Professional Documents
Culture Documents
In Thousands (000)
Viable
Viable firm
firm needs
needs positive
positive cash
cash Change
Year Change in
in cash
cash 2010 2011
flow
flow from
from operations
operations in
in most
most balance
OPERATING SECTION balance over
over
years.
years. period
AFTER-TAX NET INCOME period $ 343 $ 267
DEPRECIATION ADD - BACK 40 46
Depreciation
Depreciation added
added back
back (INCREASE)/DECREASE IN INVENTORY (68) (37)
(doesn’t reduce cash).
(doesn’t reduce cash). (INCREASE)/DECREASE IN ACCOUNTS RECEIVABLE (87) (48)
INCREASE/(DECREASE) IN ACCOUNTS PAYABLE 102 56
CASH FLOW FROM OPERATIONS 330 285
Increase
Increase in
in inventory
inventory or
or
accounts receivable reduces
accounts receivable reduces INVESTING SECTION
cash.
cash. CAPEX SPEND (CAPITAL EXPENDITURES) (100) (100)
CASH FLOW FROM OPERATIONS AND INVESTMENT 230 185
Increase
Increase in
in business
business investment
investment New
New debt
debt
decreases
decreases cash.
cash. FINANCING SECTION or equity
or equity
ADDITIONAL EQUITY CAPITAL — — provides
provides
LESS DIVIDENDS PAID (50) (75) cash
cash
Net
Net Income
Income INCREASE/(DECREASE) IN LONG-TERM DEBT — —
+/−
+/− Change
Change in in (Δ)
(Δ) Operating
Operating INCREASE/(DECREASE) IN SHORT-TERM NOTES (15) 15
+/ − Δ Investing CASH FLOW FROM OPERATIONS, INVESTMENTS,
+/ − Δ Investing AND FINANCING 165 125
+/ −Δ
+/ − Δ Financing
Financing
+
+ Beginning Cash
Beginning Cash BEGINNING CASH BALANCE 618 783
=
= Ending
Ending Cash
Cash ENDING CASH BALANCE $ 783 $ 908