fm-funds flow
Post on 12-Nov-2014
136 Views
Preview:
DESCRIPTION
TRANSCRIPT
ffs
sharma
funds
flow
statement
ffs
sharma
2 financial statement
Profit & loss Account
Balance Sheet
ffs
sharma
What does these statements
Discloses
ffs
sharma
What does these statements
Don’t Disclose
Changes or movement of finances between two periods
ffs
sharma
New Statement is Required to show
changes in Assets Liabilities Owners Equity
between dates of two Periods of B Sheet
ffs
sharma
Statement of Changes in Financial Position
SCFP
it is calledit is calledit is calledit is called
ffs
sharma
Statement of Changes in Financial Position
Changes inAssets &Liabilities
Financial & Investment Decisions Owners’ Equity
Due to
Use in Fin.Resources
Acquiring AssetsPaying DebtsPaying Dividend
During thePeriodIncreases
in Fin.Resources
Selling AssetsRaising CapitalIncreasing Debt
ffs
sharma
Statements of Changes in Financial Position
funds flow statement
cash flow statement
ffs
sharma
Listed Indian companies are required to include
Cash flow Statement in their annual accounts
ffs
sharma
AS-3 ON Changes in Financial Position
also suggested standards for Funds Flow Statement
ffs
sharma
Nature of Changes in the Financial Position
XYZ CO.
Balance Sheet Changes March 31,2005 and March 2006
2005 2006 Changes
(Rs 000)
Assets Cash 54 135 +81 Debtors 6750 8235 +1485 Stock 10125 22680 +12555
Total Current Assets 16929 31050 + 14121
Fixed Assets 2970 6075 + 3105Other Assets 945 1890 + 945
Total Assets 20844 39015 + 18171
ffs
sharma
Nature of Changes in the Financial Position
XYZ CO.
Balance Sheet Changes March 31,2005 and March 2006
2005 2006 Changes
(Rs 000)
Liabilities & Capital Bank Borrowings 3510 8664 + 5154 Creditors 2835 6615 + 3780 Prov for taxes 270 972 + 702 Accured Exp 810 2700 + 1800Total C Liabilities 7425 18951 +11526Long Term Debt 1944 1404 _ 540Total Liabilities 9369 20355 +10986Paid Up S Capital 8370 8370 Reserves & Surplus 3105 10290 + 7185Total Funds 20844 39015 +18171
ffs
sharma
Changes in the Financial Position
Total Assets Increased by ….Rs 18171
Change in Retained Earning…Rs 7185 Change in Outsiders Liab …Rs 10986
What financial impact does these changes make?
These changes may raise few questions……..
ffs
sharma
Changes in the Financial Position
Few Questions
Is the Increase in inventory due to growth of Sales or inefficiency?
Why have the fixed Assets increased ?
Though retained Earnings increased but whether the liquidity position is sound ?
Why long term debt is used or not used?
What is the proportional change in dividend?
ffs
sharma
Sources & Uses of FundsAmount %
Rs in ‘000
SourcesIncrease in current liabilities Bank Borrowings 5154 27.5 Creditors 3750 20.2 Provisions for Taxes 702 3.8 Accrued Expenses 1890 10.1 Total 11526 61.6Increase in Share H Equity Reserves (Retained Earnings) 7185 38.4 Total Sources 18711 100.0UsesIncrease in Current Assets Cash 81 0.4 Debtors 1485 7.9 Stock (Inventory) 12555 67.1 Total 14121 75.4Increase in Fixed Assets 3105 16.6Increase in Other Assets 945 5.1Decrease in Long Term Debt 540 2.9 Total Uses 18711 100.0
ONEWAYTo assesspercentageChanges
ffs
sharma
Changes in Working Capital(Rs 000)
CurrentAssets
less CurrentLiabilities
= Net W Capital
Year end 2005 16929 _ 7425 = 9504
Year end 2006 31050 _ 18951 = 12099
Change 14121 _ 11526 = 2595 183% 390%
FindChangesInWorkingCapital
ffs
sharma
another way is to prepare
•Schedule of change in WC•Funds Flow Statement
ffs
sharma
What are funds?
Funds may refers to Cash only
Funds may refers to net working Capital
Funds may Refers to total Resources
ffs
sharma
Assess Changes in funds?
Changes in firm’s Cash position
Changes in the firm’s W Capital Position
Changes in the firm’s total financial position
ffs
sharma
Statement of Changes in Financial Position
Cash Flow Statement
Fund Flow Statement
Total Resources Statement
ffs
sharma
Statement of Changes in Financial Position
Statement reporting changes in working capital
NWC affected- if 1 account Current-non current
NWC increases/decreases when a/c are C/NC
NWC Unaffected if both a/c are current
NWC Unaffected if both a/c are Non-Current
ffs
sharma
OrdinaryShares
Cash(CurrentAsset)
ShareCapital
Machinery for Cash
CashAccount
MachAccount
Cash fromDebtors
CashAccount
Debtors
Cash toCreditors
CashAccount
Creditors
PurchasesLand
FixedAssets
IssueShare
Changes in Funds
No changesIn Funds
ffs
sharma
Current Account
Non-CurrentAccount
Current Account
No-Impact
Impact
Non-CurrentAccount
Impact
No Impact
- +
Effect Of Changes in Accounts on Working Capital
1 NWC + - when transaction involves CA & NCA2 NWC remains unaffected when both are CA’s3 NWC remains unaffected when both are NCA’s
ffs
sharma
1 Funds from Operations ( Income Statement) 2 Statement of Sources & Uses (Application) 3 Schedule of Changes in Working Capital
Construction of SCFP
ffs
sharma
Funds Flow StatementFunds Flow Statement
ffs
sharma
Inflow of Funds
Operations ProfitSale of AssetsSale of InvestmentsIssue of Share Cap.Long term LoansNon-Operating Incomes
Uses Of Funds
Operations LossPurchase of AssetsInvestmentsSC RedemptionDebentures RedPayment of DividendRepayment of Loans
ffs
sharma
Sources Of Funds
Increase in Liabilities
Increase in Capital
Decrease in Assets & Investments
Uses Of Funds
Decrease In Liabilities
Decrease in Capital
Increase in NC Assets & Investments
Other way of describing FFS
ffs
sharma
Funds Flow Statement (Sources)
funds from Operations (adjusted net income)
+depreciation & Amortization +loss from sale of Assets/Investments + Tax Provisions - Non operating income - Profit on sale of Asset/Investment
sale of Non-Current Assets
sale of long term investments sale of tangible fixed assets sale of intangible fixed assets
long term financing
Long Term borrowings Issuing equity & preference shares
ffs
sharma
Funds Flow Statement (Uses)
adjusted net loss from operations Depreciation & Amortization Gain or Loss from NCA
purchase of non-current assets purchase of LT investments purchase of tangible fixed assets purchase of intangible fixed assets
repayment of long term debt redemption of pref shares payment of cash dividend
ffs
sharma
Funds Flow Statement (Horizontal)
Sources Amount Uses Amount
Funds From Operations
Issue Of Share Capital
Issue Of Debentures
LT Borrowings
Sale of Assets
Sale Of Investments
Non Operating Incomes
Any other Source
Dec in WC (Balance)
Loss From Operations
Redemption of SC
Redemption Of Deb.
Repayment of Loans
Purchase of AssetsInvestments
Payment of Dividend
Any other Use
Increase in WC (Bal )
ffs
sharma
Funds Flow Statement (vertical)
Sources Of Funds
Funds from OperationsIssue of Share CapitalIssue of DebenturesLong Term BorrowingsSale of Assets/InvestmentsNon Operating IncomesAny Other Source Total Sources (A)Uses Of FundsLoss from OperationsRedemption Of Shares/DebRepayment of LoansPurchase Of Assets/InvestmentsPayment of DividendAny other Use Total Uses (B)Increase/Decrease in WC (A-B)
ffs
sharma
Funds from OperationsFunds from Operations
ffs
sharma
Funds from Operations
FFO refers to the funds provided by regular activities
Difference between profit & FFO due to few transactions
No flow of funds— depreciation, amortization, prelim Exp
Adjustments are required
All exp don’t involve flow of funds- added back to profit
All non operating Profit/income be deducted- sale of assets
All non operating losses be added back- sale of assets
ffs
sharma
Calculation of FFO
Net Profit as per IS XXXX
Depreciation *****Amorti. of Intangible Assets *****Loss on Sale of Assets/Invt ***** XXXX
Non Operating Incomes *****Profit on Sale of Assets/Invst***** xxxx
Funds from Operations xxxx
Add
Less
ffs
sharma
Calculation of FFO
1 WHEN THE CURRENT YEAR IS GIVEN IN COMPLETE
Approach I Redraft the income statement, starting from Sales taking only those operating items involving flow of funds balancing figure is FFO
Approach II Start from profit and adjust non cash/non-operating items add/deduct items which affected profit but not funds
ffs
sharma
Calculation of FFO
Net Profit as per IS XXXX
Depreciation *****Amorti. of Intangible Assets *****Loss on Sale of Assets/Invt ***** XXXX
Non Operating Incomes *****Profit on Sale of Assets/Invst***** xxxx
Funds from Operations xxxx
Add
Less
ffs
sharma
Calculation of FFOWhen income statement is not givenP&L adjustment Account is prepared to find FFO
Particulars Amt (Rs) Particulars Amt (Rs)
By Balance b/d(Op Balance of P/Las in last year B/S) XXXX
By Inc. from invt xxxxBy Prof from sale of Assets/ Invst xxxx
By FFO (Balance) xxxxx(Source)
xxxxx
To depreciationTo Loss on Sale of AstTo Loss on Sale of InvTo Amort of intangible To G Reserve (Transfer)To any other ReserveTo Provision of TaxTo Proposed DividendsTo Interim DividendTo Cl Balance of P/L ( end of the year)
xxxxx
ffs
sharma
Example
A co. reported current year profit of Rs 70000 after incorporating the following
Loss on sale of equipment 9000 gain from sale of assets 40000
premium on Red of Deb. 1500 Provision for Tax 22000
Discount on issue of Deb 2000 Dividend Income 4000
Depreciation on Machinery 20000 Transfer to G Reserve 5000
Depletion of Natural Res 10000 Preliminary Exp 1000
Interim Dividend 25000 Profit on Revaluation 2500
Loss on Sale of Investment 1000
Find out FFO?
ffs
sharma
Calculation of Funds from Operations
Particulars Amt(RS) Amt(Rs)
Current Year Profit 70000
Add Loss on Sale of Equip 9000 Disc on Issue of Deb 2000 Depreciation 20000 Dep of Natural Resources 10000 Goodwill Written off 30000 Provision of Tax 22000 Transfer to G Reserve 5000 Preliminary Expenses 1000 Prem on Red of Deb 1500 Interim Dividend 25000 Loss on sale of Invst 1000 126500 196500Less Profit on Revaluation 2500 Gain from sale of Assets 40000 Dividend Income 4000 46500 Funds from Operations 1,50,000
ffs
sharma
Example
From extracts of 2 years Balance sheet. Calculate FFO
As on 31st December
2005 2006
Profit and Loss Account 30000 40000General Reserve 20000 25000Goodwill 10000 5000Preliminary Expenses 6000 4000Prov for Depreciation 10000 12000
Find FFO?
ffs
sharma
Profit and Loss account as on 31st dec 2006 40000
Add Transferred to Gn Reserve 5000 Goodwill written Off 5000 Preliminary Exp Written off 2000 Provision for Depreciation 2000
54000 Balance as on 31st December2005 30000
Funds from Operations 24000
ffs
sharma
Adjusted Profit and Loss Account
Particulars Amt(Rs) Particulars Amt(Rs)
To transfer to G Reserve 5000To Goodwill written off 5000To Preliminary Exp WO 2000To Prov For Deprec 2000To Balance c/d 40000
54000
By Balance b/d 30000(Op Balance)By FFO 24000
54000
ffs
sharma
Special Considerations for Calculating FFO
1 Significant transactions but involving NC Accounts
Issue of shares/deb against purchase of Assets Issues of shares by redeeming/converting debentures Issue of Bonus shares using capital reserve Discharging liability by transferring an assets
These exchange transactions be shown in FFS
2 Provision for Tax As a current Liability- SWC
As a non-current Liability- not shown in SWC Op Balance- provided last year is shown application Cl Balance -considered non-operating for current year added back to Profit
ffs
sharma
Special Considerations for Calculating FFO
3 Interim Dividend and Proposed Dividend
though current liability but not treated as CL in FFS
Both are considered application of funds Both are adjusted in FFO added back - if provided after appropriation
4 Hidden information about Fixed Assets
Assets purchased (uses of funds) Assets Sold ( Sources) Depreciation (FFO) Profit/loss on sale (FFO)
ffs
sharma
Schedule of Changes in Working CapitalSchedule of Changes in Working Capital
ffs
sharma
Schedule of Changes in Working Capital
Op Bal Cl Bal +In WC _ In WC
1 Current Assets
Cash ---- ---- Debtors Stock Mkt Securities Any Other
2 Current Liabilities Creditors Bills Payable Accrued Expenses Bank Overdraft Any Other Total Total Total Total
Net Increase or decrease in WC XX
ffs
sharma
Schedule of Changes in Working Capital
Few Observations
+ in CA during the year results in increase in WC
- in CA during the year results in decrease in WC
+ in CL during the year results in decrease in WC
- In CL during the year results in increase in WC
ffs
sharma
Forms of Funds Flow Statement
Statement of Changes in Working Capital for the year ended March 31,200x
a) Sources and use of working capital
Sources
Funds from operations 1,20,000 Sale of Machine 30,000 Issuance of debenture 1,00,000 Issuance of equity shares 1,00,000 Funds Provided 3,50,000Uses Purchase of Long term investments 80,000 Payment of long term loans 90,000 Payment of Cash Dividend 60,000 Increase in Working Capital 1,20,000 Funds Applied 3,50,000
ffs
sharma
Forms of Funds Flow Statement
Statement of Changes in Working Capital for the year ended March 31,200x
a) Sources and use of working capital
Sources
Funds from operations 1,20,000 Sale of Machine 30,000 Issuance of debenture 1,00,000 Issuance of equity shares 1,00,000 Funds Provided 3,50,000Uses Purchase of LT investments 80,000 Payment of LT loans 90,000 Payment of Dividend 60,000 Increase in Working Capital 1,20,000 Funds Applied 3,50,000
AnotherWay
ffs
sharma
b) Schedule of changes in working Capital31 march2005Rs
31 march2006Rs
+Rs
-Rs
Current Assets Cash 80000 125000 45000 Debtors 50000 45000 5000 Inventory 115000 165000 50000
Total 245000 335000 95000 5000Current Liabilities Bills Payable 20000 8000 12000 Creditors 45000 47000 2000 Other C Liab 25000 5000 20000
Total 90000 60000 32000 2000
Working Capital 155000 225000 127000 7000Increase in Working Capital 120000 Total 127000 127000
ffs
sharma
Question
The Comparative Balance Sheet as on December 31,2005and 2006 and Profit and loss for the same periods for Acmecompany are given. The additional information is also given
1 Plant costing Rs 50000 (depreciation 20000) was sold
2 Debenture of Rs 30000 converted to share capital at par
3 declared cash dividend of Rs 40000 and bonus shares of Rs 20000
4 Issued 5000 additional share at par value of Rs 10 per share, at a premium of Rs 1 per share
ffs
sharma
ACME Company Comparative Balance Sheetsfor the year ended 31 December,2005 & 2006
2006 2005 Change
(Rs)
Current Assets
Cash 70000 50000 + 20000Debtors 40000 45000 + 5000 Inventory 125000 90000 + 35000 Total CA 235000 185000 + 50000
Land & Building 150000 100000 + 50000Plant & Machinery 220000 200000 + 20000Less Acc. Dep. (82000) (80000) - 2000Net F Assets 288000 220000 + 68000
Total Assets 523000 405000 + 118000
Fixed Assets
ffs
sharma
ACME Company Comparative Balance Sheetsfor the year ended 31 December,2005 & 2006
2006 2005 Change
(Rs)
Current LiabilitiesCreditors 25000 30000 - 5000 Salaries Payable 15000 10000 + 5000Prov. For Tax 50000 60000 - 10000Prov for Dividend 40000 40000 ---- Total CL 130000 140000 - 10000
Institutional Loan 23000 15000 + 8000Debentures 120000 150000 - 30000 Total LTL 143000 165000 - 22000 Total Liabilities 273000 305000 - 32000
Share Capital 175000 75000 + 100000Share Premium 12500 7500 + 5000Reserves & Surplus 62500 17500 + 45000 Net Worth 250000 100000 + 150000Total Funds 523000 405000 + 118000
Long Term Liabilities
Share Holders’ Equity
ffs
sharma
ACME Company
Profit & Loss Accountfor the year ended December 31 2006 (Rs)
SALES 500000 Less COGS 210000 290000 Less Operating Expenses Office & Administration 45000 Selling & Dist 25000 Interest 12000 Depreciation 22000 104000
Operation Profit 186000 Add gain on sale of plant 6000 Profit before Tax 192000 Less Income Tax 87000 Net Profit 105000
ffs
sharma
Prepare
Funds Flow Statement Schedule of changes in working capital
ffs
sharma
Workings
1 Funds from Operations
Net Profit Rs 105,000 Add Depreciation 22,000 127,000
Less gain on sale of plant 6,000
Funds from operations 121,000
2 Sources of Funds
A) Sale of Plant Plant Cost Rs 50,000 Depreciation 20,000 30,000 Gain 6,000 Sale 36,000
B Increase in Loan Op Balance 15,000 Cl Balance 23,000 Difference 8,000
ffs
sharma
Workings
C) ISSUE OF SHARES Issue of 5000 Share @10 50000 Share Premium 5000
Application Of Funds
1 Purchase of Land & Building Rs 50,000
2 Purchase of Plant Plant at the end of Last year 2,00,000 Sale of Plant 50,000 1,50,000 Plant at the end of this year 2,20,000 New Purchases 70,000
ffs
sharma
Workings
3 Conversion of Debentures
Converted Rs 30000 debentures to equity shares both non current accounts
4 Payment Of Dividend
Paid Cash dividend of Rs 40000 -use of WC
Issued Bonus share of Rs 20000- Non Current
ffs
sharma
ACME Company
Statement of Funds Flowfor the year ended December 31 2006 (Rs)
Sources Funds from operation 121000 Sale of Plant 36000 Institutional Loan 8000 Issue of Ordinary Shares 55000
Funds Provided 220000
Uses Purchase of Land & Building 50000 Purchase of Plant & Machinery 70000 Payment of Cash Dividend 40000 Funds Applied 160000
Increase in Working Capital 60000
ffs
sharma
ACME Company
Schedule of Change in Working Capital
2006 2005 + -
(Rs)
Current Assets
Cash 70000 50000 + 20000Debtors 40000 45000 - 5000 Inventory 125000 90000 + 35000 Total (A) 235000 185000 + 55000 - 5000
Creditors 25000 30000 + 5000 Salaries Payable 15000 10000 - 5000Prov. For Tax 50000 60000 + 10000Prov for Dividend 40000 40000 ---- Total (B) 130000 140000 + 15000 - 5000W Capital (A-B) 105000 45000 +70000 - 10000
Increase in W Capital (C) 60000
Total 70000 70000
Current Liabilities
ffs
sharma
ACME Company
Statement of Funds Flow (Total Financial Resources Basis)
for the year ended December 31 2006 (Rs)
Sources Working Capital from operation 121000 Sale of Plant 36000 Institutional Loan 8000 Issuance of Ordinary Shares 55000 F Resources Not Affecting WC Issue Of Shares to convert Deb 30000 Issue of Shares as bonus shares 20000 Funds Provided 220000 Uses Purchase of Land & Building 50000 Purchase of Plant & Machinery 70000 Payment of Cash Dividend 40000 Fin. Resources not Affecting WC Payment of Debenture 30000 Payment as Bonus Share 20000
Funds Applied 160000 Increase in Working Capital 60000
ffs
sharma
QUESTION
ffs
sharma
Comparative Balance Sheet of a Car Painting Workshop
Liabilities 2006 2005 Assets 2006 2005
Share Capital 400000 360000 Fixed Assets 520000 480000
General Reserve 60000 110000 less Depreciation 140000 108000
Profit and Loss A/c 53450 20450 380000 372000
Sundry Creditors 175000 183650 Investments 50000 100000
Proposed Dividend 15000 28800 Debtors 167800 118300
Prov. For Tax 32000 - Stock 90500 55600 Bank 47500 49800
Preliminary Exp - 7200
735800 702900 735800 702900
ffs
sharma
Additional Information
1 The NP for the year 2005-06 was Rs 58000(after providing Depreciation of Rs 40000,writing Off Rs 7200 and making Provision for tax of Rs 32000
2 Sold old Machinery costing Rs 9000 for Rs 3000 havingAccumulated depreciation of Rs 8000
3 Paid interim dividend of Rs 10000 and directors declared final dividend of Rs 15000
Prepare SCWC and FF Statement
ffs
sharma
Workings
1 Profit from Machinery
Sale proceeds of Machinery 3000 Cost of Machinery 9000 Less Accm Depreciation 8000 1000
Profit on Sale 2000
2 Funds from Operations Net Profit Rs 58000 Add Depreciation 40000 Prelim Exp 7200 Prov For Tax 32000 79200 137200 Less Profit On sale of Mach 2000
Funds from Operations 135200
ffs
sharma
Workings
3 Fixed Assets Purchased
Balance on 31,3.2006 Rs 520000
Balance on 31.3.2005 480000Less Cost of Machine sold 9000 471000 49000
4 Provision for Tax is excluded from Current Liabilities
5 The Payment of Interim and final dividend are treated as application of funds
ffs
sharma
Schedule of Change in Working Capital
As on 31,3 2005 31.3.2006 + in WC -IN WC
Current Assets
Bank 49800 47500 - 2300Debtors 118300 167800 49500 -Stock 55600 90500 34900 -
Current Liabilities
Creditors 183650 175350 8300
Total 92700 2300
Net Increase in Working Capital 90400
ffs
sharma
Funds Flow Statement
Sources Amt (Rs) Uses Amt (Rs)
Funds from Oper 135200 Purchase of Assets 49000
Issue of Shares 40000 Payment of Dividend
Sale of Assets 3000 Interim 10000
Final 28800
Increase in WC 90400
178200 178200
ffs
sharma
thanks
top related