15 statement of cash flows

Upload: ron-man

Post on 14-Apr-2018

222 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/29/2019 15 Statement of Cash Flows

    1/63

    C15 - 1

    Learning Objectives

    Power Notes

    1. Purpose of the Statement of Cash Flows2. Reporting Cash Flows

    3. Statement of Cash Flows The Indirect Method

    4. Statement of Cash Flows The Direct Method

    5. Financial Analysis and Interpretation

    Chapter15

    C15

    Statement of Cash Flows

  • 7/29/2019 15 Statement of Cash Flows

    2/63

    C15 - 2

    Cash Flow Basics Statement of Cash Flows Two Methods

    Changes in Current Accounts

    Statement of Cash Flows Indirect Method

    Statement of Cash Flows Direct Method Free Cash Flow

    Slide # Power Note Topics

    320

    31

    34

    3962

    Note: To select a topic, type the slide # and press Enter.

    Power NotesChapter15

    Statement of Cash Flows

  • 7/29/2019 15 Statement of Cash Flows

    3/63

    C15 - 3

    Reporting Cash Flows

    1. Operating activitiestransactions that affectnet income.

    2. Investing activitiestransactions that affectnoncurrent assets.

    3. Financing activitiestransactions that affectequity and debt of the entity.

    The statement of cash flows reports a firms majorcash inflows and outflows for a period. Cash flowsare reported by three types of activities.

  • 7/29/2019 15 Statement of Cash Flows

    4/63

    C15 - 4

    Cash Flows

    Increases in Cash Decreases in Cash

    Cash

  • 7/29/2019 15 Statement of Cash Flows

    5/63

    C15 - 5

    Cash Flows

    Increases in Cash

    (receipts fromrevenues)

    Decreases in Cash

    Operating

    Cash

  • 7/29/2019 15 Statement of Cash Flows

    6/63

    C15 - 6

    Cash Flows

    Increases in Cash

    (receipts fromrevenues)

    (payments forexpenses)

    Decreases in Cash

    Operating Operating

    Cash

  • 7/29/2019 15 Statement of Cash Flows

    7/63C15 - 7

    Cash Flows

    Increases in Cash

    (receipts fromrevenues)

    (payments forexpenses)

    (receipts from sales ofnoncurrent assets)

    Decreases in Cash

    Operating

    Investing

    Operating

    Cash

  • 7/29/2019 15 Statement of Cash Flows

    8/63C15 - 8

    Cash Flows

    Increases in Cash

    (receipts fromrevenues)

    (payments forexpenses)

    (receipts from sales ofnoncurrent assets)

    (payments for aquiringnoncurrent assets)

    Decreases in Cash

    Operating

    Investing

    Operating

    InvestingCash

  • 7/29/2019 15 Statement of Cash Flows

    9/63C15 - 9

    Cash Flows

    Increases in Cash

    (receipts fromrevenues)

    (payments forexpenses)

    (receipts from sales ofnoncurrent assets)

    (receipts from issuingequity and debt securities)

    (payments for aquiringnoncurrent assets)

    Decreases in Cash

    Operating

    Investing

    Financing

    Operating

    InvestingCash

  • 7/29/2019 15 Statement of Cash Flows

    10/63C15 - 10

    Cash Flows

    Increases in Cash

    (receipts fromrevenues)

    (payments for dividends, andredemption of debt securities)

    (payments forexpenses)

    (receipts from sales ofnoncurrent assets)

    (receipts from issuingequity and debt securities)

    (payments for aquiringnoncurrent assets)

    Decreases in Cash

    Operating

    Investing

    Financing

    Operating

    Investing

    Financing

    Cash

  • 7/29/2019 15 Statement of Cash Flows

    11/63C15 - 11

    Cash Flows Operating Activities

    Typical cash inflows Typical cash outflows

    What are someof the typicalcash inflowsfrom operatingactivities?

  • 7/29/2019 15 Statement of Cash Flows

    12/63C15 - 12

    Cash Flows Operating Activities

    Typical cash inflows Typical cash outflows

    Interest Revenue

    Sales of goodsand services

    Dividend Revenue

    What are someof the typicalcash outflowsfrom operatingactivities?

  • 7/29/2019 15 Statement of Cash Flows

    13/63C15 - 13

    Cash Flows Operating Activities

    Typical cash inflows Typical cash outflows

    Sales of goodsand services

    Merchandisepurchases

    Payments ofwages & other

    expenses

    Tax payments

    Interest Revenue

    Dividend Revenue

  • 7/29/2019 15 Statement of Cash Flows

    14/63C15 - 14

    Cash Flows Investing Activities

    Typical cash inflows Typical cash outflows

    What are someof the typicalcash inflowsfrom investingactivities?

  • 7/29/2019 15 Statement of Cash Flows

    15/63C15 - 15

    Cash Flows Investing Activities

    Typical cash inflows Typical cash outflows

    Sales of fixed assetsand other long-term

    investments

    Sale of marketablesecurities andinvestments

    What are someof the typicalcash outflowsfrom investingactivities?

  • 7/29/2019 15 Statement of Cash Flows

    16/63

    C15 - 16

    Cash Flows Investing Activities

    Typical cash inflows Typical cash outflows

    Sales of fixed assetsand other long-term

    investments

    Sale of marketablesecurities andinvestments

    Purchase of fixedassets and other long-

    term investments

    Purchase ofmarketable securities

    and investments

  • 7/29/2019 15 Statement of Cash Flows

    17/63

    C15 - 17

    Cash Flows Financing Activities

    Typical cash inflows Typical cash outflows

    What are someof the typicalcash inflowsfrom financingactivities?

  • 7/29/2019 15 Statement of Cash Flows

    18/63

    C15 - 18

    Cash Flows Financing Activities

    Typical cash inflows Typical cash outflows

    Sales (issuance)of stock

    Sale (issuance) ofbonds and other

    money market debt

    Borrowing from banks

    and other lendinginstitutions

    What are someof the typicalcash outflowsfrom financingactivities?

  • 7/29/2019 15 Statement of Cash Flows

    19/63

    C15 - 19

    Cash Flows Financing Activities

    Typical cash inflows Typical cash outflows

    Sales (issuance)of stock

    Sale (issuance) ofbonds and other

    money market debt

    Purchase oftreasury stock

    Repayment andredemption of debt

    (bonds, notes, other)

    Payment of cashdividends

    Borrowing from banks

    and other lendinginstitutions

  • 7/29/2019 15 Statement of Cash Flows

    20/63

    C15 - 20

    Statement of Cash Flows

    1. Generate cash flow from operations.

    2. Maintain and expand operating capacity.3. Pay dividends.

    4. Pay debts, including interest, when due.

    5. Generate future profits.

    The primary attention is the flow of cash ratherthan net income.

    The statement of cash flows is invaluable inassessing the capacity of a firm to achieve goalssuch as:

  • 7/29/2019 15 Statement of Cash Flows

    21/63

    C15 - 21

    Preparing the Statement of Cash Flows

    Net cash flows from operating activities will bethe difference between the operating cashreceipts and operating cash payments.

    Net cash flows from operating activities isdetermined by adjusting the accrual net income

    from operations to reflect a cash-based net incomefrom operations.

    Direct Method

    Indirect Method

  • 7/29/2019 15 Statement of Cash Flows

    22/63

    C15 - 22

    Advantages of Using the Direct Method

    1. Reports the sources and uses of operatingcash receipts and payments.

    2. Is easier to understand for many investors.3. Recommended by the Financial Accounting

    Standards Board (FASB).Note: The total amount of net cash flow fromoperating activities will be the same for bothdirect and indirect methods.

    Investing and Financing activities sections willbe identical for both methods.

  • 7/29/2019 15 Statement of Cash Flows

    23/63

    C15 - 23

    Advantages of Using the Indirect Method

    1. Focuses on the differences between netincome and net cash flow from operations.

    2. Reveals the relationship between the incomestatement, the balance sheet, and thestatement of cash flows.

    3. Less costly to prepare.

    4. Must be prepared as a supplemental reporteven if the direct method is used.

    5. 98 percent of companies surveyed use theindirect method.

  • 7/29/2019 15 Statement of Cash Flows

    24/63

    C15 - 24

    Cash flows from operating activities:

    Cash flows from investing activities:

    Cash flows from financing activities:

    NetSolutionsStatement of Cash Flows Direct MethodFor the Month Ended November 30, 2002

    Cash received from customers $ 7,500Deduct cash payments for expenses

    and payment to creditors 4,600

    Net cash flow from operating activities $ 2,900

    Cash payments for acquiring land (10,000)

    Cash received as owners investment $15,000

    Deduct cash withdrawal by owner 2,000Net cash flow from financing activities 13,000

    Net cash flow and ending cash balance $ 5,900

  • 7/29/2019 15 Statement of Cash Flows

    25/63

    C15 - 25

    Cash flows from operating activities:

    Cash flows from investing activities:

    Cash flows from financing activities:

    Net income, per income statement $ 3,050Add increase in accounts payable 400Deduct increase in supplies (550)

    Net cash flow from operating activities $ 2,900

    Cash payments for acquiring of land (10,000)

    Cash received as owners investment $15,000

    Deduct cash withdrawal by owner 2,000Net cash flow from financing activities 13,000

    Net cash flow and ending cash balance $ 5,900

    NetSolutionsStatement of Cash Flows Indirect MethodFor the Month Ended November 30, 2002

  • 7/29/2019 15 Statement of Cash Flows

    26/63

    C15 - 26

    Cash flows from operating activities:

    NetSolutionsStatement of Cash Flows Direct MethodFor the Month Ended November 30, 2002

    Cash flows from operating activities:

    NetSolutionsStatement of Cash Flows Indirect MethodFor the Month Ended November 30, 2002

    Cash received from customers $ 7,500Deduct cash payments for expenses

    and payment to creditors 4,600Net cash flow from operating activities $ 2,900

    Net income, per income statement $ 3,050Add increase in accounts payable 400Deduct increase in supplies (550)Net cash flow from operating activities $ 2,900

  • 7/29/2019 15 Statement of Cash Flows

    27/63

    C15 - 27

    Cash flows from operating activities:

    NetSolutionsStatement of Cash Flows Direct MethodFor the Month Ended November 30, 2002

    Cash flows from operating activities:

    NetSolutionsStatement of Cash Flows Indirect MethodFor the Month Ended November 30, 2002

    Cash received from customers $ 7,500Deduct cash payments for expenses

    and payment to creditors 4,600Net cash flow from operating activities $ 2,900

    Net income, per income statement $ 3,050Add increase in accounts payable 400Deduct increase in supplies (550)Net cash flow from operating activities $ 2,900

  • 7/29/2019 15 Statement of Cash Flows

    28/63

    C15 - 28

    Cash Relationships and Cash Flows

    CashLiabilities

    Stockholders

    Equity

    Balance Sheet

    NoncashAssets

    Assets = Liabilities + Stockholders Equity

    Cash + Noncash Assets = Liabilities + Stockholders Equity

    Cash = Liabilities + Stockholders Equity Noncash Assets

  • 7/29/2019 15 Statement of Cash Flows

    29/63

    C15 - 29

    CashLiabilities

    Stockholders

    Equity

    Balance Sheet

    NoncashAssets

    Assets = Liabilities + Stockholders Equity

    Cash + Noncash Assets = Liabilities + Stockholders Equity

    Cash = Liabilities + Stockholders Equity Noncash Assets

    Cash Relationships and Cash Flows

  • 7/29/2019 15 Statement of Cash Flows

    30/63

    C15 - 30

    CashLiabilities

    Stockholders

    Equity

    Balance Sheet

    NoncashAssets

    The cash flows are determined by analyzingliabilities, stockholders equity, and noncash assets.

    Assets = Liabilities + Stockholders Equity

    Cash + Noncash Assets = Liabilities + Stockholders Equity

    Cash = Liabilities + Stockholders Equity Noncash Assets

    1 2 3

    1

    2

    3

    Cash Relationships and Cash Flows

  • 7/29/2019 15 Statement of Cash Flows

    31/63

    C15 - 31

    Determine the debit or credit change of each item above.

    Changes in Current Accounts

    Change

    Accounts 2003 2002 Debit CreditTrade receivables (net) $74,000 $65,000

    Inventories 172,000 180,000

    Accounts payable (mdse.) 43,500 46,700

    Accrued expenses payable 26,500 24,300Income taxes payable 7,900 8,400

    9,000

    8,000

    3,200

    2,200500

  • 7/29/2019 15 Statement of Cash Flows

    32/63

    C15 - 32

    Changes in Current Accounts

    Change

    Accounts 2003 2002 Debit CreditTrade receivables (net) $74,000 $65,000

    Inventories 172,000 180,000

    Accounts payable (mdse.) 43,500 46,700

    Accrued expenses payable 26,500 24,300Income taxes payable 7,900 8,400

    9,000

    8,000

    3,200

    2,200500

    These debit changes are subtracted from net income in the

    operating activities section of the statement of cash flows.Think of these debits as deductions from net income in arrivingat net cash flow from operations.

  • 7/29/2019 15 Statement of Cash Flows

    33/63

    C15 - 33

    Changes in Current Accounts

    Change

    Accounts 2003 2002 Debit CreditTrade receivables (net) $74,000 $65,000

    Inventories 172,000 180,000

    Accounts payable (mdse.) 43,500 46,700

    Accrued expenses payable 26,500 24,300Income taxes payable 7,900 8,400

    9,000

    8,000

    3,200

    2,200500

    These credit changes are added to net income in the operating

    activities section of the statement of cash flows.Think of these credits as additions to net income in arriving atnet cash flow from operations.

  • 7/29/2019 15 Statement of Cash Flows

    34/63

    C15 - 34

    Cash flows from operating activities:

    Operating Activities Indirect Method

    Start with the accrual basis net incomeshown on the income statement.

    Net income, per income statement $108,000Depreciation $ 7,000Decrease in inventories 8,000Increase in accrued expenses 2,200 17,200

    $125,200

    Increase in accounts receivables $ 9,000Decrease in accounts payable 3,200Decrease in income taxes payable 500Gain on sale of land 12,000 24,700

    Net cash flow from operating activities $100,500

    Deduct:

    Add:

  • 7/29/2019 15 Statement of Cash Flows

    35/63

    C15 - 35

    Cash flows from operating activities:

    Operating Activities Indirect Method

    Because depreciation expense reduced net income but did notrequire an outflow of cash, it is added back to net income.

    Net income, per income statement $108,000Depreciation $ 7,000Decrease in inventories 8,000Increase in accrued expenses 2,200 17,200

    $125,200

    Increase in accounts receivables $ 9,000Decrease in accounts payable 3,200Decrease in income taxes payable 500Gain on sale of land 12,000 24,700

    Net cash flow from operating activities $100,500

    Deduct:

    Add:

  • 7/29/2019 15 Statement of Cash Flows

    36/63

    C15 - 36

    Cash flows from operating activities:

    Operating Activities Indirect Method

    These represent credit changes in the current accounts. Thinkof these credits as additional income from a cash perspective.Why do these represent an increased cash flow?

    Net income, per income statement $108,000Depreciation $ 7,000Decrease in inventories 8,000Increase in accrued expenses 2,200 17,200

    $125,200

    Increase in accounts receivables $ 9,000Decrease in accounts payable 3,200Decrease in income taxes payable 500Gain on sale of land 12,000 24,700

    Net cash flow from operating activities $100,500

    Deduct:

    Add:

  • 7/29/2019 15 Statement of Cash Flows

    37/63

    C15 - 37

    Cash flows from operating activities:

    Operating Activities Indirect Method

    These represent debit changes in the current accounts. Thinkof these debits as additional expense from a cash perspective.Why do these represent a reduced cash flow?

    Net income, per income statement $108,000Depreciation $ 7,000Decrease in inventories 8,000Increase in accrued expenses 2,200 17,200

    $125,200

    Increase in accounts receivables $ 9,000Decrease in accounts payable 3,200Decrease in income taxes payable 500Gain on sale of land 12,000 24,700

    Net cash flow from operating activities $100,500

    Deduct:

    Add:

  • 7/29/2019 15 Statement of Cash Flows

    38/63

    C15 - 38

    Cash flows from operating activities:

    Operating Activities Indirect Method

    This gain was included in net income but did not represent anoperating cash flow. The related cash inflow from the sale isreported in the cash flows from investing activities section.

    Net income, per income statement $108,000Depreciation $ 7,000Decrease in inventories 8,000Increase in accrued expenses 2,200 17,200

    $125,200

    Increase in accounts receivables $ 9,000Decrease in accounts payable 3,200Decrease in income taxes payable 500Gain on sale of land 12,000 24,700

    Net cash flow from operating activities $100,500

    Deduct:

    Add:

  • 7/29/2019 15 Statement of Cash Flows

    39/63

    C15 - 39

    These changes in current accounts were used to preparethe statement of cash flows with the indirect method.They will also be used for the direct method that follows.

    Changes in Current Accounts

    Change

    Accounts 2003 2002 Debit CreditTrade receivables (net) $74,000 $65,000

    Inventories 172,000 180,000

    Accounts payable (mdse.) 43,500 46,700

    Accrued expenses payable 26,500 24,300Income taxes payable 7,900 8,400

    9,000

    8,000

    3,200

    2,200500

  • 7/29/2019 15 Statement of Cash Flows

    40/63

    C15 - 40

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000Cost of merchandise sold 790,000Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000

    Income from operations $ 187,000Other income:

    Gain on sale of land $12,000

    Other expense:Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000This is an accrual basis income statement.The direct method of reporting cash flows willessentially convert this to a cash basis statement.

  • 7/29/2019 15 Statement of Cash Flows

    41/63

    C15 - 41

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $960,000Cost of merchandise sold 580,000Gross profit $380,000Operating expenses:

    Depreciation expense $ 18,000

    Other operating expenses 260,000Total operating expenses 278,000

    Income from operations $102,000Other income:

    Gain on sale of investments $30,000Other expense:

    Interest expense 14,000 16,000Income before income tax $118,000Income tax 27,500Net income $ 90,500

    Debit Credit

    Sales 960,000

    Receivables 9,000

    Cash

    ChangesCash collectedfrom customers

    Note: All income statement accountbalances are zero at the beginningof a period. Therefore, the balanceshown represents the amount ofchange during the period.

  • 7/29/2019 15 Statement of Cash Flows

    42/63

    C15 - 42

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000Cost of merchandise sold 790,000Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000

    Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Sales 1,180,000

    Receivables 9,000

    Cash 1,171,000

    ChangesCash collectedfrom customers

    Note: The changes in the current balance sheetaccounts are determined by comparing thebeginning and ending balances. Receivablesincreased by $9,000 during the period.

  • 7/29/2019 15 Statement of Cash Flows

    43/63

    C15 - 43

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000

    Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Sales 1,180,000

    Receivables 9,000

    Cash 1,171,000

    ChangesCash collectedfrom customers

    The increase in receivablesrepresents a reduction in cash inflowrelative to the accrual revenuereported on the income statement.

  • 7/29/2019 15 Statement of Cash Flows

    44/63

    C15 - 44

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000

    Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Cost of mdse. sold 790,000Inventories 8,000

    Accounts payable 3,200

    Cash

    ChangesCash payments for

    merchandise

  • 7/29/2019 15 Statement of Cash Flows

    45/63

    C15 - 45

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 785,200Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000

    Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Cost of mdse. sold 790,000Inventories 8,000

    Accounts payable 3,200

    Cash 785,200

    ChangesCash payments for

    merchandise

  • 7/29/2019 15 Statement of Cash Flows

    46/63

    C15 - 46

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 785,200Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Cost of mdse. sold 790,000Inventories 8,000

    Accounts payable 3,200

    Cash 785,200

    ChangesCash payments for

    merchandise

    A decrease in inventories (creditchange) and an decrease in accountspayable (debit change) have theopposite effects.

  • 7/29/2019 15 Statement of Cash Flows

    47/63

    C15 - 47

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000

    Other operating expenses 196,000Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Depr. expense 7,000

    Accum. depreciation 7,000

    ChangesDepreciation

  • 7/29/2019 15 Statement of Cash Flows

    48/63

    C15 - 48

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Depr. expense 7,000

    Accum. depreciation 7,000

    ChangesDepreciation

    There is no cash flow fordepreciation expense.

  • 7/29/2019 15 Statement of Cash Flows

    49/63

    C15 - 49

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    ChangesDebit Credit

    Operating expenses 196,000

    Accrued expenses 2,200Cash

    ChangesCash payments foroperating expenses

  • 7/29/2019 15 Statement of Cash Flows

    50/63

    C15 - 50

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    ChangesDebit Credit

    Operating expenses 196,000

    Accrued expenses 2,200Cash 193,800

    ChangesCash payments foroperating expenses

  • 7/29/2019 15 Statement of Cash Flows

    51/63

    C15 - 51

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Cash 72,000

    Investments 60,000

    Gain on sale of invest. 12,000

    ChangesGain on sale ofinvestments

  • 7/29/2019 15 Statement of Cash Flows

    52/63

    C15 - 52

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Cash 72,000

    Investments 60,000

    Gain on sale of invest. 12,000

    ChangesGain on sale ofinvestments

    Why isnt the cash inflowof $72,000 shown here?

  • 7/29/2019 15 Statement of Cash Flows

    53/63

    C15 - 53

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Cash 72,000

    Investments 60,000

    Gain on sale of invest. 12,000

    ChangesGain on sale ofinvestments

    The cash inflow of $72,000will be shown in theinvesting section of thestatement of cash flows.

  • 7/29/2019 15 Statement of Cash Flows

    54/63

    C15 - 54

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Interest expense 8,000

    Cash

    ChangesCash paid forinterest expense

  • 7/29/2019 15 Statement of Cash Flows

    55/63

    C15 - 55

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000 (8,000)Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Interest expense 8,000

    Cash 8,000

    ChangesCash paid forinterest expense

    There is no interest payableaccount at the end of the year.

  • 7/29/2019 15 Statement of Cash Flows

    56/63

    C15 - 56

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000 (8,000)Income before income tax $ 191,000Income tax 83,000Net income $ 108,000

    Debit Credit

    Income tax expense 83,000

    Income tax payable 500

    Cash

    ChangesCash paid forincome taxes

  • 7/29/2019 15 Statement of Cash Flows

    57/63

    C15 - 57

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $187,000Other income:

    Gain on sale of land $12,000Other expense:

    Interest expense 8,000 4,000 (8,000)Income before income tax $ 191,000Income tax 83,000 (83,500)Net income $ 108,000

    Debit Credit

    Income tax expense 83,000

    Income tax payable 500

    Cash 83,500

    ChangesCash paid forincome taxes

  • 7/29/2019 15 Statement of Cash Flows

    58/63

    C15 - 58

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $ 187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000 (8,000)Income before income tax $ 191,000Income tax 83,000 (83,500)Net income $ 108,000 $ 100,500

  • 7/29/2019 15 Statement of Cash Flows

    59/63

    C15 - 59

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $ 187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000 (8,000)Income before income tax $ 191,000Income tax 83,000 (83,500)Net income $ 108,000 $ 100,500

    Two different views

    of income from

    operations

  • 7/29/2019 15 Statement of Cash Flows

    60/63

    C15 - 60

    Rundell Inc.Income Statement

    For the Year Ended December 31, 2003 Cash Basis

    Sales $1,180,000 $1,171,000Cost of merchandise sold 790,000 (785,200)Gross profit $ 390,000Operating expenses:

    Depreciation expense $ 7,000 0

    Other operating expenses 196,000 (193,800)Total operating expenses 203,000Income from operations $ 187,000Other income:

    Gain on sale of land $12,000 0Other expense:

    Interest expense 8,000 4,000 (8,000)Income before income tax $ 191,000Income tax 83,000 (83,500)Net income $ 108,000 $ 100,500

    Accrual

    Basis

    $ 108,000

    Two different views

    of income from

    operations

    Cash

    Basis

    $ 100,500

    O ti A ti iti Di t M th d

  • 7/29/2019 15 Statement of Cash Flows

    61/63

    C15 - 61

    Cash flows from operating activities:

    Operating Activities Direct Method

    Cash inflows:Cash received from customers $1,171,000

    Cash outflows:

    Cash payments for merchandise $785,200

    Cash payments for operating expenses 193,800

    Cash payments for interest 8,000

    Cash payments for income tax 83,500 1,070,500

    Net cash flow from operating activities $ 100,500

  • 7/29/2019 15 Statement of Cash Flows

    62/63

    C15 - 62

    Financial Analysis and Interpretation

    Free Cash Flow

    Use: To measure operating cash flow availablefor corporate purposes after providingsufficient fixed asset additions to maintaincurrent productive capacity and dividends.

    Cash flow from operations $1,400,000Less: Cash invested in fixed

    assets to maintain capacity (450,000)

    Less: Cash used for dividends (100,000)Free cash flow $ 850,000

  • 7/29/2019 15 Statement of Cash Flows

    63/63

    Note: To see the topic slide, type 2 and press Enter.

    This is the last slide in Chapter 15.

    Power NotesChapter15

    Statement of Cash Flows