Inventory (7,000 – 5,000) = 2,000 decrease 2,000 Increase
+ ve A/ p (5,000 – 9,000_) = 4,000 4,000 Increase
+ ve Wages payable (8,000 – 4,500) = 3,500 (3,500) Decrease
+ ve Interest payable (3,000- 3,500)= 500 increase 500 Increase
+ ve Taxes payable ( 4,000 – 5,000) = 1,000 increase 1,000 Increase
+ ve Deffered Tax liability ( 15,000 – 20,000) = 5,000 increase 5,000 Increase
42,500 CFO
Feb-20
Prepared By Faten Al Joaid _ Certified Auditor _ LACPA
17
18. Investing cash flow – CFI – NON current assets
BS -ve Gross PPE – (60,000- 85,000)= 25,000 increase (25,000) decrease
BS - VE Land ( 40,000 – 35,000) = 5,000 decrease 5,000 increase
IS + ve Gain from sale land – 10,000 10,000
CFI (10,000)
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 18
Remark :
Cash from Selling the land = 15,000
Book value = 40,000 – 35,000 = 5,000
15,000
5,000
Book value
10,000 gain
19. Financing Cash flow – CFF –
non current liabilities + Equity
BS
non current
liabilities
+ ve Bonds ( 10,000 – 15,000) = 5,000 increase 5,000 increase
BS – Equity + ve Common Stock ( 50,000 – 40,000) = 10,000 decrease (10,000) decrease
Dividends (3,500)
CFF (8,500)
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 19
BS – Current
Liabilities
+ ve Dividends Payable (1000 – 6000)= 5,000
increase
5,000
IS – Common
Dividends Declared
– given
Less 8,500 (8,500)
(3,500)
20. Cash at the end of the year 2017
CFO 42,500
CFI (10,000)
CFF (8,500)
Total 24,000
PLUS – CASH at the beginning 2017 9,000
Cash at the end of the year 2017 = Total 33,000
Feb-20 Prepared By Faten Al Joaid _ Certified Auditor _ LACPA 20