Professional Documents
Culture Documents
A balance sheet
An income statement
A changes in owners equity report
And a cash flow statement
The cash flow statement is relatively new compared to the balance sheet,
income statement and changes in owners equity report. The international
account standards board issued international accounting standard 7 (ISA 7),
which became effective from 1994, which required all reporting entities to
issue a cash flow statement within their general purpose financial reports.
Objectives
Understanding the purpose of a cash flow statement
Being able to classify accounts into operating, investing and financing
activities
Prepare a statement of cash flows under the direct method
Prepare a statement of cash flows under the indirect method
Understanding the limitations of a cash flow statement
It provides a summary of the cash inflows and outflows from dayto-day operations.
How quickly debtors pay their account, that is, how quickly
accounts receivable turn into cash.
How the business entity utilises their capital and debt borrowings.
2012 http://www.weallstartsomewhere.com
2012 http://www.weallstartsomewhere.com
$ xxx
$(xxx)
$ xxx
$ xxx
$(xxx)
$(xxx)
$xxx
2012 http://www.weallstartsomewhere.com
$(xxx)
$(xxx)
$ xxx
$ xxx
$xxx
$xxx
$xxx
$ (xxx)
$ (xxx)
$xxx
2012 http://www.weallstartsomewhere.com
Current liabilities
Salaries payable
Accounts payable
Interest payable
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
2012
2011
change
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$(xxx)
$(xxx)
$ xxx
$ xxx
$xxx
2012
2011
change
$xxx
$xxx
$xxx
Owners Equity
Contributed capital
Retained earning
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
$xxx
is reported under cash flows from financing activities.
Cash flows from financing activities
Cash from issue of common stock
Cash from long term borrowings
Repayment of borrowings
Payment of dividends
Net cash used in financing activities
$(xxx)
$(xxx)
$ xxx
$ xxx
2012 http://www.weallstartsomewhere.com
$xxx
2012 http://www.weallstartsomewhere.com
Begin by
determining
which items
are classified
as financing
activities,
investing
activities and
operating
activities.
Make a side
note next to
each item.
F
O
I
I
F+O
O
O
F
O
O
I
I
150,000
(46,000)
(21,000)
83,000
900
(14,000)
(12,000)
$57,900
($100,000)
(20,000)
90,000
$(30,000)
500,000
(120,000)
(30,000)
$350,000
$377,900
$25,000
$352,900
2012 http://www.weallstartsomewhere.com
450,000
170,000
280,000
Expenses
Advertising expense
Insurance expense
Wages and salaries expenses
Interest expense
Depreciation expense - machinery
4,000
1,000
5,000
9,000
24,000
56,000
2,000
19,000
110,000
175,000
54,600
120,400
Hayden Ltd.
Statement of financial position
As at 30 June 2012
Current Assets
Cash at bank
Accounts receivable
Inventory
Prepaid insurance
Interest receivable
Non-Current Assets
Investments
Plant, property and equipment
Accumulated depreciation machinery
TOTAL ASSETS
Liabilities
Accounts payable
Wages and salaries payable
Advertising expense payable
Equity
Hayden Ltd Capital
TOTAL LAIBILITIES AND EQUITY
30 June
2012
35,000
27,000
40,000
500
600
30 June
2011
30,000
20,000
44,000
800
400
Change
20,000
200,000
(15,000)
10,000
150,000
(10,000)
10,000
50,000
(5,000)
308,100
245,200
62,900
34,000
12,000
100
32,000
8,000
400
2,000
4,000
(300)
262,000
308,100
204,800
245,200
57,200
62,900
5,000
7,000
(4,000)
(300)
200
Hayden Ltd
Statement of Changes in Equity
For the year ended 30 June 2012
Balance at June 30 2011
Net income
Less: Drawings
Balance at June 30 2012
204,800
120,400
(63,200)
262,000
2012 http://www.weallstartsomewhere.com
-$7,000
Decrease in cash
= $443,000
increase/inflow
2012 http://www.weallstartsomewhere.com
10
+$4,000
increase in cash
+$2,000
increase in cash
= -$164,000
decrease/outflow
2012 http://www.weallstartsomewhere.com
11
-$4,000
decrease in cash
= -$52,000
decrease/outflow
-$3,000
decrease in cash
= -$9,300
decrease/outflow
+$300
increase in cash
= -$23,700
decrease/outflow
2012 http://www.weallstartsomewhere.com
12
Now we can calculate the total cash outflow to suppliers and employees
Cash paid to suppliers for purchases
Cash paid to employees
Cash paid for advertising
Cash paid for Insurance
Total cash outlay to suppliers and employees (outflow)
$164,000
$52,000
$9,300
$23,7000
$249,000
-$200
decrease in cash
= $3,800
increase/inflow
2012 http://www.weallstartsomewhere.com
13
443,000
(197,000)
(52,000)
3,800
(2,000)
(54,600)
$141,200
-$19,000
decrease in cash
+$5,000
increase in cash
= -$64,000
decrease/outflow
2012 http://www.weallstartsomewhere.com
14
$(64,000)
$(10,000)
$ 1,000
$(73,000)
+$57,200
increase in cash
= -$63,200
decrease/outflow
2012 http://www.weallstartsomewhere.com
15
The cash flows from financing activities section of our cash flow statement
will look like this:
Cash flows from financing activities
Cash from the issue of common stock (inflow)
Cash from long term borrowings (inflow)
Repayment of borrowings (outflow)
Payment of dividends (outflow)
Drawings from owners (outflow)
Net cash used in financing activities
$0
$0
$ (0)
$ (0)
$(63,200)
$(63,200)
The last step is adding cash flows from the current period to the cash
and cash equivalents from the beginning of the period.
$5,000
$30,000
$35,000
The net increase (decrease) in cash and cash equivalents will equal
the difference between the opening cash at bank balance and the
closing cash at bank balance on the balance sheet. So you can
always check that you have the correct answer.
Balance Sheet extract
Current Assets
Cash at bank
Accounts receivable
Inventory
30 June
2012
35,000
27,000
40,000
30 June
20011
30,000
20,000
44,000
Change
5,000
7,000
(4,000)
2012 http://www.weallstartsomewhere.com
16
443,000
(197,000)
(52,000)
3,800
(2,000)
(54,600)
9
$141,200
$(64,000)
$(10,000)
$ 1,000
$0
$0
$ (0)
$ (0)
$(63,200)
$(73,000)
$(63,200)
$5,000
$30,000
$35,000
2012 http://www.weallstartsomewhere.com
17
2012 http://www.weallstartsomewhere.com
18
2012 http://www.weallstartsomewhere.com
19
Hayden Ltd.
Statement of Cash Flows
For the year ended 30 June 2012
Cash from operating activities
Net income before tax
Add: depreciation expense
Add: interest expense
Less: gain on asset
Less: accounts receivable
Add: inventory
Add: prepaid insurance
Less: interest receivable
Add: accounts payable
Add: wages and salaries payable
Less: advertising expense payable
Cash generated from operations
Less: Interest paid
Less: Income tax paid
Net cash from operating activities
175,000
19,000
2,000
(1,000)
(7,000)
4,000
300
(200)
2,000
4,000
(300)
197,800
(2,000)
(54,600)
141,200
2012 http://www.weallstartsomewhere.com
20
$27,000
$8,000
$35,000
Short term deposits mature between 30 and 60 days. The fair value of cash and
cash equivalent is equal to carrying value.
The second note will outline how cash from operating activities was
determined. This is simply the indirect method of determining cash from
operating activities. At the bottom of this it is important to disclose any
non-cash investing and financing activities.
11. Reconciliation of net income before tax from operating activities to profit.
Cash from operating activities
Net income before tax
175,000
Add: depreciation expense
19,000
Add: tax expense
(54,600)
Less: gain on asset
(1,000)
Less: accounts receivables
(7,000)
Add: inventory
4,000
Add: prepaid insurance
300
Less: interest receivable
(200)
Add: accounts payables
2,000
Add: wages and salaries payable
4,000
Less: advertising expense payable
(300)
Less: Interest paid
(2000)
Net cash from operating activities
141,200
Non-cash investing and financing activities
During the period, the company issued $1,000,000 of new securities under a
dividend reinvestment plan. $4,000,000 was raised through the issue of these
securities and thus is not reflected in the Cash Flow Statement on the basis that it
has been reinvested in the companys securities.
2012 http://www.weallstartsomewhere.com
21
2012 http://www.weallstartsomewhere.com
22