Detailed Understanding of Financial Statements Balance Sheet (BS), Profit and Loss Account (P/L) and Cash flows
by Pisupati Karthikeya
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 1 Detailed Understanding of Financial Statements Balance Sheet (BS), Profit and Loss Account (P/L) and Cash flows Pisupati Karthikeya,
Understanding Balance Sheet
1. What is Balance sheet?
Balance sheet is a financial statement showing assets on the right side (or bottom half of the balance sheet) and liabilities on the left (or top half of the balance sheet). A balance sheet provides an overview of a company's financial position at a given date. The function of the balance sheet is to show what the company owns and what it owes. It is one of the main documents that are legally required to be produced by the companies as part of their annual accounts.
Fixed Assets Equity Surplus = = Current Assets Other Assets Debt C. liabilities
2. Composition of Balance sheet a) Model - Balance sheet of Bescom for 2003-04
BALANCE SHEET AS AT 31ST MARCH 2004
Share holders unds
' F Share Capital
Share Deposit Adjustm count
Loans Funds
Secured Loans
TOTAL - I PPLICATION OF FUNDS :-
SL. NO PARTICULARS SCH . NO I SOURCES OF FUNDS :- 1
Share Deposit 1 1A 500,000 2,059,151,353 500,000
1B
(49,281,953) 2,059,151,353 ent ac Reserves and Surplus
2
1,285,477,690 12,607,834 567,046,143 3,295,847,090 2,639,305,330 2 3 3,310,689,866 2,672,657,145 Unsecured Loans 4 104,759,535 113,114,980 3,415,449,401 2,785,772,125 3 Other Funds Service Line and Security Deposits 5 8,620,832,820 7,677,162,484 15,332,129,311 13,102,239,939 II A 1 Fixed Assets (a) Gross Block 6 13,617,123,654 6,031,309,316 12,789,741,724 (b) Less: De eciation pr (c) Net Block 5,276,877,742 7,585,814,338 7,512,863,982 (d) Capital Work in Progress 7 451,047,005 534,502,281 8,047,366,263 2 Current Assets, Loans and Advances (a) Inventories, Sto & Spares res (b) Sundry Debtors 8 9 434,725,983 14,253,315,110 523,769,133
10
332,536,662 9,385,454,524 (c) Cash and Bank Balances 11
147,240,968 628,346,551 (d) Loans, Advances and Deposits 107,638,665 (e) Othe rrent Assets r Cu Total - 12 4,619,893,954 19,787,712,677 1,679,308,356 2 Less: 12,324,517,229 Current Liabilities & Provisions 13 12,492,444,709 7,269,643,553 Net Current Assets 7,295,267,968 5,054,873,676 Significant Accounting Policies and Notes on A counts c TOTAL - II 24 15,332,129,311 13,102,239,939 Current Year 2003-04 Previous Year 2002-03 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
3. Statutory overview requirement of the Companies Act, 1956
Sec 209 proper books of account to be maintained Sec 211 every Balance sheet to conform to the accounting standards issued Sec 212 Details of subsidiaries to be provided Part I of Schedule VI form of presentation of Balance sheet and its contents. o Horizontal or Vertical formats o Description of items to be included under each subhead and their disclosures o Notes assisting in interpretation and disclosure
4. Statutory overview Accounting Standards
Treatment and disclosure under various heads - Assets o Fixed Assets AS 10 (Accounting for fixed assets), AS 11 (Accounting for the effects of change in foreign exchange rates), AS 16 (Borrowing costs), AS 19(Leases) o Investments AS 13 (Accounting for investments) o Current assets Inventories AS 2 (Valuation of inventories) Others o Deferred taxation AS 22 (Accounting for taxes on income)
- Liabilities o Share capital o Reserves & surplus o Long term debt o Deposits from Consumers o Current Liabilities o Consumers contribution towards capital assets AS 10, AS 12 o Retirement benefits to employees AS 15
Notes to include AS 1 (disclosure of detailed accounting policies), AS 4 (contingencies and events after balance sheet)
5. Statutory overview License clauses
Generally accepted accounting principles to be approved and used Voltage wise classification of all Balance sheet items may become mandatory especially, in view of setting costs across different voltages to allow Open Access Disclosure to follow Accounting Standards Business segment wise reporting encouraged/ to be mandatory AS 17 Accounting for de-mergers AS 14 (purchase method)
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 2 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Capex above certain limit- to be approved by ERC Alienation of assets above certain limit to be approved by ERC
6. Fixed Assets
Generally consists of o Gross fixed assets put to use o Accumulated Depreciation on the above o Capital work-in-progress
Expenditure is booked in CWIP as and when incurred materials, contract labour or payments for turnkey contracts Every year overheads, if specifically identifiable for projects, like the following are capitalised: o interest during construction o employee costs o administrative over heads are transferred from expense accounts to capital work in progress accounts On completion of assets, expenditure transferred from Capital work in progress to Asset group. Assets put to use are recorded in Fixed assets register along with other particulars such as date on which put to use, residual value estimate, useful life, rate of depreciation to be followed, additions/ deletions to the asset value etc. Common Issues o Works register generally not maintained in many SEBs o Pre -1985 asset classification almost impossible in many SEBs o Post 1985 assets completion certificate not properly issued. o Assets capitalised in the financial record in an arbitrary fashion. o Current situation, wherein theres no physical and financial reconciliation. o Corporatisation couldnt handle this situation o Invitation of private players would create chaos (especially if theres dispute on the value of each asset) o Audit qualification under CARO (erstwhile MACARO) is inevitable. o Consumers contribution to capital assets been consistently not treated as recommended by AS 12 or AS 10. The balance as-on-date, can be safely assumed to be fully written into the P&L account and hence should be treated as free reserve for either Bonus shares or as part of Equity. o Accounting policy to be modified by companies for future treatment o ERCs are beginning to request for Voltage wise classification of assets, to understand the cost-to-serve model better o ESAAR suggests for depreciation in the year subsequent to the year in which it has been put to use AS 6, AS 1 (matching principle) may not allow it (Is there rationale to do so?) o Better to de-activate account codes relating to Generation, Transmission in a Discoms chart of accounts
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 3 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Importance of this block in the Balance sheet o Under Schedule VI (of the Electricity (supply) Act, 1948) rate of return, net block forms the base for calculation of return. Commission or consumers can raise serious objections, if proper accounting records are not available Even, if Schedule VI rate approach is not taken, the net asset value is the equity owners block and hence the correct value is critical for calculating the return to company.
7. Investments
Investments in subsidiaries, fixed deposits, shares, bonds etc o Investment in subsidiaries and associates would require consolidation of accounts as per Accounting Standard Classification according to Schedule VI to Companies Act needed (quoted, unquoted under trade or others) Market value to be ascertained for commenting on the permanent diminution in value, if any. Investments for contingency reserve as per Schedule VI of E(S) Act based on the Cost + tariff, an allowance is made in tariff and the same is to be invested (failing which the tariff will be deescalated to that extent) which could be replaced Issues o Evaluation of quoted securities and their fair market values
8. Current Assets Stores, Spares etc
Relates to various stores, spares, tools that are held in inventory Capital stores (insurance spares) should be identified separately Issues o Stores issue etc to be valued strictly according to AS 2 (FIFO or weighted average method) o Closing inventory needs to be valued as per AS 2 o Physical verification of year end or continuous verification processes to be introduced o Slow moving or obsolete stores to be identified and written-off o Materials-at-site to be accounted separately o Existing ESAAR rules to be modified to align with AS 2 o Standard costing system can be continued, however, the year end reconciliation to historic accounting is crucial some SEBs carry this differences in Reserves usually corrected at the time of corporatisation o One of the major culprits in the inter-unit-account (IUA) balances needs an good IT software to eliminate this issue o Outstanding IUAs should be swept away in the corporatisation restructuring activities?
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 4 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
o Cost accounting rules requires classification of capital spares between < 12 months and > 12 months o Obsolete/ damaged/ unserviceable spares to be identified and written off
9. Current Assets Receivables against supply of power
On sale of power (including unbilled estimates), utility has a right to receive monies from consumers Sections/ Divisions raise bills on consumers and collects the same Individual consumer ledgers are maintained in sections/ divisions and the control account (summation of these) maintained at Divisional level Demand Collection Balance is prepared on the consumer category wise basis for Management control purposes Issues o One of the major problems in the sector no authoritative accounting of exact status of receivables o Weak systems in creation of consumer accounts o Subsidiary ledgers have, in many cases, not been reconciled with control accounts o Similar to the fixed assets, Trial Balances carry out global accounting of DCB o Second largest asset block in the Balance sheet in some places can equal the fixed assets block o Financed in myriad ways default to suppliers, lenders, government, retaining of electricity duty etc o Can release more cash in the system, than tariff hikes o Delayed payment surcharges one of the components, that increase the receivable with low probability of collections o Evaluation of past receivables show large provisioning requirements (in some cases as close as 75% to 100%)
10. Current Assets Cash and Bank Balances
Cash balances physical cash handled Bank balances o Remittance account which can be remitted into only. Balances are swept periodically to Head office o Disbursement account from which payments are made o In-transit accounts to account for cheques in transit
Issues o Floats money deposited into bank account and not yet utilised for payment or investment is yet to managed by many SEBs opportunity cost/ gain o Reconciliation of cash collected and deposited yet to be strengthened o Introduction of Billing & collection agents/ franchisees need for control and monitoring
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 5 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
o Escrow accounting & monitoring how to record the same in accounts, management control systems
11. Current Assets - Others
Advances to suppliers Advances to contractors Loans and advances to employees Tax deducted at source on payments Loans to subsidiaries Other sundry debtors Subsides receivable (another major category) Deposits Inter-unit account pending reconciliation Issues o Advances reconciliation of subsidiary ledger to control accounts o Inter-unit accounts on transfers of cash, materials, assets, others assumes gargantuan proportions accounts are unable to treat the balances, since there could be large compensating credits and debits leading to confusion. Some of the states have attempted to analyse transaction with a cut-off and treat the balance as reduction/ increase of values under natural head. Software or systems needed to resolve this on urgent basis.
12. Current Liabilities Others
Liabilities to suppliers Liabilities to Staff Other Liabilities (deposits, EMDs, interest accrued but not due, tax deducted at source on income earned etc) Issues o Liabilities for suppliers materials awaiting clearance liability created on basis of past bills? (Should be created only on title rights passing to buyer and not before. If the title rights have been assumed, then the rate should be on the basis of Purchase Order) o As per Schedule VI to the Companies Act, need to create classification of dues to small scale units and others
13. Current Liabilities Power Purchase
Currently only to Transco which is also single buyer. (Position will change with assignment/vesting of PPAs to Discoms since Transco can no longer handle the trading activity) May be split into individual generators should states follow assignment of individual PPAs to discoms Need to be managed within the payment terms failure can invite penalties including invocation of Escrows, curtailment of power
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 6 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Issues o Cash flow availability single buyer had the luxury of mixed pool from all discoms. o Will default by one discom to NTPC, curtail power for the entire state or to a discom area alone o Similarly, on assignment of PPA on %basis, will default of one discom invite invoking of escrow on all discoms o Will state generation continue to be treated as Banker by all Discoms
14. Current Liabilities Borrowings
All short term loans (payable within 12 months), overdrafts for working capital etc must be classified here All capital liabilities amounts payable within one year, will also be classified here (international practice) As far as possible distinct classification to be made Issues o Regulatory treatment of interest on liabilities
15. Consumer Security Deposits
Calculated as per ERC regulations usually 2 or 3 months of minimum demand (MMD) is collectable from consumers Distinction is made for collection of cash and non-cash deposits (guarantees etc) Forms the biggest funding source for many utilities Issues o Reconciliation of individual balances with control account o Periodical evaluation of consumption so that higher amount can be collected from consumers o Many ERCs have ordered utilities to pay interest (is there any arbitrage to collect higher MMD) o Balances of consumers who have left the grid/ disconnected/ discontinued whether their balances have been properly adjusted? o Not to be confused with the amount given by consumer for creation of asset which is treated separately
16. Long term liabilities (capital liabilities)
Loans taken for more than a year are classified under this head Loans from each source is to be identified clearly including Bonds, debenture etc. Loans to be classified as Secured or Unsecured Loans from state government to be classified separately Issues o Interest accrued and due are to be shown along with the major head
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 7 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
17. Reserves and Surplus
Reserves & surplus o Appropriated from profits contingency reserve, redemption reserve etc o Specific cash received share premium, redemption of debentures/ bonds etc o Accounting (non-cash) revaluation reserve o Tariff and dividend control reserve special appropriation of revenues by regulator without reducing tariffs effect to smoothen out cyclical trends for operators o Surplus post-appropriation profits
Issues o Forex variance reserve, material variance reserve etc should be settled within the accounting period, since standard rates may be used within the period o Proper classification and accounting would be required for eg. Certain reserve would require statutory investments contingency reserve and accounts should be able to monitor the same o Schedule VI of the Companies Act has clear definitions to be followed and this would b important once the companies start declaring dividend or issue bonus shares etc o Classification would also be important to use certain reserves Eg set off against share premium or a capital reserve
17. Share Capital
This is the shares issued to shareholders for the consideration paid by them Usually issued as Equity but other type of instruments available Returned last to the shareholder after repaying all the monies to other lenders, creditors
Profit and loss account
1. What is profit and loss account?
It is a financial statement in which the profit or loss made by a business organization during a defined period of time is shown. Its fundamental concepts are to recognize and account all the income and expense during the period in question. It is a legal document which must be produced periodically in the form required under the Companies Act 1956
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 8 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Expenses (Operating Interest Tax) Income = = Subsidy Profit Loss
2. Composition of profit and loss account
a) P&L account of Bescom for the year 2003-04 SL. NO. PARTICULARS SCH. NO. I INCOME 1 Revenue from sale of power 14 32,424,670,349 23,535,024,628 2 Rural Electrificiation Subsidy - GoK 1,885,076,460 3,156,451,760 3 Other Income 15 228,633,993 210,621,425 TOTAL 34,538,380,802 26,902,097,813 II EXPENDITURE 1 Purchase of power - KPTCL 16 29,806,423,742 22,076,703,846 2 Provision for increase in power purchase (share 16 - 894,000,000 3 Repairs and Maintenance 17 312,734,988 285,857,786 4 Employee Costs 18 2,487,500,324 2,023,931,126 5 Administrative and Other Expenses 19 269,578,182 219,265,444 6 Other Charges (Debits) 20 154,306,365 142,366,567 TOTAL 33,030,543,601 25,642,124,769 7 Less: Expenses capitalised #REF! III Profit before Depreciation and Interest 1,507,837,201 1,259,973,044 Depreciation (Net) 21 943,533,416 712,283,204 712,283,204 IV Profit before Interest and Taxes 564,303,785 547,689,840 Interest and other Charges 22 340,961,063 318,472,214 318,472,214 Profit before prior period charges or credits 223,342,722 229,217,626 V Prior period charges(+) or credits(-) 23 8,631,658 - VI Profit before Reserve & Taxation 214,711,064 229,217,626 Reserve for Contingencies - 31,974,354 VII Profit before Taxation 214,711,064 197,243,272 Provision for Taxation 87,070,000 18,000,000 VIII Profit after Taxation 127,641,064 179,243,272 IX Balance of profit brought over from previous 179,243,272 - Balance carried to Balance Sheet 306,884,336 179,243,272 VIII Appropriations - Balance surplus carried to Balance Sheet 306,884,336 179,243,272 IX Significant Accounting Policies and Notes on 24 Previous Year 2002-03 Current Year 2003-04
Source: Bescom Annual Accounts 2003-04
3. Statutory overview requirement under the Companies Act, 1956 Section 209 Maintenance of proper books of accounts Section 211 Every P&L to conform with the accounting standards issued Section 212 Details of subsidiaries & its treatment Part II of Schedule VI o Vertical formats o Aggregate amount of sales by company, with each class separately, volume of each class sold o Notes to guide preparation and disclosure
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 9 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
- Electricity duty to be shown separately - Major items of expenditure to be shown separately power, rent, repairs to buildings, insurance, salaries and wages (with sub grouping of salaries and wages, contribution to PF and other funds, workmen and staff welfare), taxes, miscellaneous expenses - Depreciation, interest payments, dividends to be shown appropriately - Payments to auditors, Managerial remuneration shown separately - Income tax provision, appropriations to various heads
4. Statutory overview Accounting Standards Treatment and disclosure under various heads o Income - By category AS 9 (Revenue recognition) o Subsidy accounting AS 12 (Accounting for Government grants) Expenses o AS 4 Contingencies o AS 6 Depreciation o AS 8 R&D o AS 11 Forex variation o AS 15 Retirement benefits o AS 16 Borrowing costs o AS 19 Leases o AS 22 Taxes Notes to include o AS 1 Detailed accounting policies), o AS 17 Segment wise reporting, o AS 21 Consolidation of financial statements
5. Statutory overview License clauses Generally accepted accounting principles to be approved and used. Voltage wise classification of all income and expenditure may become mandatory especially, in view of setting costs across different voltages to allow Open Access Disclosure to follow Accounting Standards Business segment wise reporting encouraged/ to be mandatory AS 17 Borrowing costs careful disclosure to avoid disentitlement
6. Income Revenue from sale of power Category wise sale of power (both billed and unbilled) Other tariff related charges power factor, fixed demand charges, consumer charges etc Electricity duty (state government levy), miscellaneous income (meter hire) Issues: o Billing efficiency raising of bills on all those liable to pay o Acceptable bill without billing errors o Raising of fuel surcharge, wherever applicable
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 10 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
o Period of bill raising and submission for payment o Reduction of commercial losses convertibility to billing
7. Income Subsidy and Others Subsidy Receivable from State Government on the basis as fixed by Commission and for other policy directives Grants from other statutory bodies/ governments Incentives under special schemes like APRDP Interest & other income, delayed payment surcharge (caveat is ability to collect) Issues o Booking of subsidies timing of receipt, since this would affect cash flows o Calculation, justification to ensure that subsidy bridges the gap in service to those consumers for whom its paid not a mere gap filling between revenue and expenses
8. Expenses Power purchase Currently, payable to single buyer (Transco or SEB) May be payable to individual generators in future, on full allocation of PPAs to Discoms Includes fuel surcharge payable Excludes discounts received/ penalties levied on early/ late payments (to be accounted separately) Issues o Fuel surcharge is a pass through (on orders of ERC) and needs to be tracked independently o Mix of power purchase and hence need to be passed on to consumers as power purchase mix adjustment (part of fuel adjustment) o In MYT, disallowance on inefficiencies of operation (not competitively procured, higher loss than allowed draft NTP currently proposes that all power purchase costs should be pass through)
9. Expenses Major heads Salaries and Wages includes temporary/ contract labour Repairs and Maintenance to network, vehicles, buildings etc Administration and general expense rent, insurance, telecom, travelling, training, license fee etc Expenses capitalised should be shown as a reduction in a distinct fashion Issues o Ensure that the employee cost includes retirement benefit charge on actuarial valuation o Capitalisation of employee expenses proper records to justify such capitalisation o Capitalisation of Admin expenses proper records to justify inclusion o In MYT regime (as per draft NTP), expenses could be benchmarked and may be disallowed for inefficiency
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 11 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
10. Expenses - Depreciation Depreciation of all assets used in a year to be charged Disclosure of various groups network, buildings, leases etc Assets written-off Issues o Unlike ESAAR, depreciation should be charged as per AS 6 on all assets used in a year (matching principle) o Voltage wise classification may be required in future
11. Expenses Interest and borrowing costs Interest on all long term and short term liabilities booked here Individual details to be presented o Various categories and classes o Lease charges should be distinctly displayed AS 19 Guarantee charges, premium/ discount on loans raised should be separately disclosed Issues o Interest on loans not approved by regulator may be disallowed o Interest capitalisation follows Balance of Net Assets method. More appropriate would be to identify specific loans for specific purposes For example in AP, Balance Net Assets method is followed, whereas in Karnataka IDC on specific loans are debited to specific projects
12. Expenses - Tax Companies should calculate as per AS 22 and provide for income tax In view of government providing subsidy, there could be profit as per Income tax calculation Timing difference should be calculated and tax provisioning calculated Issues o IT may disallow expenses, in view of regulatory orders (especially power purchase) o Tax provision should also take into tax deferral and suitable tax planning to be carried out
13. Others Prior period and Extraordinary items AS 4 would require separate treatment for infrequent prior period and Extraordinary items Disclosure requirements as set out in the Accounting Standards Issues o SEBs were, over years, treating errors in accounting estimates as Prior period charges o These are not so and should be accounted under natural heads
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 12 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Cash flows
1. What is a cash flow statement?
Business organizations carry on their activities to earn profit. Yet, no business entity can rest contended unless such profits are, periodically and ultimately are converted in to cash. Financial statements are prepared on accrual basis and therefore do not throw light on cash management by the Company. A cash flow statement provides a summary of cash receipts and cash payments, and displays a reconciliation of the opening and closing balances in cash with the cash flows that occurred during the period. Cash flows are inflows and outflows of cash and cash equivalents. A cash flow statement (CFS) covers an accounting period.
Sources Application Operation Investment = = Finances Working Capital Investments Cash Current
2. Composition of Balance sheet
b) Cash flow statement of Bescom
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 13 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Amount in Rs Particulars A Cash Flow from Operating Activities Net Profit before Tax 214,711,064 197,243,272 Adjustments for: Depreciation 943,533,416 712,283,204 Interest & Other Charges 340,961,063 318,472,214 Interest Income on Investment - - Contingency Reserve 31,974,354 Other Income (228,633,993) (210,621,425) Prior period charges(+) or credits(-) 8,631,658 - Income Tax (87,070,000) (18,000,000) Operating Profit before working capital changes 1,192,133,207 1,031,351,619 Adjustments for Changes in Inventories 89,043,150 (523,769,133) Changes in Sundry Debtors (4,867,860,586) (9,385,454,524) Changes in Loans and Advances (39,602,303) (107,638,665) Changes in Other Current Assets (2,940,585,598) (1,679,308,356) Changes in Current Liabilities 5,185,186,633 7,101,939,000 Changes in Provisions 37,614,523 167,704,553 Operating Profit after working capital changes (1,344,070,973) (3,395,175,506) Prior period charges(+) or credits(-) (8,631,658) Extraordinary items-Contributions from Consumers 590,790,483 355,828,517 Net Cash inflow from Operating Activities (761,912,148) (3,039,346,989) B Cash Flow from Investment Activities Changes in Fixed Assets (Net ) (1,016,483,772) (8,225,147,186) Changes in Capital Work in Progress 83,455,276 (534,502,281) Net Cash Outflow from Investment Activities (933,028,496) (8,759,649,467) C Cash Flow from Financing Activities Changes in Capital/Share Deposit Account - 2,072,259,187 Changes in Secured Loans 638,032,721 2,672,657,145 Changes in Unsecured Loans (8,355,445) 113,114,980 Service Line and Security Deposit 943,670,336 7,677,162,484 Interest & Other Charges (340,961,063) (318,472,214) Other Income 228,633,993 210,621,425 Net Cash available from Financing Activities 1,461,020,542 12,427,343,007 D Net Change in Cash and Cash equivalents - (233,920,102) 628,346,551 Surplus Cash [(A) + (B) +( C)] Add: Opening Cash and Cash equivalents 628,346,551 - 394,426,449 628,346,551 E Closing Cash and Cash equivalent as on 31.03.2003 332,536,662 628,346,551 CASH FLOW STATEMENT FOR THE PERIOD ENDED 31ST MARCH 2004 Previous Year 2002-2003 Current Year 2003-2004
Source: Bescom Annual Accounts 2003-04
3. Statutory overview Companies Act
Not forming part of the requirements in Schedule VI Sec 211 reference to the compliance of AS and hence the following of AS 3 for reporting
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 14 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
4. Statutory overview Accounting Standards
Treatment and disclosure as per AS 3
- Operations o Refers to the revenue producing activities. Change in working capital is also part of the revenue producing activities o Depreciation, interest and dividend are added back o Taxes are set off under this head
- Investments o Acquisition and disposal of long term assets including investments o Interest and dividend on investments are included here
- Financing o Interest and loan repayments are shown under this head o Fresh borrowings are also shown under this head
5. Statutory overview License clauses
Cash flows are generally not required for filing with ERC Tariff orders generally ignore the collection efficiency (except in case of Delhi privatization MYT principle) MYT as proposed in NTP recognizes collection efficiency being less than 100%
6. Sources of Cash flow Operating activities
Sources o Profit before Tax o Add: Depreciation, Interest and any other non-cash charge o Less: Tax o Add/ Deduct: working capital adjustments Opening balance of debtors closing balance of debtors, inventories excluding cash Applications o Losses o Add/ Deduct: working capital adjustments Opening balance of creditor (PP) closing balance of creditors (PP), suppliers and other current liabilities
Difference is the Net flows from Operating Activities
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 15 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
7. Sources of Cash flow Investment activities
Sources o Net value of asset sold (i.e. sale value less net book value) o Sale of investments (similar to above) o Income from investments dividend, interest o Receipt of loans and advances to third parties
Applications o Capital expenditure o Investment made o Loans and advances to third parties
Difference is the Net flows from Investment activities
8. Sources of Cash flow Financing activities
Sources o Fresh borrowings working capital, long term loans o Equity raised from shareholders o Consumer security deposits
Applications o Loan repayments including working capital loans o Interest payments o Dividend to equity holders o Consumer security deposits
Difference is the Net flows from Financing activities
9. Summary
Net flow from Operating activities Net flow from investment activities Net flow from financing activities = Net increase/ decrease to cash position
Opening cash position Net increase/ decrease = Closing cash position
10. Exclusions in AS 3
Transactions that do not require cash or cash equivalent need not be included in cash flow and can be disclosed elsewhere o Eg. Acquisition of a Plant and machinery by issue of shares, debt-equity swap, issue of bonus shares Use of total movements in a resource of a company will reflect these changes also.
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 16 Financial Management of Distribution Business Distribution Reform, Upgrades and Management (DRUM) Training Program
Disclosure is needed, when the cash or cash equivalent held by an enterprise that is not available to it. o Eg. Cash balances of a branch or subsidiary that is legally prevented from repatriating it to the company
Common abbreviations
APDRP Accelerated Power Development and Reform Programme AS Accounting Standard BS Balance sheet CARO Companies (Auditor Report) Order CERC Central Electricity Regulatory Commission Companies Act The Companies Act, 1956, as amended from time to time CWIP Capital Work-in-Progress E(S) Act Electricity (Supply) Act, 1948 EA 03 Electricity Act 2003 EMD Earnest Money Deposit ERC Electricity Regulatory Commission ESAAR Electricity Annual Accounts Rules, 1985 Rules, 1985 FIFO First in and First Out IT Income Tax MACARO Manufacturing and Companies (Auditor Report) Order MIS Managerial Information System MMD Months of Minimum Demand MYT Multi-year Tariffs NTP National Tariff Policy NTPC National Thermal Power Corporation Ltd P/L, P&L Profit and Loss account PF Provident fund PPA Power Purchase Agreement SEB State Electricity Board SERC State Electricity Regulatory Commission
CORE International, Inc. DEVELOPMENT THROUGH INTERNATIONAL PARTNERSHIPS 17