MODULE - 6A Cash Flow Statement Analysis of Financial Statements 30 Notes CASH FLOW STATEMENT In the previous lesson, you have learnt various types of analysis of financial statements and its tools such as comparative statements, common size statement and trend analysis, etc. You have also learnt various kinds of accounting ratios such as liquidity, activity, profitability, solvency, etc. You have learnt that accounts are mainly maintained on accrual basis but cash also plays significant role. Cash is mainly generated for operating activities which is buying assets and discharging liabilities. Cash is also raised from the issue of shares and debentures or loans but adequate cash should be available for use in time and no cash should remain idle. For this another tool of analysis is used which is cash flow statement.. In this lesson, you will learn about cash flow statement and its methods of preparation. OBJECTIVES After studying this lesson, you will be able to : l state the meaning of cash flow statement; l explain objectives of cash flow statement; l explain the method of preparing cash flow statement as per format; l state the limitations of cash flow statement. 30.1 MEANING AND OBJECTIVES Cash plays a very important role in the economic life of a business. A firm needs cash to make payment to its suppliers, to incur day-to-day expenses and to pay salaries, wages, interest and dividends etc. In fact, what blood is to a human body, cash is to a business enterprise. Thus, it is very essential for a business to maintain an adequate balance of cash. For example, a concern operates profitably but it does not have sufficient cash balance to 62 ACCOUNTANCY Cash Flow Statement MODULE - 6A Analysis of Financial Statements pay dividends, what message does it convey to the shareholders and public in general. Thus, management of cash is very essential. There should be focus on movement of cash and its equivalents. Cash means, cash in hand and demand deposits with the bank. Cash equivalent consists of bank overdraft, cash credit, short term deposits and marketable securities. Notes Cash Flow Statement deals with flow of cash which includes cash equivalents as well as cash. This statement is an additional information to the users of Financial Statements. The statement shows the incoming and outgoing of cash. The statement assesses the capability of the enterprise to generate cash and utilize it. Thus a Cash-Flow statement may be defined as a summary of receipts and disbursements of cash for a particular period of time. It also explains reasons for the changes in cash position of the firm. Cash flows are cash inflows and outflows. Transactions which increase the cash position of the entity are called as inflows of cash and those which decrease the cash position as outflows of cash. Cash flow Statement traces the various sources which bring in cash such as cash from operating activities, sale of current and fixed assets, issue of share capital and debentures etc. and applications which cause outflow of cash such as loss from operations, purchase of current and fixed assets, redemption of debentures, preference shares and other long-term debt for cash. In short, a cash flow statement shows the cash receipts and disbursements during a certain period. The statement of cash flow serves a number of objectives which are as follows : l Cash flow statement aims at highlighting the cash generated from operating activities. l Cash flow statement helps in planning the repayment of loan schedule and replacement of fixed assets, etc. l Cash is the centre of all financial decisions. It is used as the basis for the projection of future investing and financing plans of the enterprise. l Cash flow statement helps to ascertain the liquid position of the firm in a better manner. Banks and financial institutions mostly prefer cash flow statement to analyse liquidity of the borrowing firm. l Cash flow Statement helps in efficient and effective management of cash. l The management generally looks into cash flow statements to understand the internally generated cash which is best utilised for payment of dividends. ACCOUNTANCY 63 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Notes l Cash Flow Statement based on AS-3 (revised) presents separately cash generated and used in operating, investing and financing activities. l It is very useful in the evaluation of cash position of a firm. Cash and relevant terms as per AS-3 (revised) As per AS-3 (revised) issued by the Accounting Standards Board 1. (a) Cash fund : Cash Fund includes (i) Cash in hand (ii) Demand deposits with banks, and (iii) cash equivalents. (b) Cash equivalents are short-term, highly liquid investments, readily convertible into cash and which are subject to insignificant risk of changes in values. 2. Cash Flows are inflows and outflows of cash and cash equivalents. The statement of cash flow shows three main categories of cash inflows and cash outflows, namely : operating, investing and financing activities. (a) Operating activities are the principal revenue generating activities of the enterprise. (b) Investing activities include the acquisition and disposal of longterm assets and other investments not included in cash equivalents. (c) Financing activities are activities that result in change in the size and composition of the owner’s capital (including Preference share capital in the case of a company) and borrowings of the enterprise. As per AS-3 the inflow and outflow of cash are : 64 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Investing Activities Cash inflow Cash outflow Sale of fixed assets Purchase of fixed assets Sale of investment Purchase of investment Notes Interest received Dividend received Financing Activities Cash inflows Cash outflows Issue of shares Issue of debentures in cash Proceeds from long term short term borrowings Cash repayments of amounts borrowed Interest paid on loans/debentures Dividends paid on equity and preference share capital INTEXT QUESTIONS 30.1 Fill in the blanks with suitable word/words (i) Cash flow statement deals with flow of cash which includes cash and .................... (ii) Cash flow statement is a .................... statement. (iii) Cash flow statement shows cash .................... and .................... during a particular period. (iv) As per AS 3 (revised), cash fund includes cash, demand deposit with bank and .................... 30.2 METHOD OF PREPARING CASH FLOW STATEMENT There are two methods of preparing the Cash Flow Statement. Both methods give the same results in respect of the final total as well as sub-totals of the three sections – operating, investing and the financing. They differ only in the manner the information regarding cash flow from operating activities is presented. ACCOUNTANCY 65 MODULE - 6A Cash Flow Statement Analysis of Financial Statements l Indirect Method Format of Cash Flow Statement for the year ended ................ As per Accounting Standard - 3 (Revised) Particulars Notes (i) Cash flows from operating Activities Rs xxx xxx Net Profit as per Profit and Loss A/c or difference between closing balance and opening balance of Profit and Loss A/c Add : Transfer to reserve xxx Proposed dividend for current year xxx Interim dividend paid during the year xxx Provision for tax made during the current year xxx Extraordinary items, if any, debited to Profit and Loss A/c xxx xxx xxx xxx Less : Extraordinary Items, if any, credited to Profit and Loss A/c Refund of Tax credited to Profit and Loss A/c xxx xxx xxx xxx A. Net profit before taxation and Extra ordinary items Adjustment for Non-Cash and Non-Operating Items. B. Add : – Depreciation xxx – Preliminary expenses xxx – Discount on issue of shares and debentures written off xxx – Interest on borrowings and debentures xxx – Loss on sale of fixed assets xxx xxx xxx C. Less : – Interest income/received xxx – Dividend income received xxx – Rental income received xxx – Profit on sale of fixed asset xxx xxx xxx 66 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements D. Operating profits before working capital changes (A + B – C) xxx xxx E. Decrease in current assets and increase in current liabilities xxx F. xxx Less : Increase in current assets and decrease in current liabilities G. Cash generated from operations (D + E – F) xxx H. Less : Income tax paid (Net tax refund received) xxx I. Cash flow from before extraordinary items xxx Adjusted extraordinary items (+/–) xxx Net cash from operating activities xxx J. Notes (ii) Cash from investing accounting Add : – Proceeds from sale of fixed assets xxx – Proceeds from sale of investments xxx – Proceeds from sale of intangible assets xxx – Interest and dividend received xxx xxx Less : – Rent income xxx – Purchase of fixed assets xxx Purchase of investment xxx Purchase of intangible assets like goodwill xxx – xxx xxx Advanced extraordinary items (+/–) xxx Net cash from (or used in) investing activities xxx xxx (iii) Cash flows from financing activities Add : Proceeds from issue of shares and debentures xxx Proceeds from other long term borrowings xxx xxx Less : Final dividend fund xxx Interim dividend fund xxx Interest on debentures and loans paid xxx ACCOUNTANCY 67 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Repayment of loans xxx Redemption of debenture preference shares xxx xxx Adjust extraordinary items (+/–) xxx xxx Net cash from (or used in) financing activities Notes xxx xxx (iv) Net increase/Decrease in cash and cash equivalent (i + ii + iii) xxx (v) Add : cash and cash equivalents in the beginning of the year – cash in hand xxx – cash at bank overdraft xxx – short term deposit xxx – marketable securities xxx (vi) Less : cash and cash equivalents in the end of the year – cash in hand xxx – cash at Bank (by bank overdraft) xxx – short term deposits xxx – Cash flow from operation xxx xxx xxx l Direct method Format for Cash flow Statement for the year ended ............... As per Accounting Standard-3 (Revised) Particulars Rs (i) Cash flow from operating activities A. Operating cash receipts – Cash sales xxx – Cash received from customers xxx – Trading commission received xxx – Royalties received xxx xxx B. Less : Operating cash payment 68 – Cash purchase xxx – Cash paid to the supplier xxx – Cash paid for business expenses like office expenses, Manufacturing expenses, selling and distribution expenses xxx xxx C. Cash generated from operation ( A – B) xxx D. Less Income tax paid (Net of tax refund received) xxx E. Cash flow before extraordinary items xxx ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements F. Adjusted extraordinary items (+/–)/Receipt/payment xxx G. Net cash flow from (or used in) operating activities xxx (ii) Cash flow from investing activities (calculation same as under indirect method) xxx (iii) Cash flow from financing activities (Calculation same as under indirect method) xxx (iv) Net increase/decrease in cash and cash equivalents (i + ii + iii) xxx (v) Add cash and cash equivalent in the beginning of the year (same as under indirect method) xxx (vi) Less cash under cash equivalent in the end of the year xxx Notes xxx Some facts about cash flow statement : (i) Only listed companies are required to prepare and present Cash flow statement. (ii) The Accounting period for the Cash Flow Statement is the same for which Profit and Loss Account and Balance Sheet are prepared. (iii) Cash flow items are as (a) Cash flow from operating activities :(b) Cash flow from investing activities (c) Cash flow from financing activities. (iv) Operating activities include revenue producing activities which are not investing and financing activities. (v) There are two methods of calculating cash flow from operating activities namely Direct method and Indirect method. SEBI (Securities Exchange Board of India) Guidelines recommend for only direct method. (vi) Extra ordinary Items : The Cash flow associated with extra ordinary items should be classified as arising from operating, investing financing activities. For example, the amount received from Insurance Company on account of Loss of Stock or loss from earthquake should be reported as cash flow from operating activities. INTEXT QUESTIONS 30.2 Fill in the blanks with appropriate word/words. (i) Only ........................ companies prepare cash flow statement. (ii) There are two methods for calculating cash flow from operations i.e. (i) Direct method (ii) ........................ method. ACCOUNTANCY 69 MODULE - 6A Cash Flow Statement Analysis of Financial Statements (iii) Cash flows are classified in to three i.e. operating activities, financing activities and ........................ activities. (iv) SEBI guidelines recommend only ........................ method for preparing cash flow statement. Notes 30.3 PREPARATION OF CASH FLOW STATEMENT (i) Operating Activities Cash flow from operating activities are primarily derived from the principal revenue generating activities of the enterprise. A few items of cash flows from operating activities are : (i) Cash receipt from the sale of goods and rendering services. (ii) Cash receipts from royalties, fee, Commissions and other revenue. (iii) Cash payments to suppliers for goods and services. (iv) Cash payment to employees (vi) Cash payment or refund of Income tax. Determination of cash flow from operating activities There are two stages for arriving at the cash flow from operating activities Stage-1 Calculation of operating profit before working capital changes, It can be calculated in the following manner. Net profit before Tax and extra ordinary Items xxx Add Non-cash and non operating Items which have already been debited to profit and Loss Account i.e. Depreciation xxx Amortisation of intangible assets xxx Loss on the sale of Fixed assets. xxx Loss on the sale of Long term Investments xxx Provision for tax xxx Dividend paid xxx xxx xxx 70 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Less : Non-cash and Non-operating Items which have already been credited to Profit and Loss Account i.e. Profit on sale of fixed assets xxx Profit on sale of Long term investment xxx Operating profit before working Capital changes. xxx xxx Notes Stage-II After getting operating profit before working capital changes as per stage I, adjust increase or decrease in the current assets and current liabilities. The following general rules may be applied at the time of adjusting current assets and current liabilities. A. Current assets (i) An increase in an item of current assets causes a decrease in cash inflow because cash is blocked in current assets. (ii) A decrease in an item of current assets causes an increase in cash inflow because cash is released from the sale of current assets. B. Current liabilities (i) An increase in an item of current liability causes a decrease in cash outflow because cash is saved. (ii) A decrease in an item of current liability causes increase in cash out flow because of payment of liability. Thus, Cash from operations = operating profit before working capital changes + Net decrease in current assets + Net Increase in current liabilities – Net increase in current assets – Net decrease in current liabilities. Illustration 1 The net Income reported in the Income Statement for the year was Rs. 110,000 and depreciation of fixed assets for the year was Rs. 44000. The balances of the current assets and current liabilities at the beginning and end of the year are as follows. Calculate cash from operating activities. ACCOUNTANCY 71 MODULE - 6A Cash Flow Statement Analysis of Financial Statements End of the year Amount (Rs.) Notes Beginning of the year Amount (Rs.) Current Items Cash 130,000 140,000 Debtors 200,000 180,000 Inventories 290,000 300,000 Prepaid expenses 15,000 16,000 Account payables 102,000 1,16,000 Solution Cash from operating Activities Details Amount (Rs.) Net Income 1,10,000 Adjustment for non cash and Non-operating items Add Depreciation 44,000 Operating Profit before 154,000 working capital changes Current Assets : Add : (a) Decrease in inventories 10,000 (b) Decrease in prepaid expenses 1000 11000 165,000 Deduct : (a) Increase in Debtors (20,000) Current liabilities (b) Decrease in Account payables (14,000) 34,000 Net Cash flow from operating Activities 72 131,000 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Step - II Investing Activities Investing Activities refer to transactions that affect the purchase and sale of fixed or long term assets and investments. Notes Examples of cash flow arising from Investing activities are 1. Cash payments to acquire fixed Assets 2. Cash receipts from disposal of fixed assets 3. Cash payments to acquire shares, or debenture investment. 4. Cash receipts from the repayment of advances and loans made to third parties. Thus, Cash inflow from investing activities are – Cash sale of plant and machinery, land and Building, furniture, goodwill etc. – Cash sale of investments made in the shares and debentures of other companies – Cash receipts from collecting the Principal amount of loans made to third parties. Cash outflow from investing activities are : – Purchase of fixed assets i.e. land, Building, furniture, machinery etc. – Purchase of Intangible assets i.e. goodwill, trade mark etc. – Purchase of shares and debentures – Purchase of Government Bonds – Loan made to third parties Illustration 2 From the following information calculate the cash flow from investing activities Particulars Opening Closing Machinery (at cost) 400,000 420,000 Accumulated Depreciation 100,000 110,000 Patents 280,000 160,000 ACCOUNTANCY 73 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Additional Information : (i) During the year a machine costing Rs 40,000 with this accumulated depreciation Rs 24000 was sold for Rs 20,000 Notes (ii) Patents were written off to the extent of Rs 40,000 and some patents were sold at a profit of Rs 20,000 Solution. Cash Flow from Investing Activities Particulars Rs Inflow from sale of machinery 20,000 Inflow from sale of patent (2) 100000 120000 Outflow on purchase of machinery (1) (60000) Net cash flow from investing activities 60000 Working notes Machinery A/c Balance b/d Profit and Loss A/c 400000 4000 (Profit on sale of machine) Bank A/c Bank (Inflow) 20,000 Accumulated depreciation 24000 (Depreciation on machinery sold) 60000 Balance c/d 464000 420000 464000 Patent A/c Balance b/d Profit and Loss A/c 280000 20000 (Profit) Bank A/c (Inflow) Balancing figure Profit and Loss A/c 100000 40000 160000 Balance c/d 300000 300000 Step- III Financing Activities The third section of the cash flow statement reports the cash paid and received from activities with non-current or long term liabilities and 74 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements shareholders Capital. Examples of cash flow arising from financing activities are – Cash proceeds from issue of shares or other similar instruments. – Cash proceeds from issue of debentures, loans, notes, bonds, and other short-term borrowings – Cash repayment of amount borrowed Notes Cash Inflow from financing activities are – Issue of Equity and preference share capital for cash only. – Issue of Debentures, Bonds and long-term note for cash only Cash outflow from financing activities are : – Payment of dividends to shareholders – Redemption or repayment of loans i.e. debentures and bonds – Redemption of preference share capital – Buy back of equity shares. Illustration 3 From the following information. Calculate the Cash from financing activities: 31.12.2006 31.12.2007 Rs Rs Equity share capital 400,000 500,000 10% debentures 150,000 100,000 40000 50000 Particulars Securities premium Additional Information : Interest paid on debentures Rs10000. Solution. Calculation of Cash from financing activities Particulars Rs Cash proceeds from the issue of shares 110000 (Including premium) Interest paid on debenture 10000 Redemption of debenture 50000 60,000 50,000 ACCOUNTANCY 75 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Illustration 4 Classify the following into cash flows from operating activities investing activities financing activities Notes (a) Cash sale of goods (b) Cash paid to suppliers of raw material (c) Cash payments of salaries and wages to employees. (d) Cash payment to acquire fixed assets (e) Cash proceeds from issues of shares at premium. (f) Payment of dividend (g) Interest received on investment (h) Interest on debenture (i) Payment of income tax (j) Cash payment of a long term loan Solution A. Cash Flow from operating Activities (a) Cash sale of goods : Normal business activity of selling Inventories or goods (Cash inflow) (b) Cash paid to suppliers of raw materials Routine payments for purchasing the goods (Cash outflow) (c) Cash payment of salaries and wages : Cash payments to employees for their services in the office (Cash outflow) (i) Payment of Income Tax : Payment of tax on business Income (Cash outflow) B. Cash Flow from investing Activities (a) Cash payment to acquire fixed assets : Purchase of long term assets (Cash outflow) (b) Interest received on Investment : it is an Income on Investment (Cash inflow) 76 ACCOUNTANCY Cash Flow Statement MODULE - 6A Analysis of Financial Statements C. Cash Flow from financing Activities (a) Cash proceeds from issuing shares at premium : (Cash inflow) (b) Payment of dividends : It is related to issue of share capital, a (Cash outflow) Notes (c) Interest paid on debentures : Payment associated with loan capital (Cash outflow) (i) Cash payment of a long term loan : Redemption of loan or borrowed capital (Cash outflow) INTEXT QUESTIONS 30.3 Classify the following items into (i) Operating (ii) Investing and Financing activities. (i) Refund of income tax (ii) Payment of dividend to shareholder (iii) Purchase of land and building (iv) Purchase of plant (v) Interest paid on debentures. 30.4 TREATMENT OF SPECIAL ITEMS (i) Payment of Interim Dividends The following procedure is followed (i) The amount of interim dividend paid during the year is shown as outflow of cash in cash flow statement. (ii) It will be added back to the profits for the purpose of calculating cash provided from operating activities. (iii) No adjustment is necessary if the cash provided from operating activities is calculated on the basis of revised figure of net profit. ACCOUNTANCY 77 MODULE - 6A Cash Flow Statement Analysis of Financial Statements (ii) Proposed dividend Notes The dividend is always declared in the general meeting after the preparation of Balance Sheet. It is therefore, a non-operating item which should not be permitted to affect the calculation of cash generated by operating activities. Thus, the amount of proposed dividends would be added back to current years profit and payments made during the year in respect of dividends would be shown as an outflow of cash. (iii) Share Capital The increase in share capital is regarded as inflow of cash only when there is a increase in share capital. For example, if a company issues 10000 equity shares of Rs.10 each for cash only, Rs. 100,000 would be shown as inflow of cash from financing activities. Similarly, the redemption of preference share is an outflow of cash. But where the share capital is issued to finance the purchase of fixed assets or the debentures are converted into equity shares there is no cash flow. Further, the issue of bonus shares does not cause any cash flows. (iv) Purchase or sale of fixed Assets The figures appearing in the comparative balance sheets at two dates in respect of fixed assets might indicate whether a particular fixed asset has been purchased or sold during the year. This would enable to determine the inflows or outflows of cash. For example, If the plant and machinery appears at Rs 60,000 in the current year and Rs.50,000 in the previous year, the only conclusion, in the absence of any other information is that there is a purchase of fixed assets for Rs.10000 during the year. Hence, Rs.10000 would be shown as outflow of cash. (v) Provision for Taxation It is a non-operating expenses or an item of appropriation in the Income statement/Profit and Loss Account and therefore should not be allowed to reduce the cash provided from operating activities. Hence, if the profit is given after tax and the amount of the provision for tax made during the year is given, the same would be added back to the current year profit figure. In the cash flow statement, the tax paid would be recorded separately as an outflow of cash. The item of provision for taxation, would not be treated as current assets. Sometimes, the only information available about provision for taxation is two figures appearing in the opening balance sheet and closing balance 78 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements sheet. In such a case the figure in the opening balance sheet is treated as an outflow of cash while the figure in the closing balance sheet is treated as a non-cash and non-operating expense and thus is added back to net Income figure to find out the cash provided from operating activities. Notes Illustration 5 The comparative balance sheets of Bansal Private Limited at two different dates provide the following information. Assets Plant and machinery 2006 2007 Amount (Rs) Amount (Rs) 1350000 1440000 It is informed that depreciation amounting to Rs. 60,000 has been provided during the year. Find the changes that have taken place in the asset and also state their effect on cash flows. Solution : In order to identify the transaction affecting the asset account, the proper procedure is to prepare the plant and machinery account as shown below: Plant and machinery Account Particulars Amount Particulars Balance b/d 1350000 Depreciation (given) Bank A/c 150000 Balance c/d Amount 60,000 1440000 (New machine purchased) 1500000 1500000 Note – In the absence of specific information, it may be presumed that the additional machinery was purchased for Rs.1,50,000. – The amount spent on the plant and machinery represents a reduction in the cash and its equivalent. It is, therefore, an example of outflow of cash. ACCOUNTANCY 79 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Illustration 6 In the comparative balance sheet of Wilson Pvt., the position of Building Account is given as under. 2006 Notes 2007 2006 2007 Liabilities Amount Amount Assets Rs. Rs. Amount Rs. Amount Rs. Accumulated depreciation (Building) 700000 Building 3840000 3910000 790000 Additional Information A part of the building of Rs.74,000 was sold for Rs.60,000. The accumulated depreciation on building sold was Rs.20,000 Analyse the transaction. Solution The different transactions affecting the building account are to be identified by preparing the following accounts : Building Account Dr Cr. Particulars Amount Balance b/d 3840000 Profit and loss Account (gain on sale) 6000 Particulars Amount Cash (Inflow) 60000 Accumulated Depreciation A/c 20000 Bank A/c Purchase (outflow) 144000 Balance c/d 3990000 3910000 3990000 Accumulated Depreciation Account Dr Particulars Cr. Amount Building A/c 20000 Balance c/d 790000 810000 80 Particulars Amount Balance b/d 700000 Profit and Loss A/c 110000 810000 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Note – The gain on sale of building (i.e. Rs 6000) would be deducted from the reported Income (or profit) – Purchase of building for Rs.144,000 is identified from the balancing figure in the Building account as an outflow of cash. – Rs.110,000 a charge to Profit and Loss Account is non-cash expenses and would be added back to the reported net income (profit) Notes Illustration 7 The following information is given to you about the provision for taxation for 2006 and 2007 of M/s Gill Private (Pvt) Limited (Ltd.). Liabilities Provision for taxation 2006 Rs 2007 Rs 15000 20000 Net Income for the year 2006 is Rs.50,000 How would you deal with this item assuming it as non-current liability? Solution Provision for the year 2006 is an outflow of cash. Provision for the 2007 shall be dealt with as follows Rs. Net Income for the 2007 50,000 Add provision for Taxation for 2007 20000 Cash provided from operating activities 70,000 Illustration 8 The following relevant Information is obtained from the book of Venugopalan Limited (Ltd.). Liabilities Provision for Taxation 2006 Rs 2007 Rs 50000 70000 The amount of tax paid during 2007 amounted to Rs.40000. How would you deal with this item presuming to be non current? You are also given net profit after taxation was Rs.80000. ACCOUNTANCY 81 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Solution To solve this problem, one should find out the amount of provision for tax charged to Profit and Loss Account in the year 2007. Provision for Taxation Account Notes Dr Cr Particulars Amount Rs. Particulars Amount Rs. Bank (payment) 40,000 Balance b/d 50000 Balance c/d 70000 Profit and loss A/c (Balances Figure) 60000 110000 110,000 (i) Rs. 40000 is an outflow of cash (ii) Cash provided from operating activities will be calculated as Net Income after taxation 80000 Add: Provision for taxation treated as non-cash expense 60,000 140,000 Illustration 9 The following comparative balance sheets contain the relevant information about provision for taxation. Labilities Provision for Taxation 2006 Rs. 2007 Rs. 20000 30000 You are informed that Rs. 50,000 was charged to Profit and Loss Account for the year 2007. Ascertain how much cash was used. Solution Provision for Taxation Account Dr Particulars 82 Cr Amount Particulars Rs Amount Rs Bank (Balancing figure) 40000 Balance b/d 20000 Balance c/d 30000 Profit and Loss Account 50000 70000 70000 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Note : – Rs. 40,000 would be shown as an outflow of cash – Rs. 50,000 would be treated as non cash expense and added back to net Income figure to compute cash provided from operations. Notes Illustration 10 From the summarised cash account of ABC Limited (Ltd.) prepare cash flow statement for the year ended 31st December 2006 in accordance with AS-3 (Revised) using the direct method and indirect method. The company does not have any cash equivalents : Summarised Cash A/c Particulars Amount Particulars (Rs. 000) Balance on 1.1.2006 50 Issue of equity shares 300 Receipts from customers Sale of fixed assets Amount (Rs. 000) Payment to Suppliers 2000 Purchase of fixed assets 200 2800 Overhead expenses 200 100 Wages and salaries 100 Taxation 250 Dividend 50 Repayment of Bank Loan 300 Balance on 31.12.2006 150 3250 3250 Additional information : Net profit before tax for the year 2006 was Rs 500000. Solution : Cash flow statement of ABC Ltd for the year ended 31st December 2006 (Indirect method) Rs 000 Rs 000 A. Cash flow from operating activities Net profit before tax Income tax paid Net cash from operating activities ACCOUNTANCY 500 (250) 250 83 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Notes B. Cash flow from investing activities Purchase of fixed assets Sale of fixed assets Net cash used in investing activities C. Cash flow from financing activities : Issue of equity shares Repayment of bank loan Dividend paid Net cash used in financing activities Net increase in cash (A+B+C) (Net cash inflow from activities) (200) 100 (100) 300 (300) (50) (50) 100 Cash Flow Statement (Direct Method) of ABC Ltd. for the year ended 31st December 2006 Rs 000 Rs 000 A. Cash flows from operating activities Cash receipts from customers Cash payments to suppliers 2800 (2000) Cash paid for wages and salaries (100) Cash paid for overhead expenses (200) Income tax paid (250) Net cash from operating activities 250 B. Cash flows from investing activities Purchase of fixed assets for cash Proceeds from sale of fixed assets (200) 100 Net cash used in investing activities (100) C. Cash flows from financing activities Proceeds from issue of equity shares Payment of bank loan Dividend paid (300) (50) Net cash used in financing activities (50) Net increase in cash (A+B+C) i.e. Net cash from activities 100 Cash at the beginning Cash at the end 84 300 50 150 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Illustration 11 From the following Information, you are required to prepare the cash flow statement of Classic Ltd. for the year ended 31st March (both methods) : Balance Sheets as at 31st March Liabilities 2005 Rs. 2006 Rs. Fixed Assets 50,000 91,000 40,000 Inventory 15000 40,000 14,000 39,000 Debtors 5,000 20,000 Tax payable 1,000 3,000 20,000 7,000 Profit & Loss A/c 7,000 10,000 2,000 4,000 92,000 1,62,000 Share Capital Secured Loans Creditors 2005 Rs. 2006 Rs. 70,000 70,000 - Assets Notes Cash Prepaid expenses 92,000 162,000 Profit and loss Account for the year ended 31st March 06 Dr. Particulars Cr. Armount Particulars Rs. Opening Stock 15,000 Sales Purchases 98,000 Closing Inventory Gross profit c/d 27000 1,40,000 General Expenses 11,000 Gross profit c/d Depreciation 8,000 Provision for tax 4,000 Net Profit c/d 4,000 27,000 Amount Rs. 100,000 40,000 1,40,000 27000 27,000 Dividend (interim) 1,000 balance b/d 7,000 balance c/d 10000 Net profit b/d 4,000 11,000 ACCOUNTANCY 11,000 85 MODULE - 6A Cash Flow Statement Analysis of Financial Statements Solution Cash Flow Statement (Direct Method) for the year ended, March 31, 2006 Particular Amount Rs Notes (A) Cash flow from operating Activities Cash receipts from Debtors (see Debtors A/c) 85,000 Cash payment for : (B) Cash paid to suppliers (see creditors A/c) (73,000) General expenses (13,000) Cash from operating activities (1,000) Taxes paid (2000) Net Cash from operating activities (3,000) Cash flow from Investing Activities Purchase of fixed Assets (49,000) Net cash used in investing Activities (C) (86,000) (49,000) Cash flow from financing Activities Proceeds from Raising secured loans 40,000 Dividend paid (1,000) Net cash from Financing Activities 39,000 Net Decrease in cash (– 3000 – 49000 + 39000) [A + B + C] (13,000) Working Notes : Debtors A/c Dr. Particulars Balance b/d Sales A/c (Credit) Cr. Amount Rs. 5,000 1,00,000 1,05,000 86 Particulars Amount Rs. Cash A/c (Received) (Bal. Fig.) 85000 Balance c/d 20,000 1,05,000 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements Creditors A/c Dr. Cr. Particulars Amount Rs. Particulars Amount Rs. Cash A/c (Bal. Fig.) 73,000 Balance b/d 14,000 Balance c/d 39,000 Purchases A/c 98,000 1,12,000 Notes 1,12,000 Fixed Assets A/c Particulars Amount Rs Amount Rs Balance b/d 50,000 Depreciation 8,000 Purchase of fixed asset 49,000 Balance c/d 91,000 99,000 99,000 Cash flow Statement (Indirect Method) For the year ended march, 31, 2006 Particulars (A) Rs. Cash flow from Operating Activities : Net profit as per Profit and Loss A/c 4,000 Add : Provision for Tax (See provision for Tax Account) 4,000 Net profit be fore Tax 8,000 Add : Depreciation 8,000 Operating profit before working Capital Changes 16,000 Add : Decrease in Current Assets or Increase in Current liabilities Increase in Creditors 25000 Less : Increase in current assets or Decrease in Current liabilities Increase in Debtors (15000) Increase in Inventory (25000) Increase in prepaid expenses (2,000) (17000) Cash from Operating Activities (1,000) Taxes paid (2,000) Net cash from Operating Activities (3,000) ACCOUNTANCY 87 MODULE - 6A Cash Flow Statement Analysis of Financial Statements (B) Cash flow from Investing Activities : Purchase of Fixed Assets (See fixed assets) (49000) Net cash used in Investing Activities (C) Cash Flow from financing Activities Proceeds from Raising Secured loan Notes (49000) 4000 Dividend paid (1000) Net Cash flow from Financing Activities 39000 Net Decrease in Cash a Cash equivalent (13000) Working Notes : 1. Fixed Assets A/c Particulars Amount Particulars Rs. Amount Rs. Balance b/d 50,000 Depreciation A/c (Given) 8,000 Cash A/c (Purchases) 49,000 Balance C/d 91,000 99,000 99,000 (Bal. fig.) 2. Provision for Tax Account (Tax Payable A/c) Dr. Cr. Particulars Amount Particulars Rs. Amount Rs. Cash A/c (Tax paid) (Bal Fig) 2,000 Balance C/d (Given) 1,000 Balance c/d (Given) 3,000 Profit & loss A/c (Provision made during the year) 4,000 5,000 5,000 Limitations of cash flow statement Though it is true that cash flow statement is very useful now-a-days and serves many purposes. But it is necessary to take certain precautions while making use of this important tool. The reason is that misleading conclusions might be found by not properly relating net income figure to the cash flow. Some of the significant limitations of Cash Flow Statement are given below: 88 l It is very difficult to precisely define the term ‘cash’ l There are controversies over a number of items like cheques, stamps, postal orders etc. to be included in cash or not. ACCOUNTANCY Cash Flow Statement MODULE - 6A Analysis of Financial Statements l As the present business moves from the cash basis to accrual basis, the prepaid and credit transactions might be represented an increase in working capital and it would be misleading to equate net income to cash flow because a number of non cash items would affect the net income. Notes INTEXT QUESTIONS 30.4 Fill in the blanks with suitable word/words (i) Provision for taxation is ........................... expenses. (ii) Increases in share capital is ........................... (iii) purchase of fixed assets is ........................... (iv) Decrease in share capital is ........................... (v) Sale a fixed assets is ........................... (vi) Issue of debentures is ........................... WHAT YOU HAVE LEARNT l Cash flow statement deals with flow of cash which includes cash equivalent as well as cash. l Cash flow statement is a summary of cash receipts and disbursements during a certain period. l Cash flow statement is prepared as per AS-3 (Revised). l There are two methods for preparing cash flow statement : (i) Direct method (ii) Indirect method. l Cash flow statement shows three categories of cash inflows and outflows i.e. (i) Operating activities (ii) Investing activities (iii) Financing activities l Operating activities are the revenue generating activities of the enterprise. l Investing activities constitute the acquisition and disposal of long term assets and other investments not included in cash and its equivalents. l Financing activities are activities that result in change in the size and composition of the share capital and borrowings of the enterprise. l The cash flows from extraordinary items are to be stated separately as arising from operating, investing and financing activities. ACCOUNTANCY 89 MODULE - 6A Cash Flow Statement Analysis of Financial Statements TERMINAL QUESTIONS 1. What do you mean by Cash Flow Statement? State main objectives of cash flow statement. Notes 2. Define cash as per AS-3 (revised). How the various activities are classified as per AS-3 revised while preparing cash flow statement. 3. Give three examples of operating activities. 4. Give two examples of investing activities. 5. Presented below is the comparative balance sheets of Anjali Ltd. as on 31st March 2007 Details 2007 2006 Amount (Rs) Amount (Rs) Cash 40000 57000 Account Receivables 77000 64000 132000 140000 12140 16540 Land 125000 150000 Equipment 200000 175000 Accumulated Depreciation (Equipment) (60000) (42000) Building 250000 250000 Accumulated Depreciation (Building) (75000) (50000) 701140 760540 33000 45000 Bond payables 235000 265000 Equity share capital (Rs 10 per share) 280000 250000 Retained earnings 153140 200540 701140 760540 Inventory Prepaid expenses Account payables 90 ACCOUNTANCY MODULE - 6A Cash Flow Statement Analysis of Financial Statements ANSWERS TO INTEXT QUESTIONS Intext Questions 30.1 (i) Cash equivalents (iii) Cash inflow, cash outflow (ii) financial (iv) Cash equivalent Notes Intext Questions 30.2 (i) listed (iii) investing (ii) indirect (iv) Direct Intext Questions 30.3 (i) Operating activities (iii) Investing activities (v) Investing activities (ii) Financing activities (iv) Investing activities Intext Questions 30.4 (i) Non operating (iii) Cash outflow (v) Cash inflow (ii) Cash inflow (iv) Cash outflow (vi) Cash inflow Activity Visit the office of a joint stock company and study the cash flow statement prepared by the company. Prepare a list of already possible items (two each) that may increase and decrease the fund from (a) Operating activities (b) Investing activities (c) Financing activities Activity Operating Investing Financing ACCOUNTANCY 1. 1. 2. 2. 1. 1. 2. 2. 1. 1. 2. 2. 91