|
Overview
The Statement of Cash Flows
The Statement of Cash Flows (which recently has superseded the Statement of Changes in Financial Position) reports the sources and uses of cash
for the period, as analyzed into the three major classifications:
Operations include the cash effects of essentially all items identified in the
Income Statement, such as sales, costs of sales, operating expenses and extraordinary items.
Investing activities include the purchase of plant, property and equipment or the proceeds from the disposition thereof, and also certain transactions
involving investments in securities or other non-operating assets.
Financing activities include the borrowing and repayment of debt, as well as
the contribution and redemption of equity capital and the payment of dividends thereon.
|
|
|
|
|
|
|
|
|
|
Current Year
|
Previous Year
|
|
Cash Provided by (Applied to) Operating Activities
|
$ 465,000
|
$ 272,000
|
|
Net income
|
479,000
|
300,000
|
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
Depreciation and amortization
|
479,000
|
300,000
|
|
Deferred income taxes
|
305,000
|
69,000
|
|
(Gain) on sale of property
|
(142,000)
|
(53,000)
|
|
Changes in operating assets and liabilities
|
|
|
|
Accounts receivable
|
(3,000)
|
(64,000)
|
|
Inventories
|
(34,000)
|
129,000
|
|
Prepaid expenses
|
9,000
|
32,000
|
|
Accounts payable
|
13,000
|
22,000
|
|
Accrued expenses
|
108,000
|
(110,000)
|
|
|
|
|
|
Net cash provided by operating activities
|
1,200,000
|
597,000
|
|
|
|
|
|
Cash Provided by (Applied to) Investing Activities
|
|
|
|
Purchase of property
|
(870,000)
|
(1,430,000)
|
|
Proceeds from disposal of property
|
38,000
|
7,000
|
|
Purchase of investments
|
(22,000)
|
---
|
|
|
|
|
|
Net cash (applied to) investing activities
|
(854,000)
|
(1,423,000)
|
|
|
|
|
|
Cash Provided by (Applied to) Financing Activities
|
|
|
|
Additional long-term debt
|
137,000
|
863,000
|
|
Retirement of long-term debt
|
(324,000)
|
(560,000)
|
|
Proceeds from notes payable
|
---
|
14,000
|
|
Retirement of notes payable
|
(14,000)
|
---
|
|
Issuance of common shares
|
72,000
|
466,000
|
|
Purchase of treasury shares
|
---
|
(18,000)
|
|
|
|
|
|
Dividends paid
|
(154,000)
|
(133,000)
|
|
|
|
|
|
Net cash provided by (applied to) financing activities
|
(283,000)
|
612,000
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
63,000
|
(214,000)
|
|
Cash and cash equivalents, beginning of year
|
314,000
|
528,000
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
$ 377,000
|
$ 314,000
|
|
The Statement of Cash Flows in Greater Detail
Operating Activities
includes all transactions and other events that are the result of delivering or producing goods for sale and providing services. Generally, cash flows from operating activities are the cash effects of
transactions that enter into the determination of income.
Cash inflows from operating activities include cash receipts from the sale of goods or services and from
interest and dividend income. Cash out-flows for operating activities include cash payments for acquisitions of inventory. wages and benefits to employees, to government taxing bodies, as interest to lending institutions
and to various other suppliers.
Investing Activities include lending money and collecting on those loans, acquiring and selling securities,
and acquiring and selling productive assets such as land and equipment.
Cash inflows from investing activities include principal repayments from borrowers, proceeds from sales of
loans and receipts from sates of assets such as securities or machinery and equivalent. Cash outflows for
investing activities include-loans made, loans purchased, and payments to acquire assets such as securities or property, plant and equipment.
Financing Activities include obtaining resources from owners, providing owners with a return on (of) their
investment, obtaining resources from creditors and repaying amounts borrowed. Interest on borrowings, however, is an operating activity.
Cash inflows from financing activities include proceeds from the issuance of equity securities and from long-
and short-term borrowings. Cash outflows for financing activities include payment of dividends, cash paid to reacquire the company's stock and repayment of amounts borrowed.
The form of the cash flow statement illustrated above is the so-called indirect method " favored by most companies.
However, an alternative format. the "direct method" is also acceptable. Under that approach, the Cash Provided by
(Applied to) Operating Activities section will list each major source or use of cash which correspond to major
captions in the income statement. For example. corresponding to sales will be the cash flow caption Cash Collected
From Customers; corresponding to cost of sales will be Cash Paid to Suppliers; etc. If the direct method is used, the
cash flow statement (or a supplementary schedule thereto) will present the reconciliation between net income and
cash from operation - which will closely resemble the cash from operations section of the statement illustrated above.
|