Professional Documents
Culture Documents
12-1
Selected Indian Companies: Operating Cash Flows and Net Income
12-2
• Statement of Cash Flows
12-3
Helps the user answer questions such as
• How much cash was provided by the normal,
ongoing operations of the company?
• In what other ways were significant amounts
of cash raised?
• Is the company investing enough in new plant
and equipment to maintain or increase
capacity and to replace old facilities with
more efficient ones?
• Is the company reinvesting excess cash in
productive assets, or is it using the cash to
retire stock?
12-4
• Income Statement vs. Statement of Cash Flows
·Income statement.
· Accrual basis results of entity’s operating
activities during a period.
· Revenue recognition, matching of expenses.
·Statement of Cash Flows.
· Cash flows associated with an entity’s
operating, investing, and financing activities
during a period.
· Reconciles changes in cash account on
balance sheet (i.e., beginning balance to
ending balance).
12-5
Benefits of the Statement of Cash Flows
12-7
What is cash?
12-10
Exhibit NATIONAL BEVERAGE CORP.
Consolidated Statement of Cash Flows*
Year Ended April 29, 2017 (dollars in thousands)
Cash flows from operating activities:
Net income $107,045
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
12-11
Direct Method vs. Indirect Method
12-16
Relationships to the Balance Sheet and Income
Statement
12-17
Excercise
12-18
Exhibit
Comparative Balance Sheet
Derives from . . .
Assets = Liabilities + Stockholders’ Equity
12-20
Exhibit
Current Income Statement
NATIONAL BEVERAGE CORP.
Consolidated Statement of Income*
For the Fiscal Year Ended April 29, 2017
(dollars in thousands)
Net sales $826,918
Cost of sales 500,841
Gross profit 326,077
Operating expenses:
Selling, general, and administrative expense 152,911
Depreciation and amortization expense 10,152
Total operating expenses 163,063
Operating income 163,014
Interest expense 189
Income before provision for income taxes 162,825
Provision for income taxes 55,780
Net income $107,045
Under the indirect method, the statement of cash flows begins with net income
from the income statement.
12-21
Reporting and Interpreting Cash Flows from
Operating Activities
The indirect method adjusts net income by
eliminating noncash items.
12-22
Adjustment for Gains and Losses
Step 1
Adjust net income for depreciation and amortization expense and gains and losses
on sale of investing assets.
12-24
Exhibit )
Schedule for Net Cash Flow from Operating Activities, Indirect Method
Step 2
Adjust net income for changes in
current assets and current liabilities.
12-25
Indicate which of the following items taken from Dr Pepper Snapple
Group’s cash flow statement
would be added (+), subtracted (−), or not included (NA) in the
reconciliation of net income to cash flow from operations.
4. Decrease in accounts
1. Increase in inventories. receivable.
2. Proceeds from issuance of 5. Increase in accounts
notes payable. payable.
3. Amortization expense. 6. Increase in prepaid
expenses.
12-26
Summary
12-27
Classification of Interest on the Cash Flow
Statement
International
U.S. GAAP and IFRS differ in the cash Perspective—IFRS
flow statement treatment of interest
received and interest paid.
12-28
Interpreting Cash Flows from Operating
Activities
A common rule of thumb followed by financial and
credit analysts is to avoid firms with rising net
income but falling cash flow from operations.
Remember that:
Only purchases paid for with cash or cash equivalents are included.
The amount of cash that is received from the sale of assets is included,
regardless of whether the assets are sold at a gain or loss.
12-31
Exhibit 12.1 (2)
NATIONAL BEVERAGE CORP.
Consolidated Statement of Cash Flows*
Year Ended April 29, 2017 (dollars in thousands)
Cash flows from operating activities:
Net income $107,045
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
We must report Depreciation and amortization
Changes in assets and liabilities:
10,152
12-32
Exhibit 12.1 (3)
NATIONAL BEVERAGE CORP.
Consolidated Statement of Cash Flows*
Year Ended April 29, 2017 (dollars in thousands)
Cash flows from operating activities:
Net income $107,045
Adjustments to reconcile net income to net cash provided by (used in)
Although short-term operating activities:
Depreciation and amortization 10,152
investments is a Changes in assets and liabilities:
Accounts receivable (10,273)
current asset, it is Inventories (5,433)
reported in the Prepaid expenses
Accounts payable
(2,603)
8,709
investing section on Accrued expenses 2,883
Net cash provided by operating activities 110,480
the statement of Cash flows from investing activities:
cash flows. The Purchase of property, plant, and equipment
Proceeds from disposal of property, plant, and equipment
(14,015)
28
company purchased Purchase of short-term investments (1,463)
Proceeds from sale of short-term investments 2,011
short-term Net cash used by investing activities (13,439)
investments for Cash flows from financing activities:
Repayment of principal on long-term debt —
$1,463. They Proceeds from issuance of long-term debt 1,333
Repurchase of stock —
company also sold Proceeds from issuance of stock 1,068
short-term Payment of cash dividends
Net cash used by financing activities
(68,647)
(66,246)
investments for Net Increase (Decrease) in Cash and Equivalents 30,795
Cash and Equivalents—Beginning of Year 105,577
$2,011, an amount Cash and Equivalents—End of Year $136,372
equal to their net *Certain amounts have been adjusted for pedagogical purposes.
book value.
12-33
Free Cash Flow
FINANCIAL ANALYSIS
12-34
Reporting Cash Flows from Financing Activities
Related Balance Cash Flow
Sheet Account(s) Financing Activity Effect
Short-term debt (notes Borrowing cash from banks Inflow
payable) or other financial institutions
Repayment of loan principal Outflow
Remember that:
Cash repayments of principal are cash flows from financing activities.
Interest payments are cash flows from financing (as per Ind AS) activities.
Dividend payments are cash flows from financing activities.
If debt or stock is issued for other than cash, it is not included in this section.
12-35
Exhibit 12.1 (4)
NATIONAL BEVERAGE CORP.
Consolidated Statement of Cash Flows*
Year Ended April 29, 2017 (dollars in thousands)
Cash flows from operating activities:
Net income $107,045
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
Depreciation and amortization 10,152
Changes in assets and liabilities:
Accounts receivable (10,273)
Inventories (5,433)
Prepaid expenses (2,603)
Accounts payable 8,709
Accrued expenses 2,883
Net cash provided by operating activities 110,480
Cash flows from investing activities:
Purchase of property, plant, and equipment (14,015)
Proceeds from disposal of property, plant, and equipment 28
Purchase of short-term investments (1,463)
Proceeds from sale of short-term investments 2,011
Net cash used by investing activities (13,439)
Cash flows from financing activities:
Repayment of principal on long-term debt —
Proceeds from issuance of long-term debt 1,333
Repurchase of stock —
Cash received from Proceeds from issuance of stock
Payment of cash dividends
1,068
(68,647)
issuance of long- Net cash used by financing activities (66,246)
Net Increase (Decrease) in Cash and Equivalents 30,795
term debt. Cash and Equivalents—Beginning of Year 105,577
Cash and Equivalents—End of Year $136,372
*Certain amounts have been adjusted for pedagogical purposes.
12-36
Exhibit 12.1 (5)
NATIONAL BEVERAGE CORP.
Consolidated Statement of Cash Flows*
Year Ended April 29, 2017 (dollars in thousands)
Cash flows from operating activities:
Net income $107,045
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
Depreciation and amortization 10,152
Changes in assets and liabilities:
Accounts receivable (10,273)
Inventories (5,433)
Prepaid expenses (2,603)
Accounts payable 8,709
Accrued expenses 2,883
Net cash provided by operating activities 110,480
Cash flows from investing activities:
Purchase of property, plant, and equipment (14,015)
Proceeds from disposal of property, plant, and equipment 28
Purchase of short-term investments (1,463)
Proceeds from sale of short-term investments 2,011
Net cash used by investing activities (13,439)
Cash flows from financing activities:
Repayment of principal on long-term debt —
Proceeds from issuance of long-term debt 1,333
Repurchase of stock —
Proceeds from issuance of stock 1,068
Payment of cash dividends (68,647)
Cash received from Net cash used by financing activities (66,246)
issuing common Net Increase (Decrease) in Cash and Equivalents
Cash and Equivalents—Beginning of Year
30,795
105,577
stock. Cash and Equivalents—End of Year $136,372
*Certain amounts have been adjusted for pedagogical purposes.
12-37
Exhibit 12.1 (6)
NATIONAL BEVERAGE CORP.
Consolidated Statement of Cash Flows*
Year Ended April 29, 2017 (dollars in thousands)
Cash flows from operating activities:
Net income $107,045
Adjustments to reconcile net income to net cash provided by (used in)
Retained earnings operating activities:
Depreciation and amortization 10,152
increased by $38,398 Changes in assets and liabilities:
due to the combined Accounts receivable (10,273)
Inventories (5,433)
effect of $107,045 of Prepaid expenses (2,603)
income and $68,647 in Accounts payable 8,709
Accrued expenses 2,883
dividends declared Net cash provided by operating activities 110,480
and paid. Cash flows from investing activities:
Purchase of property, plant, and equipment (14,015)
Proceeds from disposal of property, plant, and equipment 28
Purchase of short-term investments (1,463)
Proceeds from sale of short-term investments 2,011
Net cash used by investing activities (13,439)
Cash flows from financing activities:
Repayment of principal on long-term debt —
Proceeds from issuance of long-term debt 1,333
Repurchase of stock —
Retained Earnings Analysis Proceeds from issuance of stock 1,068
Payment of cash dividends (68,647)
April 30, 2016 $188,926 Net cash used by financing activities (66,246)
Add net income 107,045 Net Increase (Decrease) in Cash and Equivalents 30,795
Cash and Equivalents—Beginning of Year 105,577
Less dividends (68,647) Cash and Equivalents—End of Year $136,372
*Certain amounts have been adjusted for pedagogical purposes.
April 29, 2017 $227,324
12-38
Interpreting Cash Flows from Financing Activities
12-39
Completing the Statement and Additional
Disclosures Statement of Cash Flows (Indirect Method)
Operating activities:
Net income
+ Depreciation and amortization expense
− Gain on sale of long-term assets
+ Loss on sale of long-term assets
+ Decreases in operating assets
+ Increases in operating liabilities
− Increases in operating assets
− Decreases in operating liabilities
Net Cash Flow from Operating Activities
Investing Activities:
− Purchase of property, plant, and equipment or intangible assets
+ Sale of property, plant, and equipment or intangible assets
− Purchase of investment securities
+ Sale (maturity) of investment securities
Net Cash Flow from Investing Activities
Financing Activities:
+ Borrowing from bank or other financial institution
− Repayment of loan principal
+ Issuance of bonds for cash
− Repayment of bond principal
+ Issuance of stock
− Repurchase (retirement) of stock
− Payment of (cash) dividends
Net Cash Flow from Financing Activities
Net increase or decrease in cash and cash equivalents
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period
12-40
Supplemental Cash Flow Information
12-41
Chapter Supplement A: Reporting Cash Flows
from Operating Activities—Direct Method
Sales revenue
+ Decrease in accounts receivable
Other expenses
− Increase in accounts receivable
+ Increase in prepaid expenses
= Cash collections from customers
− Decrease in prepaid expenses
− Increase in accrued expenses
Interest/Dividend revenue
+ Decrease in accrued expenses
+ Decrease in interest/dividends
receivable = Cash paid for expenses
− Increase in interest/dividends
receivable
= Collections of interest/dividends Income tax expense
on investments + Increase in prepaid income taxes
− Decrease in prepaid income taxes
Cost of goods sold − Increase in income taxes payable
+ Increase in inventory + Decrease in income taxes payable
− Decrease in inventory = Payments of income taxes
− Increase in accounts payable
+ Decrease in accounts payable
= Cash payments to suppliers
12-42