SlideShare a Scribd company logo
1 of 34
Statement of Cash Flows
The Statement of Cash Flow, the fourth financial statement
required by GAAP, discloses
how a corporation receives and spends cash. The module also
introduces comparative
analysis, using horizontal and vertical techniques as well as
standard financial ratios.
The Statement of Cash Flows
The fourth and last major financial statement for corporations is
the Statement of Cash
Flows. Along with the Income Statement, Balance Sheet, and
Statement of Stockholders'
Equity, the Statement of Cash Flows provides a consistent
format for analyzing external
financial information across organizations.
Purpose of the Statement
As its name implies, the Statement of Cash Flows presents
where a corporation received
cash (cash receipts) and where it spent cash (cash payments)
during the fiscal year.
The statement has four major purposes:
• used to predict future cash flows and if bills can be paid
• used to determine if good financial investment decisions are
being made by
management
• identifies if stockholder dividends can be paid to investors
• used to evaluate the relationship between changes in cash
position and net income
The Statement of Cash Flows consists of three sections:
operating activities, investing
activities, and financing activities. Each section or activity
generates and/or uses cash.
For example:
cash is generated by:
• operating activities (receipts)
• investing activities (use of assets)
• financing activities (borrowing)
cash is used:
• operating activities (expenses to generate revenues)
• investing activities (purchase of assets)
• financing activities (repayment of long-term debt and equity
payments)
Operating activities generate revenues and expenses. This
source of cash is the most
important since it is derived from the main purpose of a
corporation’s existence.
Investing activities deal with long-term assets. For example,
the purchase of a new
machine would be an investing activity. Financing activities
generate cash from
investors and creditors. If long-term debt were issued an inflow
of cash would occur.
The issuance of additional stock would also generate cash while
the retirement of long-
term debt would be a use of cash.
The preparation of the statement involves using the other three
financial statements
(Income Statement, Balance Sheet, and Statement of
Stockholders' Equity) and making
certain adjustments to shift focus from the accrual basis of
accounting to the cash basis of
accounting.
The Financial Accounting Standards Board (FASB) has
approved two methods of
preparing the Statement of Cash Flows: (1) the direct method,
preferred by GAAP, and
(2) the indirect method, most often used by corporations.
Direct Method
The direct method provides more information and analyzes all
activities that increase or
decrease cash. As with the indirect method, activities that
increase or decrease cash are
first identified. Then each activity is identified as being either
an operating, investing or
financing activity. Lastly, the cash effect is determined –
whether the transaction
generated or used cash.
The direct method differs from the indirect method in its
calculation of cash flows from
operating activities. The direct method accounts for income-
generating operating
activities by:
• actual cash collected (income statement sales revenue adjusted
for A/R)
• interest received (adjust for interest receivable)
• dividends received (adjust for dividend receivable)
The direct method accounts for expense-generating operating
activities by:
• payments to suppliers (adjust for inventory and accounts
payable)
• employee expenses (adjust for salaries and wages payable)
• operating expenses (adjust for prepaid and accrued liabilities)
• interest and taxes (adjust for interest and taxes payable)
Indirect Method (with examples)
The indirect method does not report the detailed operating cash
flow that the direct
method does. Instead, it begins with the net income from the
income statement and adds
and subtracts the appropriate information to determine the cash
increase or decrease over
a fiscal period.
Operating activities – non-cash transactions
The indirect method begins with net income and makes
adjustments for non-cash
activities such as:
• depreciation
• depletion
• amortization
• loss, disposal, or exchange of long-term assets
- gain or disposal of long-term assets
Depreciation, depletion and amortization expenses are added
back to net income because
these expenses did not actually cause the outflow of cash during
the fiscal year. While
cash may have been used when a long-term asset was purchased,
there was no actual
outflow of cash in subsequent periods. Depreciation expense is
charged under the accrual
basis of accounting to spread the cost of an asset over its life
but it is not a use of cash for
the purpose of the cash flow statement and is added back.
Depreciation is the allocation of cost over the useful life of a
long-term asset. Using the
straight-line method of depreciation, if machinery had a cost of
$100,000 and were
expected to be used for 10 years, depreciation expense would be
$10,000 per year. The
journal entry at the end of the year would be:
Date Account Debit Credit
Dec 31 Depreciation expense 10,000
Accumulated Depreciation 10,000
When preparing the Statement of Cash Flows, an adjustment of
$10,000 would be made
to net income because cash was not actually used to pay
depreciation expense.
Consequently, $10,000 is added back to net income.
Loss or gain on the disposal of long-term assets is also included
as a non-cash transaction
under the operating activity section. Consider the journal entry
to record the sale of
outdated machinery for $200,000 that had originally cost
$500,000 and current book
value of $275,000.
Date Account Debit Credit
Dec 10 Cash 200,000
Accumulated Depreciation 225,000
Loss on Disposal 75,000
Machinery 500,000
The income statement prepared at year-end would show a loss
on disposal of $75,000.
For the Statement of Cash Flows, an adjustment would be made.
The loss represents a
non-cash transaction since $75,000 did not actually flow out of
the corporation; the sale
actually generated $200,000 of cash (which will be shown under
financing activities).
Consequently, the $75,000 loss on disposal would be added
back to the net income figure
on the Statement of Cash Flows.
Any gains on the sale of long-term assets is treated just the
opposite. Consider the same
piece of equipment being sold for $300,000. The journal entry
would show a gain of
$25,000.
Date Account Debit Credit
Dec 10 Cash 300,000
Accumulated Depreciation 225,000
Machinery 500,000
Gain on Disposal 25,000
The income statement prepared at year-end would show a gain
on disposal of $25,000.
However, there wasn’t an inflow of cash in the amount of
$25,000. The cash generated
by the sale was $300,000 that will be shown under financing
activities. Consequently,
the $25,000 gain on disposal would be deducted from the net
income figure on the
Statement of Cash Flows to properly show the cash generated by
operating activities.
Depreciation expense example
The partial presentation of the Statement of Cash Flows for the
Highland Corporation
with a net income of $830,000 under the indirect method would
appear as:
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Loss on Disposal example
The partial presentation of the Statement of Cash Flows for the
Highland Corporation
with a net income of $830,000 under the indirect method would
appear as:
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Loss on sale of machinery 75,000
Gain on Disposal example
The partial presentation of the Statement of Cash Flows for the
Highland Corporation
with a net income of $830,000 under the indirect method would
appear as:
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Gain on sale of machinery (25,000)
Operating activities – current asset and liability accounts
After adjusting for expenses that reduce net income but not cash
and losses and gains that
affect net income but not cash, current asset and current
liability accounts need to be
analyzed under the indirect method. Adjustments are necessary
because these accounts
affect net income, prepared under the accrual method of
accounting, and cash flow
differently. The adjustments to net income consist of:
• adding decreases in current assets other than cash
• subtracting increases in current assets other than cash
• adding increases in current liabilities
• subtracting decreases in current liabilities
To analyze the current asset and liability accounts, the current
year’s balance sheet and
the prior year’s balance sheet are needed.
Accounts receivable is a current asset. If the prior year’s
balance sheet showed accounts
receivable of $120,000 and this year’s balance of $105,000,
then the account balance has
decreased by $15,000. The decrease in accounts receivable is
added back because it
contributed to an increase in cash availability of $15,000 that is
not reflected in the net
income figure that was prepared under the accrual basis of
accounting. (See presentation
example below.)
Inventory is another current asset account. If the prior year’s
balance sheet showed a
balance of $230,000 and this year’s shows a balance of
$257,000, then the account
balance has increased by $27,000. The increase in inventory is
subtracted because the
net increase was a use of cash of $27,000 that is not reflected in
the net income figure
that was prepared under the accrual basis of accounting. (See
presentation example
below.)
Accounts payable is a current liability account. If the prior
year’s balance sheet showed a
balance of $170,000 and this year’s shows a balance of
$203,000, then the account
balance has increased by $33,000. The increase in accounts
payable is added back
because net income was reduced $33,000 more than actual cash
payments. (See
presentation example below.)
Accrued salaries is another current liability account. If the
prior year’s balance sheet
showed accrued salaries of $35,000 and this year’s shows a
balance of $26,000, then the
account balance has decreased by $9,000. The decrease in
accrued salaries is subtracted
because the net decrease of $9,000 was a use of cash that is not
reflected in the net
income figure that was prepared under the accrual basis of
accounting. (See presentation
example below.)
The operating activities section of the Statement of Cash Flows
is completed after taking
into account the non-cash transactions and analyzing all the
current accounts. (See
presentation example below.)
Presentation Examples for current asset and liability accounts
for the Highland
Corporation with net income of $830,000 using the indirect
method:
Accounts Receivable
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Decrease in accounts receivable 15,000
Inventory
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Increase in inventory (27,000)
Accounts Payable
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Increase in accounts payable 33,000
Accrued Salaries
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Decrease in accrued salaries (9,000)
Summer of Examples for the Highland Corporation - Operating
Activities
The following is a summary of the operating activities for the
Highland Corporation
previous examples to include the depreciation & loss on the sale
of machinery:
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Loss on sale of machinery 75,000
Increase in inventory (27,000)
Increase in accounts payable 33,000
Decrease in accrued salaries (9,000) 97,000
Net cash provided by operating activities $927,000
Investing activities
Information on a company’s investing activities is shown after
the operating activities.
This is where the purchase or sale of plant assets and
investments are shown.
Earlier in the module was a journal entry to record the sale of
outdated machinery for
$200,000 that had originally cost $500,000 and current book
value of $275,000.
Date Account Debit Credit
Dec 10 Cash 200,000
Accumulated Depreciation 225,000
Loss on Disposal 75,000
Machinery 500,000
The loss on disposal of $75,000 was included under the
operating section of the
statement. The sale of the machinery whether or not a gain or
loss occurs, still generates
cash that would be included under the financing section. In
this case, cash of $200,000
was received. (See presentation example below.)
Presentation examples for investing activities for the Highland
Corporation:
Sale of Machinery
Cash flows from investing activities:
Proceeds from sale of machinery $200,000
Financing activities
Financing activities are shown in the third section of the
statement. Transactions
involving a company’s stock and long-term debt are included
here. Consider the issuance
of $3,000,000 of long-term bonds issued at a discount for
$2,800,000. The journal entry
at the time of issuance is:
Date Account Debit Credit
Jan 1 Cash 2,800,000
Discount on Bonds Payable 20,000
Bonds Payable 3,000,000
The cash proceeds from issuing the bonds of $2,800,000 would
be shown on the
statement under financing activities. (See presentation example
below.)
The issuance of stock is another financing activity; the purchase
or reissuing of treasury
stock is also a financing activity. If $500,000 of treasury stock
is purchased by the
company during the year this needs to be included in the
statement. The payment of
$120,000 of dividends is another financing activity that needs to
be disclosed as does any
transactions involving treasury stock. (See presentation example
below.)
Presentation examples for financing activities for the Highland
Corporation:
Cash flows from financing activities:
Proceeds from issuance of bonds $2,800,000
Purchase of treasury stock (500,000)
Payment of cash dividends (120,000)
The summary of the prior examples for the Highland
Corporation will yield a
completed financial statement. The Statement of Cash Flows for
the Highland
Corporation, using the examples above, would appear as:
Highland Corporation
Statement of Cash Flows (partial)
For the Year Ended December 31, 2006
Cash flows from operating activities:
Net Income $830,000
Adjustments to reconcile net income to net cash:
Depreciation Expense $10,000
Loss on sale of machinery 75,000
Increase in inventory (27,000)
Increase in accounts payable 33,000
Decrease in accrued salaries (9,000) 97,000
Net cash provided by operating activities $927,000
Cash flows from investing activities:
Proceeds from sale of machinery $200,000
Net cash provided by investing activities 200,000
Cash flows from financing activities:
Proceeds from issuance of bonds $2,800,000
Purchase of treasury stock (500,000)
Payment of cash dividends (120,000)
Net cash provided by financing activities 2,180,000
Net increase in cash $3,307,000
Cash at beginning of period 635,000
Cash at end of period $3,942,000
Highland Corporation’s Statement of Cash Flows indicates that
the company is healthy.
Its operating activities generated close to a million dollars and
its overall cash position
increased. If there had been a negative cash flow, further
investigation would be
necessary.
The Consolidated Statements of Cash Flows for the Colgate-
Palmolive Company from
the 2005 Annual Report is presented below. Here you can see
the three sections dealing
with the different activities. Colgate-Palmolive uses the
indirect method.
Consolidated Statements of Cash Flows
Dollars in Millions Except Per Share Amounts the years ended
December 31, 2005 2004
For the years ended December 31, 2005 2004 2003
Operating Activities
Net income $1,351.4 $1,327.1 $1,421.3
Adjustments to reconcile net income to net cash provided
by operations
Restructuring, net of cash 111.6 38.3 53.8
Depreciation and amortization 329.3 327.8 315.5
Gain before tax on sale of non-core product lines and
other
Investment activities (147.9) (26.7) (107.2)
Deferred income taxes 30.8 57.7 (48.80
Cash effects of changes in:
Receivables (24.1) (5.6) (14.4)
Inventories (46.8) (76.1) (3.1)
Accounts payable and other accruals 193.8 109.4 188.7
Other non-current assets and liabilities (13.7) 2.4 (38.1)
Net cash provided by operations 1,784.4 1,754.3 1,767.7
Investing Activities
Capital expenditures (389.2) (348.1) (302.1)
Payment for acquisitions, net of cash acquired (38.5) (800.7) -
Sale of non-core product lines 215.6 37.0 127.6
Purchases of marketable securities and investments (20.0)
(127.7) (43.2)
Proceeds from sales of marketable securities and
investments
10.0 147.3 85.1
Other 1.4 1.8 15.0
Net cash used in investing activities (220.7) (1,090.4)
(117.6)
Financing Activities
Principal payments on debt
Proceeds from issuance of debt 2021.9 1,246.5 229.2
Payments to outside investors (89.7) - -
Dividends paid (607.2) (536.2) (506.8)
Purchases of treasury shares (796.2) (536.9) (554.9)
Proceeds from exercise of stock options 47.1 70.4 79.3
Net cash used in financing activities (1,524.4) (611.10
(1,557.2)
Effect of exchange rate changes on cash and cash
equivalents
(18.2) 1.5 4.5
Net increase in cash and cash equivalents 21.1 54.3 97.4
Cash and cash equivalents at beginning of year 319.6 265.3
167.9
Cash and cash equivalents at end of year $ 340.7 $ 319.6 $
265.3
Supplemental Cash Flow Information
Income taxes paid $ 584.3 $ 593.8 $ 498.1
Interest paid 149.9 123.2 131.5
Principal payments on ESOP debt, guaranteed by the
Company
37.0 29.8 23.5
References
Colgate-Palmolive Company (2006). Accelerating global
growth: Colgate-Palmolive
2005 annual report. New York: Acme Printing.
Developer: Jane Pelletier, CPA
Reviewer: Michael J. Motes, CPA
Financial Statement Analysis
Managers, investors and lenders need to make informed
decisions. They do
this through financial analysis of a corporation’s four financial
statements.
Financial analysis examines corporate financial data using a
variety of
techniques: horizontal, vertical, and ratio. The objectives of
financial
statement analysis will be different for investors and creditors.
Investors
are interested in dividends and an increase in the stock price.
Creditors
want to know if there will be enough cash to make interest
payments and
repay the principal on long-term debt. However, both groups
use the
financial statements to predict future returns and evaluate risks.
Horizontal Analysis
Horizontal analysis measures percentage changes in
comparative
statements. It could be used to measure a particular aspect of a
business’s
operations, such as net sales, from one period to the next. The
calculation
involves two steps:
1. Numerator: calculate the change in dollars from the prior or
base year
to the current year
2. Denominator: divide the dollar change by the base year
3. The base year is always the year we are measuring from.
The formula for Horizontal analysis is:
$ Year 2 - $Year 1
$ Year 1
Consider a company that had net sales of $1,200,00 during the
prior year
and $1,850,000 for the current year. Horizontal analysis shows
that net
sales increased 54% over the prior year. The percentage is
calculated by:
$1,850,000 - $1,200,000
$1,200,000
= 54% increase
If sales decreased to $1,670,000 during the third year,
horizontal analysis
would show a 67 decrease in sales from the prior year:
$1,670,000 - $1,850,000
$1,850,000
= 9.7% decrease from the prior year
Percentage changes aren’t computed if the base year amount is
zero or
negative.
Trend Percentages
Trend percentages are a form of horizontal analysis. They show
the trend in
a particular financial statement item over a number of years.
Trends
percentages are calculated by:
1. Selecting a base year (the earliest year being analyzed) and
comparing each subsequent year to the base year. The base year
percentage is always 100%.
2. Dividing each year’s dollar amount by the base year dollar
amount to
calculate a percentage.
The formula for trend percentages is:
Current Year Amount
Base Year Amount
The net sales for Colgate-Palmolive Company, taken from its
2005 Annual
Report, for the years 2005, 2004 and 2003 are:
2005 2004 2003
$11,397 $10,582 $9,903
Percentages from trend analysis show:
2005 2004 2003
115.0% 106.9% 100.0%
The percentages reflect a steady increase of about 7% per year.
Management at this point may consider this to be a healthy sign
for this
company. To place percentages in a more useful context, it
helps to analyze
other accounts at the same time. For example, when studying
the change in
net sales, also consider the trends in cost of goods sold and
gross margin.
Vertical Analysis
Vertical analysis shows the relationship of each financial
statement item to
some total on a financial statement. On the income statement,
each item is
shown as a percentage of net sales by dividing the number on
the income
statement by net sales (the denominator). On the balance sheet,
each item
is shown as a percentage of total assets (the denominator).
Consider Highland Corporation’s Income Statement:
Net Sales $1,850,000
Cost of goods sold 1,245,000
Gross margin $605,000
Operating expenses 323,000
Selling expenses 120,000
Net income before taxes $162,000
Taxes 64,800
Net income $97,200
If net sales represents 100%, then cost of goods would be 67.3%
($1,245,000/$1,850,000) of net sales. Net income of $97,200
would be
5.3% ($97,200/$1,850,000) of net sales.
Vertical analysis can be used to show the relative size of the
various
elements on a financial statement and to see if there are any
significant
changes over time.
Common-size Financial Statements
Common-size financial statements are a type of vertical analysis
showing an
income statement or balance sheet in percentages. The net sales
percentage will always be 100%.
If Highland Corporation’s Income Statement was restated as a
common-size
financial statement, it would appear as the following:
Net Sales $1,850,000 100.0%
Cost of goods sold 1,245,000 67.3%
Gross margin 605,000 32.7%
Operating expenses 323,000 17.5%
Selling expenses 120,000 6.5%
Net income before taxes 162,000 8.8%
Taxes 64,800 3.5%
Net income 97,200 5.3%
The balance sheet can also be presented as a common-size
financial
statement. Total assets and total liabilities and stockholders’
equity will
always be 100%.
Common-size financial statements can be used to compare
similar
companies and industry averages.
Colgate-Palmolive Company (2006). Accelerating global
growth: Colgate-
Palmolive 2005 annual report. New York: Acme Printing.
Developer: Jane Pelletier, CPA
Reviewer: Michael J. Motes, CPA
TCA Part 2a - Week 4 - Long Term Assets, Liabilities &
Contingencies: Horizontal Analysis - Topic
Respond to each of the following:
Category: Long Term Assets, Liabilities & Contingencies:
1. Selected Balance Sheet Information: Provide a detailed table
listing all long term assets, liabilities & contingencies found on
the balance sheet for the four most recent years. (Present most
current year in the left most data column.)
2. Prepare a horizontal (aka. trend) analysis & a vertical
analysis for the items presented in part 1. Set the least current
year as the base year = 100%. Round all calculated values to the
nearest whole number. (Suggestion: see Module #3 Week #3
Additional Lecture Notes regarding how to prepare a horizontal
(aka trend percentage) analysis. They become synonymous when
more than two years are compared.)
3. Provide a short (emphasis on short = brief and in bullet
format) explanation for one (and only one) element in part 2 for
where you observe a significant pattern. (Significant pattern
will be defined by at least a 10% increase/decrease from year-
to-year within the horizontal analysis.)
Note: Do not copy & paste from the SEC 10-K. Prepare your
own tables & bullets with proper APA style citations. Mr.
Buffett wants to see what your professional presentation vice
what the right click, copy & paste can accomplish. Note: No
attachments are authorized you must present the report in the
text entry box in good form.
I am selecting the Monster Beverage Corp. I am curious to know
just why these products are so addictive.
Financials statements:
2016 Annual report:
Income Statement (page 75, 2016 SEC 10-K)
Balance Sheet (page 74, 2016 SEC 10-K
Statement of Stockholders’ Equity (page 77, 2016 SEC
10-K)
Statement of Cash Flows (page 78, 2016 SEC 10-K)
Inventory 2016: (in thousands) (page 96, Note 6)
Raw Materials $
58,658
Finished goods 103,313
Total Inventory
$161,971
The independent auditor signed their audit report on March 01,
2017
There are at least five years of SEC 10=K reports filed
Sources:
2016 Monster Beverage Corporation Annual Report (2016 SEC
10K). (SEC Filing Date: 3/01/2017).
https://www.sec.gov/Archives/edgar/data/865752/000110465916
100960/a15-23471_110k.htm Access date May 30, 2017
· Approved.
Note, I found the inventory details on page 99 vice 96.
Thanks,
See my posted example for the Boston Beer Company.
Note: All information must be from the audited SEC-10K
financial statements. Only SEC Edgar system sources are
authorized. You should note that the information we are looking
for will be found in Item 8 of the SEC 10-K. No other sources
are acceptable for this project.
Note: All information presented that was found in the financial
reports must be documented.
Use APA style and in addition, page number(s) must be
presented for each in text citation.
o Except for directly quoted material, page numbers are not
mandatory in APA style but I am making them mandatory for
credit in this presentation.
Present source document as a bibliography complete
with the exact url that will directly lead the reader to the exact
SEC 10K annual report.
o Additionally, you must provide a date accessed.
o Again APA does not mandate this for fixed website, I am
making it mandatory for credit.
See my example
Boston Beer Company –
Category: Long Term Assets, Liabilities & Contingencies:
1. Selected Balance Sheet Information:
Balance Sheet Item: (in thousands)
2016
2015
2014
2013
Property, Plant & Equipment (net)
$408,411
$409,926
$381,569
$266,558
Other Assets
9,965
8,188
12,447
9,556
Goodwill
3,683
3,683
3,683
3,683
Deferred Income Taxes (non-current)
64,612
56,001
50,717
32,394
Debt & Capital Lease, (less current)
411
471
528
584
Other Liabilities
10,173
16,547
7,606
4,635
Total Assets
623,297
645,400
605,161
444,075
(2016, p40)
(2016, p40)
(2014, p37)
(2014, p37)
2. Horizontal Analysis:
Balance Sheet Item:
2016
2015
2014
2013
Property, Plant & Equipment (net)
153%
154%
143%
100%
Other Assets
104%
86%
130%
100%
Goodwill
100%
100%
100%
100%
Deferred Income Taxes (non-current)
199%
173%
157%
100%
Debt & Capital Lease, (less current)
70%
81%
90%
100%
Other Liabilities
219%
357%
164%
100%
Total Assets
140%
145%
136%
100%
2. Vertical Analysis:
Balance Sheet Item:
2016
2015
2014
2013
Property, Plant & Equipment (net)
66%
64%
63%
60%
Other Assets
2%
1%
2%
2%
Goodwill
1%
1%
1%
1%
Deferred Income Taxes (non-current)
10%
9%
8%
7%
Debt & Capital Lease, (less current)
0%
0%
0%
0%
Other Liabilities
2%
3%
1%
1%
Total Assets
100%
100%
100%
100%
Note for students: Here I have to sit back and look at the "big"
picture. The instructions are very specific >> pick one and only
one significant element to provide observations about. It also
provides a 10% threshold (that threshold is not fixed you may
feel a lower number is needed based on the overall performance
of your company.) I could just really jump at the "Other
Liabilities" as a really volatile item & start digging the notes
for some reasons to form into bullet notes. However, notice that
"Other Liabilities" represents only 1% to 3% of the total value
of Total Assets. Be logical, is it really worth chasing down such
an insignificant item that seems to be jumping all over the
place? PP&E or Deferred Income Taxes (non-current) would
seem more logical. Think about it, apply good logic &
demonstrate sound decision making practices for the report you
are preparing for Mr. Warren Buffett!!
3. Significant trend pattern:
PP&E demonstrated significant increases in 2014 & 2015
compared to 2013 base year.
During FY 2102 & 2013 acquired assets of: Angel City
Brewing Company & Coney Island business respectively. Note
F (2014, p48 & 49) Note L (2014, p55 & 56)
Significant purchase of machinery, plant equipment,
building & building improvements occurred since 2013 thru
2016. Note E (2016, p51 & 2014, p48)
Note for students: Once again, I am not making any value
judgments. This is a process of gathering and refining some raw
data & information. Mr. Buffett may want to dig in more; that is
his option to come back and ask for further exploration should
he deem it necessary. For example: he might want to know if
the long lived assets of the two brewery acquisitions were
defective, old & therefore in need of greater repair &
replacement. Or, he might just consider that the greater amount
of overall PP&E because of acquisitions has caused a
significant increase in PP&E expenditures. Remember, stick to
the tasks at hand and do not wander down anther path not to be
taken.
Sources:
2016 Boston Beer Company Annual Report (2016 SEC 10K).
(SEC Filing Date: 2/22/2017).
https://www.sec.gov/Archives/edgar/data/949870/000119312517
052150/d301299d10k.htmAccess date March 16, 2017.
2014 Boston Beer Company Annual Report (2014 SEC 10K).
(SEC Filing Date: 2/24/2015).
http://www.sec.gov/Archives/edgar/data/949870/000119312515
060122/d851668d10k.htm Access date March 16, 2015.
Students Please Note: In this part of our TCA Project we are
gathering information, presenting an outline for our reader. We
are not making any analytical type of presentation. First we
have to learn what to look for, how to look for it and then how
to briefly summarize. We are also concerned with a pleasant and
professional style of presentation for our employer & fellow
team members to read. The function of in text citations and
details of our APA style source are to allow our team to easily
review the brief notes and look into fact in more detail if they
desire.
True

More Related Content

Similar to Statement of Cash Flows Explained (38

Cash FlowsIntroductionThe Statement of Cash Flows is the third.docx
Cash FlowsIntroductionThe Statement of Cash Flows is the third.docxCash FlowsIntroductionThe Statement of Cash Flows is the third.docx
Cash FlowsIntroductionThe Statement of Cash Flows is the third.docxcravennichole326
 
cash-flow-statement-1220159910575245-9.pptx
cash-flow-statement-1220159910575245-9.pptxcash-flow-statement-1220159910575245-9.pptx
cash-flow-statement-1220159910575245-9.pptxJennifer911572
 
Financial Management Unit 2 Power point.pptx
Financial Management Unit 2  Power point.pptxFinancial Management Unit 2  Power point.pptx
Financial Management Unit 2 Power point.pptxmishJOHN1
 
Topic5 compthe acccycle_robiah
Topic5 compthe acccycle_robiahTopic5 compthe acccycle_robiah
Topic5 compthe acccycle_robiahkuZocoi
 
Cash Flow Statement
Cash Flow StatementCash Flow Statement
Cash Flow StatementHitesh Baid
 
3. STATEMENT OF CASH FLOWS.pptx
3. STATEMENT OF CASH FLOWS.pptx3. STATEMENT OF CASH FLOWS.pptx
3. STATEMENT OF CASH FLOWS.pptxleee10
 
Financial statement analysis
Financial statement analysisFinancial statement analysis
Financial statement analysisVijay Kumar
 
Answer discussion question in your own words. Answer must be at l.docx
Answer discussion question in your own words.  Answer must be at l.docxAnswer discussion question in your own words.  Answer must be at l.docx
Answer discussion question in your own words. Answer must be at l.docxrossskuddershamus
 
chap 1 principle Accounting.pptx
chap 1 principle Accounting.pptxchap 1 principle Accounting.pptx
chap 1 principle Accounting.pptxissackmohamed3
 
Financial Statement Analysis
Financial Statement AnalysisFinancial Statement Analysis
Financial Statement AnalysisGAURAV GUPTA
 
ACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docx
ACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docxACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docx
ACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docxaryan532920
 
Ais Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting SystemAis Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting SystemSharing Slides Training
 
Ais Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting SystemAis Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting Systemsharing notes123
 
Financial analysis.docx
Financial analysis.docxFinancial analysis.docx
Financial analysis.docxZeyad43
 
cash flow analysis
cash flow analysiscash flow analysis
cash flow analysisKanika Gupta
 

Similar to Statement of Cash Flows Explained (38 (20)

Cash FlowsIntroductionThe Statement of Cash Flows is the third.docx
Cash FlowsIntroductionThe Statement of Cash Flows is the third.docxCash FlowsIntroductionThe Statement of Cash Flows is the third.docx
Cash FlowsIntroductionThe Statement of Cash Flows is the third.docx
 
cash-flow-statement-1220159910575245-9.pptx
cash-flow-statement-1220159910575245-9.pptxcash-flow-statement-1220159910575245-9.pptx
cash-flow-statement-1220159910575245-9.pptx
 
Financial Management Unit 2 Power point.pptx
Financial Management Unit 2  Power point.pptxFinancial Management Unit 2  Power point.pptx
Financial Management Unit 2 Power point.pptx
 
14 Statement Of Cash Flows
14   Statement Of Cash Flows14   Statement Of Cash Flows
14 Statement Of Cash Flows
 
Topic5 compthe acccycle_robiah
Topic5 compthe acccycle_robiahTopic5 compthe acccycle_robiah
Topic5 compthe acccycle_robiah
 
Cash Flow Statement
Cash Flow StatementCash Flow Statement
Cash Flow Statement
 
3. STATEMENT OF CASH FLOWS.pptx
3. STATEMENT OF CASH FLOWS.pptx3. STATEMENT OF CASH FLOWS.pptx
3. STATEMENT OF CASH FLOWS.pptx
 
BA 580 chap007
BA 580 chap007BA 580 chap007
BA 580 chap007
 
Financial statement analysis
Financial statement analysisFinancial statement analysis
Financial statement analysis
 
Answer discussion question in your own words. Answer must be at l.docx
Answer discussion question in your own words.  Answer must be at l.docxAnswer discussion question in your own words.  Answer must be at l.docx
Answer discussion question in your own words. Answer must be at l.docx
 
chap 1 principle Accounting.pptx
chap 1 principle Accounting.pptxchap 1 principle Accounting.pptx
chap 1 principle Accounting.pptx
 
Cash Flow Statement PPT
Cash Flow Statement PPTCash Flow Statement PPT
Cash Flow Statement PPT
 
Chapter Two LIC.ppt
Chapter Two LIC.pptChapter Two LIC.ppt
Chapter Two LIC.ppt
 
Financial Statement Analysis
Financial Statement AnalysisFinancial Statement Analysis
Financial Statement Analysis
 
ACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docx
ACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docxACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docx
ACC 371 Lecture 7Statement of Cash FlowsIntroductionGenerall.docx
 
Ais Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting SystemAis Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting System
 
Ais Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting SystemAis Romney 2006 Slides 14 General Ledger And Reporting System
Ais Romney 2006 Slides 14 General Ledger And Reporting System
 
Financial analysis.docx
Financial analysis.docxFinancial analysis.docx
Financial analysis.docx
 
Accountancy3
Accountancy3Accountancy3
Accountancy3
 
cash flow analysis
cash flow analysiscash flow analysis
cash flow analysis
 

More from whitneyleman54422

In this unit, you will experience the powerful impact communication .docx
In this unit, you will experience the powerful impact communication .docxIn this unit, you will experience the powerful impact communication .docx
In this unit, you will experience the powerful impact communication .docxwhitneyleman54422
 
In this task, you will write an analysis (suggested length of 3–5 .docx
In this task, you will write an analysis (suggested length of 3–5 .docxIn this task, you will write an analysis (suggested length of 3–5 .docx
In this task, you will write an analysis (suggested length of 3–5 .docxwhitneyleman54422
 
In this SLP you will identify where the major transportation modes a.docx
In this SLP you will identify where the major transportation modes a.docxIn this SLP you will identify where the major transportation modes a.docx
In this SLP you will identify where the major transportation modes a.docxwhitneyleman54422
 
In this module the student will present writing which focuses attent.docx
In this module the student will present writing which focuses attent.docxIn this module the student will present writing which focuses attent.docx
In this module the student will present writing which focuses attent.docxwhitneyleman54422
 
In this module, we looked at a variety of styles in the Renaissa.docx
In this module, we looked at a variety of styles in the Renaissa.docxIn this module, we looked at a variety of styles in the Renaissa.docx
In this module, we looked at a variety of styles in the Renaissa.docxwhitneyleman54422
 
In this experiential learning experience, you will evaluate a health.docx
In this experiential learning experience, you will evaluate a health.docxIn this experiential learning experience, you will evaluate a health.docx
In this experiential learning experience, you will evaluate a health.docxwhitneyleman54422
 
In this essay you should combine your practice responding and analyz.docx
In this essay you should combine your practice responding and analyz.docxIn this essay you should combine your practice responding and analyz.docx
In this essay you should combine your practice responding and analyz.docxwhitneyleman54422
 
In this Discussion, pick one film to write about and answer ques.docx
In this Discussion, pick one film to write about and answer ques.docxIn this Discussion, pick one film to write about and answer ques.docx
In this Discussion, pick one film to write about and answer ques.docxwhitneyleman54422
 
In this assignment, you will identify and interview a family who.docx
In this assignment, you will identify and interview a family who.docxIn this assignment, you will identify and interview a family who.docx
In this assignment, you will identify and interview a family who.docxwhitneyleman54422
 
In this assignment, you will assess the impact of health legisla.docx
In this assignment, you will assess the impact of health legisla.docxIn this assignment, you will assess the impact of health legisla.docx
In this assignment, you will assess the impact of health legisla.docxwhitneyleman54422
 
In this assignment, you will create a presentation. Select a topic o.docx
In this assignment, you will create a presentation. Select a topic o.docxIn this assignment, you will create a presentation. Select a topic o.docx
In this assignment, you will create a presentation. Select a topic o.docxwhitneyleman54422
 
In this assignment, the student will understand the growth and devel.docx
In this assignment, the student will understand the growth and devel.docxIn this assignment, the student will understand the growth and devel.docx
In this assignment, the student will understand the growth and devel.docxwhitneyleman54422
 
In this assignment, I want you to locate two pieces of news detailin.docx
In this assignment, I want you to locate two pieces of news detailin.docxIn this assignment, I want you to locate two pieces of news detailin.docx
In this assignment, I want you to locate two pieces of news detailin.docxwhitneyleman54422
 
In this assignment worth 150 points, you will consider the present-d.docx
In this assignment worth 150 points, you will consider the present-d.docxIn this assignment worth 150 points, you will consider the present-d.docx
In this assignment worth 150 points, you will consider the present-d.docxwhitneyleman54422
 
In the readings thus far, the text identified many early American in.docx
In the readings thus far, the text identified many early American in.docxIn the readings thus far, the text identified many early American in.docx
In the readings thus far, the text identified many early American in.docxwhitneyleman54422
 
In the Roman Colony, leaders, or members of the court, were to be.docx
In the Roman Colony, leaders, or members of the court, were to be.docxIn the Roman Colony, leaders, or members of the court, were to be.docx
In the Roman Colony, leaders, or members of the court, were to be.docxwhitneyleman54422
 
In the provided scenario there are a few different crimes being .docx
In the provided scenario there are a few different crimes being .docxIn the provided scenario there are a few different crimes being .docx
In the provided scenario there are a few different crimes being .docxwhitneyleman54422
 
STOP THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docx
STOP  THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docxSTOP  THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docx
STOP THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docxwhitneyleman54422
 
Stoichiometry Lab – The Chemistry Behind Carbonates reacting with .docx
Stoichiometry Lab – The Chemistry Behind Carbonates reacting with .docxStoichiometry Lab – The Chemistry Behind Carbonates reacting with .docx
Stoichiometry Lab – The Chemistry Behind Carbonates reacting with .docxwhitneyleman54422
 
Stock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docx
Stock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docxStock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docx
Stock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docxwhitneyleman54422
 

More from whitneyleman54422 (20)

In this unit, you will experience the powerful impact communication .docx
In this unit, you will experience the powerful impact communication .docxIn this unit, you will experience the powerful impact communication .docx
In this unit, you will experience the powerful impact communication .docx
 
In this task, you will write an analysis (suggested length of 3–5 .docx
In this task, you will write an analysis (suggested length of 3–5 .docxIn this task, you will write an analysis (suggested length of 3–5 .docx
In this task, you will write an analysis (suggested length of 3–5 .docx
 
In this SLP you will identify where the major transportation modes a.docx
In this SLP you will identify where the major transportation modes a.docxIn this SLP you will identify where the major transportation modes a.docx
In this SLP you will identify where the major transportation modes a.docx
 
In this module the student will present writing which focuses attent.docx
In this module the student will present writing which focuses attent.docxIn this module the student will present writing which focuses attent.docx
In this module the student will present writing which focuses attent.docx
 
In this module, we looked at a variety of styles in the Renaissa.docx
In this module, we looked at a variety of styles in the Renaissa.docxIn this module, we looked at a variety of styles in the Renaissa.docx
In this module, we looked at a variety of styles in the Renaissa.docx
 
In this experiential learning experience, you will evaluate a health.docx
In this experiential learning experience, you will evaluate a health.docxIn this experiential learning experience, you will evaluate a health.docx
In this experiential learning experience, you will evaluate a health.docx
 
In this essay you should combine your practice responding and analyz.docx
In this essay you should combine your practice responding and analyz.docxIn this essay you should combine your practice responding and analyz.docx
In this essay you should combine your practice responding and analyz.docx
 
In this Discussion, pick one film to write about and answer ques.docx
In this Discussion, pick one film to write about and answer ques.docxIn this Discussion, pick one film to write about and answer ques.docx
In this Discussion, pick one film to write about and answer ques.docx
 
In this assignment, you will identify and interview a family who.docx
In this assignment, you will identify and interview a family who.docxIn this assignment, you will identify and interview a family who.docx
In this assignment, you will identify and interview a family who.docx
 
In this assignment, you will assess the impact of health legisla.docx
In this assignment, you will assess the impact of health legisla.docxIn this assignment, you will assess the impact of health legisla.docx
In this assignment, you will assess the impact of health legisla.docx
 
In this assignment, you will create a presentation. Select a topic o.docx
In this assignment, you will create a presentation. Select a topic o.docxIn this assignment, you will create a presentation. Select a topic o.docx
In this assignment, you will create a presentation. Select a topic o.docx
 
In this assignment, the student will understand the growth and devel.docx
In this assignment, the student will understand the growth and devel.docxIn this assignment, the student will understand the growth and devel.docx
In this assignment, the student will understand the growth and devel.docx
 
In this assignment, I want you to locate two pieces of news detailin.docx
In this assignment, I want you to locate two pieces of news detailin.docxIn this assignment, I want you to locate two pieces of news detailin.docx
In this assignment, I want you to locate two pieces of news detailin.docx
 
In this assignment worth 150 points, you will consider the present-d.docx
In this assignment worth 150 points, you will consider the present-d.docxIn this assignment worth 150 points, you will consider the present-d.docx
In this assignment worth 150 points, you will consider the present-d.docx
 
In the readings thus far, the text identified many early American in.docx
In the readings thus far, the text identified many early American in.docxIn the readings thus far, the text identified many early American in.docx
In the readings thus far, the text identified many early American in.docx
 
In the Roman Colony, leaders, or members of the court, were to be.docx
In the Roman Colony, leaders, or members of the court, were to be.docxIn the Roman Colony, leaders, or members of the court, were to be.docx
In the Roman Colony, leaders, or members of the court, were to be.docx
 
In the provided scenario there are a few different crimes being .docx
In the provided scenario there are a few different crimes being .docxIn the provided scenario there are a few different crimes being .docx
In the provided scenario there are a few different crimes being .docx
 
STOP THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docx
STOP  THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docxSTOP  THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docx
STOP THE MEETING MADNESS HOW TO FREE UP TIME FOR ME.docx
 
Stoichiometry Lab – The Chemistry Behind Carbonates reacting with .docx
Stoichiometry Lab – The Chemistry Behind Carbonates reacting with .docxStoichiometry Lab – The Chemistry Behind Carbonates reacting with .docx
Stoichiometry Lab – The Chemistry Behind Carbonates reacting with .docx
 
Stock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docx
Stock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docxStock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docx
Stock-Trak Portfolio Report Write-Up GuidelinesYou may want to.docx
 

Recently uploaded

Crayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon ACrayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon AUnboundStockton
 
Science 7 - LAND and SEA BREEZE and its Characteristics
Science 7 - LAND and SEA BREEZE and its CharacteristicsScience 7 - LAND and SEA BREEZE and its Characteristics
Science 7 - LAND and SEA BREEZE and its CharacteristicsKarinaGenton
 
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxEPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxRaymartEstabillo3
 
How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17Celine George
 
Enzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdf
Enzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdfEnzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdf
Enzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdfSumit Tiwari
 
Introduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher EducationIntroduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher Educationpboyjonauth
 
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...Marc Dusseiller Dusjagr
 
Presiding Officer Training module 2024 lok sabha elections
Presiding Officer Training module 2024 lok sabha electionsPresiding Officer Training module 2024 lok sabha elections
Presiding Officer Training module 2024 lok sabha electionsanshu789521
 
Blooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docxBlooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docxUnboundStockton
 
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions  for the students and aspirants of Chemistry12th.pptxOrganic Name Reactions  for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions for the students and aspirants of Chemistry12th.pptxVS Mahajan Coaching Centre
 
Class 11 Legal Studies Ch-1 Concept of State .pdf
Class 11 Legal Studies Ch-1 Concept of State .pdfClass 11 Legal Studies Ch-1 Concept of State .pdf
Class 11 Legal Studies Ch-1 Concept of State .pdfakmcokerachita
 
18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf
18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf
18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdfssuser54595a
 
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptxENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptxAnaBeatriceAblay2
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxiammrhaywood
 
Final demo Grade 9 for demo Plan dessert.pptx
Final demo Grade 9 for demo Plan dessert.pptxFinal demo Grade 9 for demo Plan dessert.pptx
Final demo Grade 9 for demo Plan dessert.pptxAvyJaneVismanos
 
Pharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdfPharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdfMahmoud M. Sallam
 
Alper Gobel In Media Res Media Component
Alper Gobel In Media Res Media ComponentAlper Gobel In Media Res Media Component
Alper Gobel In Media Res Media ComponentInMediaRes1
 
How to Make a Pirate ship Primary Education.pptx
How to Make a Pirate ship Primary Education.pptxHow to Make a Pirate ship Primary Education.pptx
How to Make a Pirate ship Primary Education.pptxmanuelaromero2013
 
internship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developerinternship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developerunnathinaik
 

Recently uploaded (20)

Crayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon ACrayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon A
 
Science 7 - LAND and SEA BREEZE and its Characteristics
Science 7 - LAND and SEA BREEZE and its CharacteristicsScience 7 - LAND and SEA BREEZE and its Characteristics
Science 7 - LAND and SEA BREEZE and its Characteristics
 
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxEPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
 
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Tilak Nagar Delhi reach out to us at 🔝9953056974🔝
 
How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17
 
Enzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdf
Enzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdfEnzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdf
Enzyme, Pharmaceutical Aids, Miscellaneous Last Part of Chapter no 5th.pdf
 
Introduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher EducationIntroduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher Education
 
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
“Oh GOSH! Reflecting on Hackteria's Collaborative Practices in a Global Do-It...
 
Presiding Officer Training module 2024 lok sabha elections
Presiding Officer Training module 2024 lok sabha electionsPresiding Officer Training module 2024 lok sabha elections
Presiding Officer Training module 2024 lok sabha elections
 
Blooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docxBlooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docx
 
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions  for the students and aspirants of Chemistry12th.pptxOrganic Name Reactions  for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
 
Class 11 Legal Studies Ch-1 Concept of State .pdf
Class 11 Legal Studies Ch-1 Concept of State .pdfClass 11 Legal Studies Ch-1 Concept of State .pdf
Class 11 Legal Studies Ch-1 Concept of State .pdf
 
18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf
18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf
18-04-UA_REPORT_MEDIALITERAСY_INDEX-DM_23-1-final-eng.pdf
 
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptxENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
 
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
 
Final demo Grade 9 for demo Plan dessert.pptx
Final demo Grade 9 for demo Plan dessert.pptxFinal demo Grade 9 for demo Plan dessert.pptx
Final demo Grade 9 for demo Plan dessert.pptx
 
Pharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdfPharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdf
 
Alper Gobel In Media Res Media Component
Alper Gobel In Media Res Media ComponentAlper Gobel In Media Res Media Component
Alper Gobel In Media Res Media Component
 
How to Make a Pirate ship Primary Education.pptx
How to Make a Pirate ship Primary Education.pptxHow to Make a Pirate ship Primary Education.pptx
How to Make a Pirate ship Primary Education.pptx
 
internship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developerinternship ppt on smartinternz platform as salesforce developer
internship ppt on smartinternz platform as salesforce developer
 

Statement of Cash Flows Explained (38

  • 1. Statement of Cash Flows The Statement of Cash Flow, the fourth financial statement required by GAAP, discloses how a corporation receives and spends cash. The module also introduces comparative analysis, using horizontal and vertical techniques as well as standard financial ratios. The Statement of Cash Flows The fourth and last major financial statement for corporations is the Statement of Cash Flows. Along with the Income Statement, Balance Sheet, and Statement of Stockholders' Equity, the Statement of Cash Flows provides a consistent format for analyzing external financial information across organizations. Purpose of the Statement As its name implies, the Statement of Cash Flows presents where a corporation received cash (cash receipts) and where it spent cash (cash payments) during the fiscal year. The statement has four major purposes: • used to predict future cash flows and if bills can be paid • used to determine if good financial investment decisions are being made by management
  • 2. • identifies if stockholder dividends can be paid to investors • used to evaluate the relationship between changes in cash position and net income The Statement of Cash Flows consists of three sections: operating activities, investing activities, and financing activities. Each section or activity generates and/or uses cash. For example: cash is generated by: • operating activities (receipts) • investing activities (use of assets) • financing activities (borrowing) cash is used: • operating activities (expenses to generate revenues) • investing activities (purchase of assets) • financing activities (repayment of long-term debt and equity payments) Operating activities generate revenues and expenses. This source of cash is the most important since it is derived from the main purpose of a corporation’s existence. Investing activities deal with long-term assets. For example, the purchase of a new machine would be an investing activity. Financing activities generate cash from investors and creditors. If long-term debt were issued an inflow
  • 3. of cash would occur. The issuance of additional stock would also generate cash while the retirement of long- term debt would be a use of cash. The preparation of the statement involves using the other three financial statements (Income Statement, Balance Sheet, and Statement of Stockholders' Equity) and making certain adjustments to shift focus from the accrual basis of accounting to the cash basis of accounting. The Financial Accounting Standards Board (FASB) has approved two methods of preparing the Statement of Cash Flows: (1) the direct method, preferred by GAAP, and (2) the indirect method, most often used by corporations. Direct Method The direct method provides more information and analyzes all activities that increase or decrease cash. As with the indirect method, activities that increase or decrease cash are first identified. Then each activity is identified as being either an operating, investing or financing activity. Lastly, the cash effect is determined – whether the transaction generated or used cash. The direct method differs from the indirect method in its calculation of cash flows from operating activities. The direct method accounts for income- generating operating
  • 4. activities by: • actual cash collected (income statement sales revenue adjusted for A/R) • interest received (adjust for interest receivable) • dividends received (adjust for dividend receivable) The direct method accounts for expense-generating operating activities by: • payments to suppliers (adjust for inventory and accounts payable) • employee expenses (adjust for salaries and wages payable) • operating expenses (adjust for prepaid and accrued liabilities) • interest and taxes (adjust for interest and taxes payable) Indirect Method (with examples) The indirect method does not report the detailed operating cash flow that the direct method does. Instead, it begins with the net income from the income statement and adds and subtracts the appropriate information to determine the cash increase or decrease over a fiscal period. Operating activities – non-cash transactions The indirect method begins with net income and makes adjustments for non-cash activities such as: • depreciation • depletion • amortization
  • 5. • loss, disposal, or exchange of long-term assets - gain or disposal of long-term assets Depreciation, depletion and amortization expenses are added back to net income because these expenses did not actually cause the outflow of cash during the fiscal year. While cash may have been used when a long-term asset was purchased, there was no actual outflow of cash in subsequent periods. Depreciation expense is charged under the accrual basis of accounting to spread the cost of an asset over its life but it is not a use of cash for the purpose of the cash flow statement and is added back. Depreciation is the allocation of cost over the useful life of a long-term asset. Using the straight-line method of depreciation, if machinery had a cost of $100,000 and were expected to be used for 10 years, depreciation expense would be $10,000 per year. The journal entry at the end of the year would be: Date Account Debit Credit Dec 31 Depreciation expense 10,000 Accumulated Depreciation 10,000 When preparing the Statement of Cash Flows, an adjustment of $10,000 would be made to net income because cash was not actually used to pay depreciation expense.
  • 6. Consequently, $10,000 is added back to net income. Loss or gain on the disposal of long-term assets is also included as a non-cash transaction under the operating activity section. Consider the journal entry to record the sale of outdated machinery for $200,000 that had originally cost $500,000 and current book value of $275,000. Date Account Debit Credit Dec 10 Cash 200,000 Accumulated Depreciation 225,000 Loss on Disposal 75,000 Machinery 500,000 The income statement prepared at year-end would show a loss on disposal of $75,000. For the Statement of Cash Flows, an adjustment would be made. The loss represents a non-cash transaction since $75,000 did not actually flow out of the corporation; the sale actually generated $200,000 of cash (which will be shown under financing activities). Consequently, the $75,000 loss on disposal would be added back to the net income figure on the Statement of Cash Flows. Any gains on the sale of long-term assets is treated just the opposite. Consider the same piece of equipment being sold for $300,000. The journal entry would show a gain of
  • 7. $25,000. Date Account Debit Credit Dec 10 Cash 300,000 Accumulated Depreciation 225,000 Machinery 500,000 Gain on Disposal 25,000 The income statement prepared at year-end would show a gain on disposal of $25,000. However, there wasn’t an inflow of cash in the amount of $25,000. The cash generated by the sale was $300,000 that will be shown under financing activities. Consequently, the $25,000 gain on disposal would be deducted from the net income figure on the Statement of Cash Flows to properly show the cash generated by operating activities. Depreciation expense example The partial presentation of the Statement of Cash Flows for the Highland Corporation with a net income of $830,000 under the indirect method would appear as: Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash:
  • 8. Depreciation Expense $10,000 Loss on Disposal example The partial presentation of the Statement of Cash Flows for the Highland Corporation with a net income of $830,000 under the indirect method would appear as: Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000 Loss on sale of machinery 75,000 Gain on Disposal example The partial presentation of the Statement of Cash Flows for the Highland Corporation with a net income of $830,000 under the indirect method would appear as: Highland Corporation Statement of Cash Flows (partial)
  • 9. For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000 Gain on sale of machinery (25,000) Operating activities – current asset and liability accounts After adjusting for expenses that reduce net income but not cash and losses and gains that affect net income but not cash, current asset and current liability accounts need to be analyzed under the indirect method. Adjustments are necessary because these accounts affect net income, prepared under the accrual method of accounting, and cash flow differently. The adjustments to net income consist of: • adding decreases in current assets other than cash • subtracting increases in current assets other than cash • adding increases in current liabilities • subtracting decreases in current liabilities To analyze the current asset and liability accounts, the current year’s balance sheet and the prior year’s balance sheet are needed. Accounts receivable is a current asset. If the prior year’s
  • 10. balance sheet showed accounts receivable of $120,000 and this year’s balance of $105,000, then the account balance has decreased by $15,000. The decrease in accounts receivable is added back because it contributed to an increase in cash availability of $15,000 that is not reflected in the net income figure that was prepared under the accrual basis of accounting. (See presentation example below.) Inventory is another current asset account. If the prior year’s balance sheet showed a balance of $230,000 and this year’s shows a balance of $257,000, then the account balance has increased by $27,000. The increase in inventory is subtracted because the net increase was a use of cash of $27,000 that is not reflected in the net income figure that was prepared under the accrual basis of accounting. (See presentation example below.) Accounts payable is a current liability account. If the prior year’s balance sheet showed a balance of $170,000 and this year’s shows a balance of $203,000, then the account balance has increased by $33,000. The increase in accounts payable is added back because net income was reduced $33,000 more than actual cash payments. (See presentation example below.) Accrued salaries is another current liability account. If the prior year’s balance sheet showed accrued salaries of $35,000 and this year’s shows a
  • 11. balance of $26,000, then the account balance has decreased by $9,000. The decrease in accrued salaries is subtracted because the net decrease of $9,000 was a use of cash that is not reflected in the net income figure that was prepared under the accrual basis of accounting. (See presentation example below.) The operating activities section of the Statement of Cash Flows is completed after taking into account the non-cash transactions and analyzing all the current accounts. (See presentation example below.) Presentation Examples for current asset and liability accounts for the Highland Corporation with net income of $830,000 using the indirect method: Accounts Receivable Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000
  • 12. Decrease in accounts receivable 15,000 Inventory Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000 Increase in inventory (27,000) Accounts Payable Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000 Increase in accounts payable 33,000
  • 13. Accrued Salaries Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000 Decrease in accrued salaries (9,000) Summer of Examples for the Highland Corporation - Operating Activities The following is a summary of the operating activities for the Highland Corporation previous examples to include the depreciation & loss on the sale of machinery: Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000 Loss on sale of machinery 75,000 Increase in inventory (27,000)
  • 14. Increase in accounts payable 33,000 Decrease in accrued salaries (9,000) 97,000 Net cash provided by operating activities $927,000 Investing activities Information on a company’s investing activities is shown after the operating activities. This is where the purchase or sale of plant assets and investments are shown. Earlier in the module was a journal entry to record the sale of outdated machinery for $200,000 that had originally cost $500,000 and current book value of $275,000. Date Account Debit Credit Dec 10 Cash 200,000 Accumulated Depreciation 225,000 Loss on Disposal 75,000 Machinery 500,000 The loss on disposal of $75,000 was included under the operating section of the statement. The sale of the machinery whether or not a gain or loss occurs, still generates cash that would be included under the financing section. In this case, cash of $200,000 was received. (See presentation example below.) Presentation examples for investing activities for the Highland
  • 15. Corporation: Sale of Machinery Cash flows from investing activities: Proceeds from sale of machinery $200,000 Financing activities Financing activities are shown in the third section of the statement. Transactions involving a company’s stock and long-term debt are included here. Consider the issuance of $3,000,000 of long-term bonds issued at a discount for $2,800,000. The journal entry at the time of issuance is: Date Account Debit Credit Jan 1 Cash 2,800,000 Discount on Bonds Payable 20,000 Bonds Payable 3,000,000 The cash proceeds from issuing the bonds of $2,800,000 would be shown on the statement under financing activities. (See presentation example below.) The issuance of stock is another financing activity; the purchase or reissuing of treasury stock is also a financing activity. If $500,000 of treasury stock is purchased by the
  • 16. company during the year this needs to be included in the statement. The payment of $120,000 of dividends is another financing activity that needs to be disclosed as does any transactions involving treasury stock. (See presentation example below.) Presentation examples for financing activities for the Highland Corporation: Cash flows from financing activities: Proceeds from issuance of bonds $2,800,000 Purchase of treasury stock (500,000) Payment of cash dividends (120,000) The summary of the prior examples for the Highland Corporation will yield a completed financial statement. The Statement of Cash Flows for the Highland Corporation, using the examples above, would appear as: Highland Corporation Statement of Cash Flows (partial) For the Year Ended December 31, 2006 Cash flows from operating activities: Net Income $830,000 Adjustments to reconcile net income to net cash: Depreciation Expense $10,000
  • 17. Loss on sale of machinery 75,000 Increase in inventory (27,000) Increase in accounts payable 33,000 Decrease in accrued salaries (9,000) 97,000 Net cash provided by operating activities $927,000 Cash flows from investing activities: Proceeds from sale of machinery $200,000 Net cash provided by investing activities 200,000 Cash flows from financing activities: Proceeds from issuance of bonds $2,800,000 Purchase of treasury stock (500,000) Payment of cash dividends (120,000) Net cash provided by financing activities 2,180,000 Net increase in cash $3,307,000 Cash at beginning of period 635,000 Cash at end of period $3,942,000 Highland Corporation’s Statement of Cash Flows indicates that the company is healthy. Its operating activities generated close to a million dollars and its overall cash position increased. If there had been a negative cash flow, further investigation would be necessary. The Consolidated Statements of Cash Flows for the Colgate- Palmolive Company from
  • 18. the 2005 Annual Report is presented below. Here you can see the three sections dealing with the different activities. Colgate-Palmolive uses the indirect method. Consolidated Statements of Cash Flows Dollars in Millions Except Per Share Amounts the years ended December 31, 2005 2004 For the years ended December 31, 2005 2004 2003 Operating Activities Net income $1,351.4 $1,327.1 $1,421.3 Adjustments to reconcile net income to net cash provided by operations Restructuring, net of cash 111.6 38.3 53.8 Depreciation and amortization 329.3 327.8 315.5 Gain before tax on sale of non-core product lines and other Investment activities (147.9) (26.7) (107.2) Deferred income taxes 30.8 57.7 (48.80 Cash effects of changes in: Receivables (24.1) (5.6) (14.4) Inventories (46.8) (76.1) (3.1) Accounts payable and other accruals 193.8 109.4 188.7 Other non-current assets and liabilities (13.7) 2.4 (38.1) Net cash provided by operations 1,784.4 1,754.3 1,767.7 Investing Activities Capital expenditures (389.2) (348.1) (302.1) Payment for acquisitions, net of cash acquired (38.5) (800.7) - Sale of non-core product lines 215.6 37.0 127.6 Purchases of marketable securities and investments (20.0)
  • 19. (127.7) (43.2) Proceeds from sales of marketable securities and investments 10.0 147.3 85.1 Other 1.4 1.8 15.0 Net cash used in investing activities (220.7) (1,090.4) (117.6) Financing Activities Principal payments on debt Proceeds from issuance of debt 2021.9 1,246.5 229.2 Payments to outside investors (89.7) - - Dividends paid (607.2) (536.2) (506.8) Purchases of treasury shares (796.2) (536.9) (554.9) Proceeds from exercise of stock options 47.1 70.4 79.3 Net cash used in financing activities (1,524.4) (611.10 (1,557.2) Effect of exchange rate changes on cash and cash equivalents (18.2) 1.5 4.5 Net increase in cash and cash equivalents 21.1 54.3 97.4 Cash and cash equivalents at beginning of year 319.6 265.3 167.9 Cash and cash equivalents at end of year $ 340.7 $ 319.6 $ 265.3 Supplemental Cash Flow Information Income taxes paid $ 584.3 $ 593.8 $ 498.1 Interest paid 149.9 123.2 131.5
  • 20. Principal payments on ESOP debt, guaranteed by the Company 37.0 29.8 23.5 References Colgate-Palmolive Company (2006). Accelerating global growth: Colgate-Palmolive 2005 annual report. New York: Acme Printing. Developer: Jane Pelletier, CPA Reviewer: Michael J. Motes, CPA Financial Statement Analysis Managers, investors and lenders need to make informed decisions. They do this through financial analysis of a corporation’s four financial statements. Financial analysis examines corporate financial data using a variety of techniques: horizontal, vertical, and ratio. The objectives of financial statement analysis will be different for investors and creditors. Investors are interested in dividends and an increase in the stock price. Creditors want to know if there will be enough cash to make interest payments and
  • 21. repay the principal on long-term debt. However, both groups use the financial statements to predict future returns and evaluate risks. Horizontal Analysis Horizontal analysis measures percentage changes in comparative statements. It could be used to measure a particular aspect of a business’s operations, such as net sales, from one period to the next. The calculation involves two steps: 1. Numerator: calculate the change in dollars from the prior or base year to the current year 2. Denominator: divide the dollar change by the base year 3. The base year is always the year we are measuring from. The formula for Horizontal analysis is: $ Year 2 - $Year 1 $ Year 1 Consider a company that had net sales of $1,200,00 during the prior year and $1,850,000 for the current year. Horizontal analysis shows that net sales increased 54% over the prior year. The percentage is calculated by:
  • 22. $1,850,000 - $1,200,000 $1,200,000 = 54% increase If sales decreased to $1,670,000 during the third year, horizontal analysis would show a 67 decrease in sales from the prior year: $1,670,000 - $1,850,000 $1,850,000 = 9.7% decrease from the prior year Percentage changes aren’t computed if the base year amount is zero or negative. Trend Percentages Trend percentages are a form of horizontal analysis. They show the trend in a particular financial statement item over a number of years. Trends percentages are calculated by:
  • 23. 1. Selecting a base year (the earliest year being analyzed) and comparing each subsequent year to the base year. The base year percentage is always 100%. 2. Dividing each year’s dollar amount by the base year dollar amount to calculate a percentage. The formula for trend percentages is: Current Year Amount Base Year Amount The net sales for Colgate-Palmolive Company, taken from its 2005 Annual Report, for the years 2005, 2004 and 2003 are: 2005 2004 2003 $11,397 $10,582 $9,903 Percentages from trend analysis show: 2005 2004 2003 115.0% 106.9% 100.0% The percentages reflect a steady increase of about 7% per year. Management at this point may consider this to be a healthy sign
  • 24. for this company. To place percentages in a more useful context, it helps to analyze other accounts at the same time. For example, when studying the change in net sales, also consider the trends in cost of goods sold and gross margin. Vertical Analysis Vertical analysis shows the relationship of each financial statement item to some total on a financial statement. On the income statement, each item is shown as a percentage of net sales by dividing the number on the income statement by net sales (the denominator). On the balance sheet, each item is shown as a percentage of total assets (the denominator). Consider Highland Corporation’s Income Statement: Net Sales $1,850,000 Cost of goods sold 1,245,000 Gross margin $605,000 Operating expenses 323,000 Selling expenses 120,000 Net income before taxes $162,000 Taxes 64,800 Net income $97,200 If net sales represents 100%, then cost of goods would be 67.3% ($1,245,000/$1,850,000) of net sales. Net income of $97,200
  • 25. would be 5.3% ($97,200/$1,850,000) of net sales. Vertical analysis can be used to show the relative size of the various elements on a financial statement and to see if there are any significant changes over time. Common-size Financial Statements Common-size financial statements are a type of vertical analysis showing an income statement or balance sheet in percentages. The net sales percentage will always be 100%. If Highland Corporation’s Income Statement was restated as a common-size financial statement, it would appear as the following: Net Sales $1,850,000 100.0% Cost of goods sold 1,245,000 67.3% Gross margin 605,000 32.7% Operating expenses 323,000 17.5% Selling expenses 120,000 6.5% Net income before taxes 162,000 8.8% Taxes 64,800 3.5% Net income 97,200 5.3% The balance sheet can also be presented as a common-size financial statement. Total assets and total liabilities and stockholders’ equity will always be 100%. Common-size financial statements can be used to compare
  • 26. similar companies and industry averages. Colgate-Palmolive Company (2006). Accelerating global growth: Colgate- Palmolive 2005 annual report. New York: Acme Printing. Developer: Jane Pelletier, CPA Reviewer: Michael J. Motes, CPA TCA Part 2a - Week 4 - Long Term Assets, Liabilities & Contingencies: Horizontal Analysis - Topic Respond to each of the following: Category: Long Term Assets, Liabilities & Contingencies: 1. Selected Balance Sheet Information: Provide a detailed table listing all long term assets, liabilities & contingencies found on the balance sheet for the four most recent years. (Present most current year in the left most data column.) 2. Prepare a horizontal (aka. trend) analysis & a vertical analysis for the items presented in part 1. Set the least current year as the base year = 100%. Round all calculated values to the nearest whole number. (Suggestion: see Module #3 Week #3 Additional Lecture Notes regarding how to prepare a horizontal (aka trend percentage) analysis. They become synonymous when more than two years are compared.) 3. Provide a short (emphasis on short = brief and in bullet format) explanation for one (and only one) element in part 2 for where you observe a significant pattern. (Significant pattern
  • 27. will be defined by at least a 10% increase/decrease from year- to-year within the horizontal analysis.) Note: Do not copy & paste from the SEC 10-K. Prepare your own tables & bullets with proper APA style citations. Mr. Buffett wants to see what your professional presentation vice what the right click, copy & paste can accomplish. Note: No attachments are authorized you must present the report in the text entry box in good form. I am selecting the Monster Beverage Corp. I am curious to know just why these products are so addictive. Financials statements: 2016 Annual report: Income Statement (page 75, 2016 SEC 10-K) Balance Sheet (page 74, 2016 SEC 10-K Statement of Stockholders’ Equity (page 77, 2016 SEC 10-K) Statement of Cash Flows (page 78, 2016 SEC 10-K) Inventory 2016: (in thousands) (page 96, Note 6) Raw Materials $ 58,658 Finished goods 103,313 Total Inventory $161,971 The independent auditor signed their audit report on March 01, 2017 There are at least five years of SEC 10=K reports filed Sources:
  • 28. 2016 Monster Beverage Corporation Annual Report (2016 SEC 10K). (SEC Filing Date: 3/01/2017). https://www.sec.gov/Archives/edgar/data/865752/000110465916 100960/a15-23471_110k.htm Access date May 30, 2017 · Approved. Note, I found the inventory details on page 99 vice 96. Thanks, See my posted example for the Boston Beer Company. Note: All information must be from the audited SEC-10K financial statements. Only SEC Edgar system sources are authorized. You should note that the information we are looking for will be found in Item 8 of the SEC 10-K. No other sources are acceptable for this project. Note: All information presented that was found in the financial reports must be documented. Use APA style and in addition, page number(s) must be presented for each in text citation. o Except for directly quoted material, page numbers are not mandatory in APA style but I am making them mandatory for credit in this presentation. Present source document as a bibliography complete with the exact url that will directly lead the reader to the exact SEC 10K annual report. o Additionally, you must provide a date accessed. o Again APA does not mandate this for fixed website, I am making it mandatory for credit. See my example Boston Beer Company – Category: Long Term Assets, Liabilities & Contingencies:
  • 29. 1. Selected Balance Sheet Information: Balance Sheet Item: (in thousands) 2016 2015 2014 2013 Property, Plant & Equipment (net) $408,411 $409,926 $381,569 $266,558 Other Assets 9,965 8,188 12,447 9,556 Goodwill 3,683 3,683 3,683 3,683 Deferred Income Taxes (non-current) 64,612 56,001 50,717 32,394 Debt & Capital Lease, (less current) 411 471 528 584 Other Liabilities 10,173 16,547 7,606
  • 30. 4,635 Total Assets 623,297 645,400 605,161 444,075 (2016, p40) (2016, p40) (2014, p37) (2014, p37) 2. Horizontal Analysis: Balance Sheet Item: 2016 2015 2014 2013 Property, Plant & Equipment (net) 153% 154% 143% 100% Other Assets 104% 86% 130% 100% Goodwill 100% 100% 100% 100% Deferred Income Taxes (non-current) 199% 173% 157%
  • 31. 100% Debt & Capital Lease, (less current) 70% 81% 90% 100% Other Liabilities 219% 357% 164% 100% Total Assets 140% 145% 136% 100% 2. Vertical Analysis: Balance Sheet Item: 2016 2015 2014 2013 Property, Plant & Equipment (net) 66% 64% 63% 60% Other Assets 2% 1% 2% 2% Goodwill 1% 1% 1%
  • 32. 1% Deferred Income Taxes (non-current) 10% 9% 8% 7% Debt & Capital Lease, (less current) 0% 0% 0% 0% Other Liabilities 2% 3% 1% 1% Total Assets 100% 100% 100% 100% Note for students: Here I have to sit back and look at the "big" picture. The instructions are very specific >> pick one and only one significant element to provide observations about. It also provides a 10% threshold (that threshold is not fixed you may feel a lower number is needed based on the overall performance of your company.) I could just really jump at the "Other Liabilities" as a really volatile item & start digging the notes for some reasons to form into bullet notes. However, notice that "Other Liabilities" represents only 1% to 3% of the total value of Total Assets. Be logical, is it really worth chasing down such an insignificant item that seems to be jumping all over the place? PP&E or Deferred Income Taxes (non-current) would seem more logical. Think about it, apply good logic & demonstrate sound decision making practices for the report you
  • 33. are preparing for Mr. Warren Buffett!! 3. Significant trend pattern: PP&E demonstrated significant increases in 2014 & 2015 compared to 2013 base year. During FY 2102 & 2013 acquired assets of: Angel City Brewing Company & Coney Island business respectively. Note F (2014, p48 & 49) Note L (2014, p55 & 56) Significant purchase of machinery, plant equipment, building & building improvements occurred since 2013 thru 2016. Note E (2016, p51 & 2014, p48) Note for students: Once again, I am not making any value judgments. This is a process of gathering and refining some raw data & information. Mr. Buffett may want to dig in more; that is his option to come back and ask for further exploration should he deem it necessary. For example: he might want to know if the long lived assets of the two brewery acquisitions were defective, old & therefore in need of greater repair & replacement. Or, he might just consider that the greater amount of overall PP&E because of acquisitions has caused a significant increase in PP&E expenditures. Remember, stick to the tasks at hand and do not wander down anther path not to be taken. Sources: 2016 Boston Beer Company Annual Report (2016 SEC 10K). (SEC Filing Date: 2/22/2017). https://www.sec.gov/Archives/edgar/data/949870/000119312517 052150/d301299d10k.htmAccess date March 16, 2017. 2014 Boston Beer Company Annual Report (2014 SEC 10K). (SEC Filing Date: 2/24/2015). http://www.sec.gov/Archives/edgar/data/949870/000119312515 060122/d851668d10k.htm Access date March 16, 2015.
  • 34. Students Please Note: In this part of our TCA Project we are gathering information, presenting an outline for our reader. We are not making any analytical type of presentation. First we have to learn what to look for, how to look for it and then how to briefly summarize. We are also concerned with a pleasant and professional style of presentation for our employer & fellow team members to read. The function of in text citations and details of our APA style source are to allow our team to easily review the brief notes and look into fact in more detail if they desire. True