| Accountancy NCERT Notes, Solutions and Extra Q & A (Class 11th & 12th) | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11th | 12th | ||||||||||||||||||
| Class 12th Chapters | ||
|---|---|---|
| Accountancy - Not-for-Profit Organisation | ||
| 1. Accounting For Not-For-Profit Organisation | 2. Accounting For Partnership : Basic Concepts | 3. Reconstitution Of A Partnership Firm – Admission Of A Partner |
| 4. Reconstitution Of A Partnership Firm – Retirement/Death Of A Partner | 5. Dissolution Of Partnership Firm | |
| Accountancy - Company Accounts and Analysis of Financial Statements | ||
| 1. Accounting For Share Capital | 2. Issue And Redemption Of Debentures | 3. Financial Statements Of A Company |
| 4. Analysis Of Financial Statements | 5. Accounting Ratios | 6. Cash Flow Statement |
Chapter 6 Cash Flow Statement Concepts, Solutions and Extra Q & A
This chapter focuses on the Cash Flow Statement (CFS), a mandatory financial report under the Companies Act and AS-3, which details the inflow and outflow of cash and cash equivalents over a period. Its primary objective is to provide crucial insights into a company's ability to generate and utilize cash, helping users assess its liquidity, solvency, and financial flexibility. Unlike the accrual-based Statement of P&L, the CFS offers a clear picture of cash-generating efficiency from a company's core business as well as its financing and investment decisions.
The statement classifies all cash flows into three distinct categories: Operating Activities (the principal revenue-producing activities), Investing Activities (acquisition and disposal of long-term assets), and Financing Activities (transactions with owners and lenders). The chapter primarily explains the 'indirect method' for calculating cash from operations, which involves starting with Net Profit before Tax and making critical adjustments. These include adding back non-cash expenses like depreciation, removing the effects of investing and financing items (like gain/loss on asset sale), and accounting for changes in working capital to reconcile accrual-based profit with actual cash generated.
Meaning and Objectives of Cash Flow Statement
While the Balance Sheet provides a snapshot of a company's financial position at a specific date and the Statement of Profit and Loss summarizes its performance over a period, these two statements, being based on the accrual principle, do not fully explain the movement of cash within a business. To fill this gap, a third crucial financial statement, the Cash Flow Statement, is prepared. It provides a detailed summary of the inflows (receipts) and outflows (payments) of cash and cash equivalents of an enterprise during a specific accounting period.
In India, the preparation of a Cash Flow Statement is a mandatory requirement for specified companies under the Companies Act, 2013 [Section 2(40)]. It must be prepared in accordance with the guidelines laid out in Accounting Standard-3 (AS-3). This statement is a powerful analytical tool for users of financial information as it helps them to understand how a company generates and uses its cash, which is critical for assessing the company's liquidity, solvency, and overall financial flexibility.
Objectives of Cash Flow Statement
The primary objective of a cash flow statement is to provide useful, transparent information about the historical changes in a company's cash and cash equivalents by classifying all cash flows into three main categories: operating, investing, and financing activities. This structured presentation helps in achieving the following specific objectives:
To assess the ability to generate cash and cash equivalents: The statement clearly shows where the company's cash came from and how it was spent. This helps users to evaluate the company's ability to generate positive cash flows from its core business operations, which is a key indicator of its financial health and sustainability.
To understand the need to utilise cash flows: By detailing the cash used in investing activities (like purchasing assets) and financing activities (like repaying loans or paying dividends), the statement helps users understand the company's funding requirements and its capital expenditure strategies.
To evaluate the timing and certainty of cash generation: For investors and creditors, making economic decisions requires an evaluation of a company's ability to generate cash and the timing and certainty of that generation. The Cash Flow Statement provides historical data that serves as a basis for these crucial future-oriented assessments.
Benefits of Cash Flow Statement
The Cash Flow Statement provides several significant benefits that complement the information provided by the Balance Sheet and the Statement of Profit and Loss, offering a more complete and dynamic view of a company's financial health.
Key Benefits
Evaluating Financial Structure, Liquidity, and Solvency: When used alongside the other financial statements, the Cash Flow Statement allows users to evaluate changes in a company's net assets, its overall financial structure, and its ability to adapt to changing circumstances by managing the amounts and timing of its cash flows. For example, it helps to answer questions like: How did the company finance its asset expansion? Was it through internal cash from operations or by taking on new debt?
Assessing Cash Generation Ability: The statement provides a direct and clear insight into a company's ability to generate cash from its core operations. A company can be profitable on paper (as per the Statement of P&L) but still face a severe cash crunch. The cash flow from operations is a key indicator of its real financial health. This information enables users to develop models to assess and compare the present value of the future cash flows of different enterprises.
Enhancing Comparability of Operating Performance: The Cash Flow Statement improves the comparability of operating performance reports between different companies because it eliminates the distorting effects that arise from using different accounting treatments for the same transactions (e.g., different depreciation methods or inventory valuation policies). Cash flow is a more objective measure than profit, which is susceptible to various accounting judgments and estimates.
Aiding Financial Planning and Cash Management: The statement is a vital tool for management in checking the accuracy of past cash flow forecasts and in planning for future cash needs. It helps in balancing cash inflows and outflows, managing temporary cash surpluses or deficits effectively, and making informed decisions about investments, borrowing, and dividend payments.
Cash, Cash Equivalents, and Cash Flows
Understanding the precise definitions of the core components of a Cash Flow Statement is essential for its correct preparation and interpretation.
Cash and Cash Equivalents
As per AS-3, the statement is designed to explain the change in the total balance of 'Cash and Cash Equivalents' from the beginning to the end of a period.
Cash: This is the most liquid asset and comprises cash on hand (physical currency and coins) and demand deposits with banks. Demand deposits are balances held in bank accounts (like current accounts) that can be withdrawn at any time without prior notice.
Cash Equivalents: These are defined as short-term, highly liquid investments that meet two specific criteria:
- They must be readily convertible into a known amount of cash.
- They must be subject to an insignificant risk of changes in their value.
Cash Flows
'Cash Flows' refers to the actual movement of cash and cash equivalents into (inflow) and out of (outflow) the enterprise. The statement is concerned only with transactions that result in a change in the total balance of cash and cash equivalents.
Cash Inflow: Any transaction that leads to an increase in the total balance of cash and cash equivalents (e.g., cash received from the sale of goods or from the issue of shares).
Cash Outflow: Any transaction that leads to a decrease in the total balance of cash and cash equivalents (e.g., cash paid to purchase machinery or to pay salaries).
It is important to distinguish cash flows from non-cash transactions and from movements that are part of cash management. Transactions between items that are themselves part of cash and cash equivalents are not considered cash flows. For example, depositing ₹ 10,000 cash from hand into the company's bank account, or withdrawing cash from the bank for office use, does not change the total balance of cash and cash equivalents. Similarly, investing surplus cash into a highly liquid marketable security (a cash equivalent) is simply a part of managing the cash portfolio and does not represent an operating, investing, or financing activity. These internal movements are therefore excluded from the Cash Flow Statement.
Classification of Activities in the Cash Flow Statement
As per Accounting Standard-3 (AS-3), to provide a clear and structured view of a company's cash movements, all cash inflows and outflows during a period must be classified into one of three distinct categories. This classification is crucial as it helps users to assess the impact of these different types of activities on the company's financial position and its overall cash balance. The three categories are Operating, Investing, and Financing Activities.
1. Cash from Operating Activities
Operating activities are the principal revenue-producing activities of the enterprise. Essentially, they are the cash flows generated from the main, day-to-day activities related to the company's core business operations that are not investing or financing activities. The amount of cash flow from operations is a key indicator of a company's internal financial strength, showing the extent to which it can generate sufficient cash from its primary business to maintain operating capability, repay loans, pay dividends, and make new investments without relying on external financing.
Common Cash Inflows from Operating Activities:
- Cash receipts from the sale of goods and rendering of services to customers.
- Cash receipts from royalties, fees, commissions, and other forms of revenue that are central to the business.
Common Cash Outflows from Operating Activities:
- Cash payments to suppliers for goods and services (e.g., raw materials, inventory).
- Cash payments to and on behalf of employees (e.g., salaries, wages).
- Cash payments for other operating expenses (e.g., rent, utilities, insurance premiums).
- Cash payments of income taxes (unless they can be specifically identified with financing and investing activities).
Note: For a financial enterprise like a bank, activities such as making loans and accepting deposits, as well as receiving and paying interest, are considered operating activities because they are its main business.
2. Cash from Investing Activities
Investing activities are those related to the acquisition and disposal of long-term assets and other investments that are not included in cash equivalents. These activities reflect the company's strategy for long-term growth and represent the extent to which expenditures have been made for resources that are intended to generate future income and cash flows.
Common Cash Inflows from Investing Activities:
- Cash receipts from the sale of fixed assets (tangible and intangible), such as machinery, buildings, or patents.
- Cash receipts from the sale of shares, warrants, or debt instruments of other companies (when held as long-term investments).
- Cash received from the repayment of loans and advances previously made to third parties.
- Interest and dividends received on investments held in other companies.
Common Cash Outflows from Investing Activities:
- Cash payments to acquire fixed assets (tangible and intangible).
- Cash payments to acquire shares, warrants, or debt instruments of other companies as investments.
- Cash advances and loans made to third parties.
3. Cash from Financing Activities
Financing activities are activities that result in changes in the size and composition of the owners’ capital and borrowings of the enterprise. These activities show how the company raises funds from owners and lenders to finance its operations and investments, and how it returns funds to them.
Common Cash Inflows from Financing Activities:
- Cash proceeds from the issue of shares (equity or preference) to owners.
- Cash proceeds from the issue of debentures, bonds, notes, and other long-term or short-term borrowings.
Common Cash Outflows from Financing Activities:
- Cash repayments of amounts borrowed (e.g., redemption of debentures, repayment of loans).
- Buy-back of equity shares from the open market.
- Interest paid on borrowings (as it is the cost of obtaining finance).
- Dividends paid to shareholders (as it is the return on owners' capital).
A separate disclosure of financing activities is important because it is useful for predicting future claims on the company's cash flows by its providers of funds (both owners and lenders).
Treatment of Some Peculiar Items
While preparing a Cash Flow Statement, certain items require special attention because their classification is not always straightforward or their nature is unique. AS-3 provides specific guidance on how to treat these peculiar items to ensure consistency and clarity in reporting.
1. Extraordinary Items
Extraordinary items are transactions and events that are clearly distinct from the ordinary activities of the business and are not expected to recur frequently or regularly. Examples include losses from natural disasters like earthquakes or floods, or proceeds from an insurance claim related to such an event.
Treatment: Cash flows associated with extraordinary items should be classified and disclosed separately under the appropriate activity heading—operating, investing, or financing.
Rationale: This separate disclosure is crucial as it enables users to understand the nature and effect of these non-recurring events on the company's cash flows and to distinguish them from the normal, recurring cash flows.
2. Interest and Dividend
The classification of interest and dividends depends on the nature of the enterprise.
For a Financial Enterprise (e.g., a Bank or an NBFC)
For a financial enterprise, whose main business is lending, borrowing, and investing, these items are part of their core operations.
Interest Paid: Classified as an Operating Activity outflow.
Interest Received: Classified as an Operating Activity inflow.
Dividend Received: Classified as an Operating Activity inflow.
Dividend Paid: Classified as a Financing Activity outflow (as it is a return to providers of capital).
For a Non-Financial Enterprise (e.g., a Manufacturing or Trading Company)
For these companies, interest and dividends are related to their financing and investment decisions, not their main operations.
Interest Paid: Classified as a Financing Activity outflow (as it is the cost of raising debt).
Dividend Paid: Classified as a Financing Activity outflow (as it is a return to owners).
Interest Received: Classified as an Investing Activity inflow (as it is a return on investments like loans given or debentures held).
Dividend Received: Classified as an Investing Activity inflow (as it is a return on investments in the shares of other companies).
3. Taxes on Income and Gains
AS-3 requires that cash flows arising from taxes on income should be separately disclosed.
General Rule: Tax payments are typically classified as cash flows from Operating Activities because they arise from the profits of the main business operations.
Exception: If a tax payment can be specifically and practicably identified with a financing or an investing activity, it should be classified under that respective category. For example:
- Dividend Distribution Tax paid on dividends is a financing activity and should be shown as an outflow under Financing Activities.
- Capital Gains Tax paid on the profit from the sale of a fixed asset should be classified as an outflow under Investing Activities.
Tax Refunds: A refund of income tax is treated as a cash inflow from Operating Activities.
4. Non-cash Transactions
The Cash Flow Statement is concerned only with transactions that involve the inflow or outflow of cash and cash equivalents. Therefore, as per AS-3, significant investing and financing transactions that do not require the use of cash or cash equivalents should be excluded from the Cash Flow Statement.
However, because these transactions are important and affect the capital and asset structure of the company, they must be disclosed elsewhere in the financial statements (usually in the Notes to Accounts) to provide all relevant information.
Common examples of non-cash transactions include:
Acquisition of assets by issuing shares or debentures (e.g., purchasing machinery in exchange for company shares).
Conversion of debentures into equity shares.
Acquisition of an enterprise by means of an issue of shares.
Ascertaining Cash Flow from Operating Activities (Indirect Method)
As per AS-3, cash flow from operating activities can be ascertained by either the direct method or the indirect method. The indirect method is the most widely used approach in practice. It does not report the gross cash receipts and payments. Instead, it starts with the Net Profit before Tax and Extraordinary Items as per the Statement of Profit and Loss and adjusts this figure for the effects of non-cash transactions and changes in working capital to arrive at the net cash flow from operating activities.
Logic and Steps of the Indirect Method
The logic behind the indirect method is to reconcile the accrual-based net profit with the cash-based flow from operations. The Statement of P&L includes many items that do not involve an actual inflow or outflow of cash in the current period. The indirect method systematically reverses the impact of these items. The process involves three main steps:
Step 1: Start with Net Profit before Tax and Extraordinary Items
The starting point is the net profit figure before tax is deducted. This is because income tax paid is a separate cash outflow that is adjusted at the end of the operating activities section. The transfer to reserves is an appropriation of profit and must be added back to the net profit after tax to arrive at the profit before appropriations, which is then adjusted for tax.
Derivation: Net Profit After Tax + Transfer to Reserves + Provision for Tax made during the year = Net Profit Before Tax.
Step 2: Adjust for Non-Cash and Non-Operating Items
The net profit figure is adjusted for items that were included in its calculation but either did not affect cash, or that rightfully belong to investing or financing activities.
Add back Non-Cash Expenses: These are expenses that were debited to the Statement of P&L (reducing the profit) but did not involve an actual outflow of cash. To reverse their effect, they are added back. Examples include:
- Depreciation and Amortisation (e.g., goodwill, patents written off).
- Provisions (like provision for doubtful debts).
Add back Non-Operating Expenses: These are expenses related to investing or financing activities that were debited to the Statement of P&L. They are added back here because their actual cash impact will be shown under the investing or financing activities section. Examples include:
- Interest paid on debentures and loans (a financing activity).
- Loss on the sale of fixed assets/investments (an investing activity).
Subtract Non-Operating Incomes: These are incomes that were credited to the Statement of P&L (increasing the profit) but relate to investing or financing activities. They are subtracted to remove their effect from the operating profit. Examples include:
- Interest received on loans given or investments held (an investing activity).
- Dividend received on shares held as investments (an investing activity).
- Profit on the sale of fixed assets/investments (an investing activity).
After these adjustments, the resulting figure is the Operating Profit before Working Capital Changes.
Step 3: Adjust for Changes in Working Capital Items
The final step is to adjust for changes in current assets and current liabilities (excluding cash, cash equivalents, and bank overdrafts) between the beginning and end of the period. This step converts the accrual-based operating profit to a cash basis.
| Change in Working Capital Item | Treatment | Rationale |
|---|---|---|
| Increase in a Current Asset (e.g., Inventory, Receivables) | Subtract (-) | Cash is blocked or used up (e.g., cash used to buy more inventory or cash not yet collected from customers). |
| Decrease in a Current Asset | Add (+) | Cash is released or generated (e.g., cash received from selling inventory or collecting from customers). |
| Increase in a Current Liability (e.g., Payables, Outstanding Expenses) | Add (+) | Cash is saved (e.g., goods bought on credit have not yet been paid for, saving cash). |
| Decrease in a Current Liability | Subtract (-) | Cash is used up to pay off the liability. |
After these adjustments, we get Cash Generated from Operations. From this, Income Tax Paid (net of any refund received) is deducted to arrive at the final Net Cash from (or used in) Operating Activities.
Illustration 1. Charles Ltd. made a profit of $\text{₹} \ 1,00,000$ after charging depreciation of $\text{₹} \ 20,000$ on assets and a transfer to general reserve of $\text{₹} \ 30,000$. The goodwill amortised was $\text{₹} \ 7,000$ and the gain on sale of machinery was $\text{₹} \ 3,000$. Changes in working capital were: trade receivables increased by $\text{₹} \ 3,000$; trade payables increased by $\text{₹} \ 6,000$; prepaid expenses increased by $\text{₹} \ 200$; and outstanding expenses decreased by $\text{₹} \ 2,000$. Ascertain cash flow from operating activities.
Answer:
Calculation of Cash Flow from Operating Activities
| Particulars | Details ($\text{₹} \ $) | Amount ($\text{₹} \ $) |
|---|---|---|
| Net Profit before Tax and Extraordinary Items (Note 1) | 1,30,000 | |
| Adjustments for Non-cash and Non-operating Items: | ||
| Add: Depreciation | 20,000 | |
| Add: Goodwill Amortised | 7,000 | |
| Less: Gain on Sale of Machinery (Investing Activity) | (3,000) | 24,000 |
| Operating Profit before Working Capital Changes | 1,54,000 | |
| Adjustments for Working Capital Changes: | ||
| Less: Increase in Trade Receivables | (3,000) | |
| Add: Increase in Trade Payables | 6,000 | |
| Less: Increase in Prepaid Expenses | (200) | |
| Less: Decrease in Outstanding Expenses | (2,000) | 800 |
| Net Cash from Operating Activities | 1,54,800 | |
Note 1: Calculation of Net Profit before Tax and Appropriations
The given profit of $\text{₹} \ 1,00,000$ is the final profit after all charges and appropriations (like transfer to reserve). The starting point for the cash flow statement is the profit before such appropriations.
$ \text{Net Profit before Tax and Appropriations} = \text{Profit after all charges and appropriations} + \text{Transfer to General Reserve} $
$ = \text{₹} \ 1,00,000 + \text{₹} \ 30,000 = \text{₹} \ 1,30,000 $
Illustration 2. From the following data, calculate the cash flow from operating activities:
- Profit and Loss Account balance on April 1, 2020: $\text{₹} \ 50,000$.
- Profit and Loss Account balance on March 31, 2021: $\text{₹} \ 80,000$.
- Depreciation on Fixed Assets: $\text{₹} \ 15,000$.
- Provision for Taxation made during the year: $\text{₹} \ 20,000$.
- Trade Receivables on March 31, 2021 were $\text{₹} \ 45,000$ (previous year: $\text{₹} \ 30,000$).
- Trade Payables on March 31, 2021 were $\text{₹} \ 25,000$ (previous year: $\text{₹} \ 35,000$).
- Income Tax paid during the year: $\text{₹} \ 18,000$.
Answer:
Calculation of Cash Flow from Operating Activities
| Particulars | Details ($\text{₹} \ $) | Amount ($\text{₹} \ $) |
|---|---|---|
| Net Profit before Tax and Extraordinary Items (Note 1) | 50,000 | |
| Adjustments for Non-cash and Non-operating Items: | ||
| Add: Depreciation | 15,000 | 15,000 |
| Operating Profit before Working Capital Changes | 65,000 | |
| Adjustments for Working Capital Changes: | ||
| Less: Increase in Trade Receivables (45,000 - 30,000) | (15,000) | |
| Less: Decrease in Trade Payables (35,000 - 25,000) | (10,000) | (25,000) |
| Cash Generated from Operations | 40,000 | |
| Less: Income Tax Paid | (18,000) | |
| Net Cash from Operating Activities | 22,000 | |
Note 1: Calculation of Net Profit before Tax
$ \text{Net Profit for the year} = \text{Closing P&L Balance} - \text{Opening P&L Balance} $
$ = \text{₹} \ 80,000 - \text{₹} \ 50,000 = \text{₹} \ 30,000 $ (This is Profit After Tax)
$ \text{Net Profit before Tax} = \text{Net Profit for the year} + \text{Provision for Taxation made} $
$ = \text{₹} \ 30,000 + \text{₹} \ 20,000 = \text{₹} \ 50,000 $
Ascertainment of Cash Flow from Investing and Financing Activities
Unlike operating activities, for which there are two distinct methods (direct and indirect), the ascertainment of cash flows from investing and financing activities is more straightforward. The net cash flow from these activities is determined by identifying and aggregating the individual gross cash receipts (inflows) and gross cash payments (outflows) for each category.
The primary sources of information for these calculations are the company's comparative Balance Sheets, the Statement of Profit and Loss, and any additional information provided (e.g., in the notes to accounts or adjustments).
Ascertaining Cash Flow from Investing Activities
Investing activities relate to the acquisition and disposal of long-term assets and other investments. To find the cash flow, we need to analyze the changes in non-current assets like Property, Plant and Equipment (Tangible Assets), Intangible Assets, and Non-current Investments.
Methodology: Using Ledger Accounts
Simply looking at the net change in an asset's value between two balance sheet dates is often insufficient, especially when there has been a purchase, sale, and depreciation during the year. The most reliable method is to prepare a ledger account for the specific asset (e.g., Machinery Account) and its related Accumulated Depreciation Account, if any.
By posting the opening and closing balances and the information given in adjustments (like sale, profit/loss, depreciation), the missing figure—usually the 'Purchase of Asset' (a cash outflow) or the 'Sale Proceeds' (a cash inflow)—can be found as the balancing figure.
Illustration 1. Welprint Ltd. has given you the following information:
| April 01, 2020 ($\text{₹} \ $) | March 31, 2021 ($\text{₹} \ $) | |
|---|---|---|
| Machinery | 50,000 | 60,000 |
| Accumulated Depreciation | 25,000 | 15,000 |
During the year, a machine costing $\text{₹} \ 25,000$ with Accumulated Depreciation of $\text{₹} \ 15,000$ was sold for $\text{₹} \ 13,000$. Calculate cash flow from Investing Activities.
Answer:
Cash Flows from Investing Activities
| Particulars | Amount ($\text{₹} \ $) |
|---|---|
| Proceeds from Sale of Machinery | 13,000 |
| Purchase of Machinery (Balancing Figure from W.N. 1) | (35,000) |
| Net Cash used in Investing Activities | (22,000) |
Working Notes:
1. Machinery Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Balance b/d | 50,000 | By Accumulated Depreciation A/c | 15,000 | ||||
| To Statement of P&L (Profit*) | 3,000 | By Bank A/c (Sale) | 13,000 | ||||
| To Bank A/c (Purchase - Bal. Fig.) | 35,000 | By Balance c/d | 60,000 | ||||
| Total | 88,000 | Total | 88,000 |
*Profit on Sale = Sale Proceeds - Book Value = $\text{₹} \ 13,000 - (\text{₹} \ 25,000 - \text{₹} \ 15,000) = \text{₹} \ 3,000$.
2. Accumulated Depreciation Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Machinery A/c (on machine sold) | 15,000 | By Balance b/d | 25,000 | ||||
| To Balance c/d | 15,000 | By Statement of P&L (Depreciation for the year - Bal. Fig.) | 5,000 | ||||
| Total | 30,000 | Total | 30,000 |
Ascertaining Cash Flow from Financing Activities
Financing activities relate to changes in owners' capital and borrowings. To find the cash flow, we need to analyze the changes in items like Share Capital, Long-term Borrowings (Debentures, Loans), and also consider related payments like interest and dividends.
Methodology: Using Ledger Accounts
Similar to investing activities, preparing a ledger account for the specific liability or equity item (e.g., Long-term Loan Account, Share Capital Account) is the best way to determine the cash inflows and outflows. By posting the opening and closing balances and incorporating any additional information, the balancing figure will reveal the cash transaction during the year (e.g., 'Proceeds from new loan' or 'Repayment of loan').
Illustration 2. From the following information, calculate cash flows from financing activities:
| April 1, 2020 ($\text{₹} \ $) | March 31, 2021 ($\text{₹} \ $) | |
|---|---|---|
| Long-term Loans | 2,00,000 | 2,50,000 |
| Equity Share Capital | 8,00,000 | 10,00,000 |
During the year, the company repaid a loan of $\text{₹} \ 1,00,000$. Interim dividend paid on equity shares was $\text{₹} \ 50,000$.
Answer:
Cash Flows from Financing Activities
| Particulars | Amount ($\text{₹} \ $) |
|---|---|
| Proceeds from Issue of Equity Shares (10,00,000 - 8,00,000) | 2,00,000 |
| Proceeds from new Long-term Borrowings (Bal. Fig. from W.N.) | 1,50,000 |
| Repayment of Long-term Borrowings | (1,00,000) |
| Payment of Interim Dividend | (50,000) |
| Net Cash from Financing Activities | 2,00,000 |
Working Notes:
1. Long-term Loan Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Bank A/c (Loan repaid) | 1,00,000 | By Balance b/d | 2,00,000 | ||||
| To Balance c/d | 2,50,000 | By Bank A/c (New loan raised - Bal. Fig.) | 1,50,000 | ||||
| Total | 3,50,000 | Total | 3,50,000 |
Preparation of Cash Flow Statement
The preparation of a Cash Flow Statement is a systematic process that involves analyzing the comparative Balance Sheets, the current year's Statement of Profit and Loss, and any additional information provided. The goal is to identify all transactions that resulted in an inflow or outflow of cash and cash equivalents and to classify them correctly into operating, investing, and financing activities.
The final statement must reconcile the opening and closing balances of Cash and Cash Equivalents as shown in the Balance Sheets. While the direct method can be used for operating activities, the indirect method is more common in practice and will be the focus here.
Systematic Steps for Preparation
A reliable method for preparing the Cash Flow Statement involves the following steps:
Step 1: Calculate Net Profit Before Tax and Extraordinary Items.
This is the starting point for the operating activities section (indirect method). It is found by adjusting the change in the 'Surplus' (Balance in Statement of Profit and Loss) for items like Provision for Tax, Dividends, and Transfer to Reserves.
Step 2: Prepare Ledger Accounts for Non-Current Items.
To find the hidden cash flows related to investing and financing activities, it is highly recommended to prepare ledger accounts for all non-current assets and non-current liabilities (and share capital). Key accounts include:
- Fixed Asset Account (e.g., Machinery A/c)
- Accumulated Depreciation Account
- Non-current Investment Account
- Share Capital Account
- Long-term Borrowings Account (e.g., Debentures A/c, Bank Loan A/c)
- Provision for Tax Account
By posting opening and closing balances and incorporating additional information, the balancing figures will reveal cash transactions like 'Purchase of Asset', 'Sale of Asset', 'Issue of Shares', 'Redemption of Debentures', and 'Tax Paid'.
Step 3: Calculate Net Cash Flow from Operating Activities.
Follow the indirect method: Start with the Net Profit calculated in Step 1, adjust for all non-cash and non-operating items (like depreciation, profit/loss on sale, interest expense), and then adjust for changes in working capital (current assets and current liabilities).
Step 4: Calculate Net Cash Flow from Investing Activities.
List all cash inflows and outflows identified from the analysis of non-current asset accounts. This includes the purchase and sale of tangible and intangible assets, and the purchase and sale of non-current investments. Also include interest and dividends received.
Step 5: Calculate Net Cash Flow from Financing Activities.
List all cash inflows and outflows identified from the analysis of shareholders' funds and non-current liability accounts. This includes the issue and redemption of shares and debentures, raising and repaying loans, and the payment of interest and dividends.
Step 6: Consolidate and Reconcile.
Sum the net cash flows from the three activities (Operating + Investing + Financing) to get the 'Net Increase/Decrease in Cash and Cash Equivalents'. Add the 'Opening Balance of Cash and Cash Equivalents' to this amount. The result must equal the 'Closing Balance of Cash and Cash Equivalents' as shown in the Balance Sheet. This final reconciliation confirms the accuracy of the statement.
Illustration 1. From the following information, prepare a Cash Flow Statement for Pioneer Ltd.
Balance Sheet of Pioneer Ltd. as at March 31, 2020 and 2021
| Particulars | Note No. | March 31, 2021 ($\text{₹} \ $) | March 31, 2020 ($\text{₹} \ $) |
|---|---|---|---|
| I. Equity and Liabilities | |||
| (1) Shareholders’ Funds | |||
| (a) Share Capital | 7,00,000 | 5,00,000 | |
| (b) Reserves and Surplus (Surplus) | 4,20,000 | 2,50,000 | |
| (2) Non-Current Liabilities | |||
| (a) 10% Bank Loan | 50,000 | 1,00,000 | |
| (3) Current Liabilities | |||
| (a) Trade Payables | 45,000 | 50,000 | |
| (b) Other Current Liabilities (Outstanding Rent) | 7,000 | 5,000 | |
| (c) Short-term Provisions (Provision for Taxation) | 50,000 | 30,000 | |
| Total | 12,72,000 | 9,35,000 | |
| II. Assets | |||
| (1) Non-Current Assets | |||
| (a) Property, Plant and Equipment (Tangible assets) | 5,00,000 | 5,00,000 | |
| (b) Intangible assets (Patents) | 95,000 | 1,00,000 | |
| (c) Non-current investments | 1,00,000 | - | |
| (2) Current Assets | |||
| (a) Inventories | 1,30,000 | 50,000 | |
| (b) Trade receivables | 1,20,000 | 80,000 | |
| (c) Cash and cash equivalents | 3,27,000 | 2,05,000 | |
| Total | 12,72,000 | 9,35,000 | |
Additional Information:
- During the year, equipment was purchased for $\text{₹} \ 80,000$.
- Loss on sale of equipment amounted to $\text{₹} \ 5,000$.
- Depreciation of $\text{₹} \ 15,000$ and $\text{₹} \ 30,000$ was charged on equipment and furniture respectively. (Total depreciation on Tangible Assets = $\text{₹} \ 45,000$).
- Loan of $\text{₹} \ 50,000$ was repaid.
- Proposed dividend for 2019-20 was $\text{₹} \ 50,000$, which was paid in 2020-21.
Answer:
Cash Flow Statement of Pioneer Ltd.
for the year ended March 31, 2021
| Particulars | Details ($\text{₹} \ $) | Amount ($\text{₹} \ $) |
|---|---|---|
| A. Cash Flows from Operating Activities | ||
| Net Profit before Taxation & Extraordinary Items (W.N. 1) | 2,70,000 | |
| Adjustments for Non-cash and Non-operating Items: | ||
| Add: Depreciation on Tangible Assets | 45,000 | |
| Add: Patents Written-off (Amortisation) | 5,000 | |
| Add: Loss on Sale of Equipment | 5,000 | |
| Add: Interest on Bank Loan (W.N. 4) | 10,000 | 65,000 |
| Operating Profit before Working Capital Changes | 3,35,000 | |
| Adjustments for Working Capital Changes: | ||
| Less: Increase in Inventories | (80,000) | |
| Less: Increase in Trade Receivables | (40,000) | |
| Less: Decrease in Trade Payables | (5,000) | |
| Add: Increase in Outstanding Rent | 2,000 | (1,23,000) |
| Cash Generated from Operations | 2,12,000 | |
| Less: Income Tax Paid (W.N. 3) | (30,000) | |
| Net Cash from Operating Activities | 1,82,000 | |
| B. Cash Flows from Investing Activities | ||
| Purchase of Equipment | (80,000) | |
| Purchase of Non-current Investments | (1,00,000) | |
| Proceeds from Sale of Equipment (W.N. 2) | 30,000 | |
| Net Cash used in Investing Activities | (1,50,000) | |
| C. Cash Flows from Financing Activities | ||
| Proceeds from Issue of Share Capital | 2,00,000 | |
| Repayment of Bank Loan | (50,000) | |
| Interest Paid on Bank Loan | (10,000) | |
| Dividend Paid | (50,000) | |
| Net Cash from Financing Activities | 90,000 | |
| Net Increase in Cash and Cash Equivalents (A+B+C) | 1,22,000 | |
| Add: Cash and Cash Equivalents at the beginning of the year | 2,05,000 | |
| Cash and Cash Equivalents at the end of the year | 3,27,000 |
Working Notes:
1. Net Profit Before Tax:
$ \text{Net Profit for the year (Change in Surplus)} = \text{₹} \ 4,20,000 - \text{₹} \ 2,50,000 = \text{₹} \ 1,70,000 $
$ \text{Net Profit Before Tax} = \text{Net Profit} + \text{Provision for Tax (Current Year)} + \text{Dividend Paid (Previous Year)} $
$ = \text{₹} \ 1,70,000 + \text{₹} \ 50,000 + \text{₹} \ 50,000 = \textbf{$\text{₹} \ 2,70,000$} $
2. Tangible Assets Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Balance b/d | 5,00,000 | By Depreciation A/c | 45,000 | ||||
| To Bank A/c (Purchase) | 80,000 | By Loss on Sale (P&L) | 5,000 | ||||
| By Bank A/c (Sale - Bal. Fig.) | 30,000 | ||||||
| By Balance c/d | 5,00,000 | ||||||
| Total | 5,80,000 | Total | 5,80,000 |
3. Provision for Tax Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Bank A/c (Tax Paid - Bal. Fig.) | 30,000 | By Balance b/d | 30,000 | ||||
| To Balance c/d | 50,000 | By Statement of P&L (Provision made) | 50,000 | ||||
| Total | 80,000 | Total | 80,000 |
4. Calculation of Interest on Bank Loan: Interest is calculated on the opening balance unless stated otherwise. 10% on the opening balance of $\text{₹} \ 1,00,000 = \textbf{$\text{₹} \ 10,000$}$.
NCERT Questions Solution
Test your Understanding – I
Question 1. Classify the following activities into operating activities, investing activities, financing activities, cash equivalents.
| S. No. | Activity | Classification |
|---|---|---|
| 1. | Purchase of machinery. | |
| 2. | Proceeds from issue of equity share capital. | |
| 3. | Cash revenue from operations. | |
| 4. | Proceeds from long-term borrowings. | |
| 5. | Proceeds from sale of old machinery. | |
| 6. | Cash receipt from trade receivables. | |
| 7. | Trading commission received. | |
| 8. | Purchase of non-current investment. | |
| 9. | Redemption of preference shares. | |
| 10. | Cash purchases. | |
| 11. | Proceeds from sale of non-current investment. | |
| 12. | Purchase of goodwill. | |
| 13. | Cash paid to supplier. | |
| 14. | Interim dividend paid on equity shares. | |
| 15. | Employee benefits expenses paid. | |
| 16. | Proceeds from sale of patents. | |
| 17. | Interest received on debentures held as investments. | |
| 18. | Interest paid on long-term borrowings. | |
| 19. | Office and administrative expenses paid. | |
| 20. | Manufacturing overheads paid. | |
| 21. | Dividend received on shares held as investment. | |
| 22. | Rent received on property held as investment. | |
| 23. | Selling and distribution expenses paid. | |
| 24. | Income tax paid. | |
| 25. | Dividend paid on preferences shares. | |
| 26. | Under-writing commission paid. | |
| 27. | Rent paid. | |
| 28. | Brokerage paid on purchase of non-current investment. | |
| 29. | Bank overdraft. | |
| 30. | Cash credit. | |
| 31. | Short-term deposit. | |
| 32. | Marketable securities. | |
| 33. | Refund of income-tax received. |
Answer:
| S. No. | Activity | Classification |
|---|---|---|
| 1. | Purchase of machinery. | Investing Activity (Outflow) |
| 2. | Proceeds from issue of equity share capital. | Financing Activity (Inflow) |
| 3. | Cash revenue from operations. | Operating Activity (Inflow) |
| 4. | Proceeds from long-term borrowings. | Financing Activity (Inflow) |
| 5. | Proceeds from sale of old machinery. | Investing Activity (Inflow) |
| 6. | Cash receipt from trade receivables. | Operating Activity (Inflow) |
| 7. | Trading commission received. | Operating Activity (Inflow) |
| 8. | Purchase of non-current investment. | Investing Activity (Outflow) |
| 9. | Redemption of preference shares. | Financing Activity (Outflow) |
| 10. | Cash purchases. | Operating Activity (Outflow) |
| 11. | Proceeds from sale of non-current investment. | Investing Activity (Inflow) |
| 12. | Purchase of goodwill. | Investing Activity (Outflow) |
| 13. | Cash paid to supplier. | Operating Activity (Outflow) |
| 14. | Interim dividend paid on equity shares. | Financing Activity (Outflow) |
| 15. | Employee benefits expenses paid. | Operating Activity (Outflow) |
| 16. | Proceeds from sale of patents. | Investing Activity (Inflow) |
| 17. | Interest received on debentures held as investments. | Investing Activity (Inflow) |
| 18. | Interest paid on long-term borrowings. | Financing Activity (Outflow) |
| 19. | Office and administrative expenses paid. | Operating Activity (Outflow) |
| 20. | Manufacturing overheads paid. | Operating Activity (Outflow) |
| 21. | Dividend received on shares held as investment. | Investing Activity (Inflow) |
| 22. | Rent received on property held as investment. | Investing Activity (Inflow) |
| 23. | Selling and distribution expenses paid. | Operating Activity (Outflow) |
| 24. | Income tax paid. | Operating Activity (Outflow) |
| 25. | Dividend paid on preferences shares. | Financing Activity (Outflow) |
| 26. | Under-writing commission paid. | Financing Activity (Outflow) |
| 27. | Rent paid. | Operating Activity (Outflow) |
| 28. | Brokerage paid on purchase of non-current investment. | Investing Activity (Outflow) |
| 29. | Bank overdraft. | Financing Activity |
| 30. | Cash credit. | Financing Activity |
| 31. | Short-term deposit. | Cash and Cash Equivalents |
| 32. | Marketable securities. | Cash and Cash Equivalents |
| 33. | Refund of income-tax received. | Operating Activity (Inflow) |
Test your Understanding – II
Question 1. Choose one of the two alternatives given below and fill in the blanks in the following statements:
(a) If the net profits earned during the year is Rs. 50,000 and the amount of debtors in the beginning and the end of the year is Rs. 10,000 and Rs. 20,000 respectively, then the cash from operating activities will be equal to Rs. ... (Rs. 40,000/Rs. 60,000)
(b) If the net profits made during the year are Rs. 50,000 and the bills receivables have decreased by Rs. 10,000 during the year then the cash flow from operating activities will be equal to Rs. ... (40,000/Rs. 60,000)
(c) Expenses paid in advance at the end of the year are ... the profit made during the year (added to/deducted from).
(d) An increase in accrued income during the particular year is ... the net profit (added to/deducted from).
(e) Goodwill amortised is ... the profit made during the year for calculating the cash flow from operating activities (added to/ deducted from).
(f) For calculating cash flow from operating activities, provision for doubtful debts is ... the profit made during the year (added to/ deducted from).
Answer:
(a) Rs. 40,000
Explanation: An increase in debtors ($\textsf{₹ } \ 20,000 - \textsf{₹ } \ 10,000 = \textsf{₹ } \ 10,000$) means that cash has been blocked in credit sales. Therefore, this increase is deducted from net profit to arrive at cash from operations ($\textsf{₹ } \ 50,000 - \textsf{₹ } \ 10,000 = \textsf{₹ } \ 40,000$).
(b) Rs. 60,000
Explanation: A decrease in bills receivable means that cash has been collected from customers. This represents a cash inflow and is therefore added to net profit ($\textsf{₹ } \ 50,000 + \textsf{₹ } \ 10,000 = \textsf{₹ } \ 60,000$).
(c) deducted from
Explanation: An increase in prepaid expenses is a use of cash (outflow) and is therefore deducted from net profit when calculating cash from operations.
(d) deducted from
Explanation: An increase in accrued income means that income has been earned and included in net profit, but the cash has not yet been received. To find the cash flow, this non-cash income must be deducted from net profit.
(e) added to
Explanation: Amortisation of goodwill is a non-cash expense that was deducted to arrive at net profit. To find the cash from operations, this non-cash expense must be added back to the net profit.
(f) added to
Explanation: Provision for doubtful debts is a non-cash expense charged to the profit and loss account. To calculate cash from operations, it must be added back to the net profit.
Question 2. While computing cash from operating activities, indicate whether the following items will be added or subtracted from the net profit- if not to be considered, write NC
| Items | Treatment |
|---|---|
| (a) Increase in the value of creditors | |
| (b) Increase in the value of patents | |
| (c) Decrease in prepaid expenses | |
| (d) Decrease in income received in advance | |
| (e) Decrease in value of inventory | |
| (f) Increase in share capital | |
| (g) Increase in the value of trade receivables | |
| (h) Increase in the amount of outstanding expenses | |
| (i) Conversion of debentures into shares | |
| (j) Decrease in the value of trade payables | |
| (k) Increase in the value of trade receivables | |
| (l) Decrease in the amount of accrued income. |
Answer:
| Items | Treatment |
|---|---|
| (a) Increase in the value of creditors | Added |
| (b) Increase in the value of patents | NC (Investing Activity) |
| (c) Decrease in prepaid expenses | Added |
| (d) Decrease in income received in advance | Subtracted |
| (e) Decrease in value of inventory | Added |
| (f) Increase in share capital | NC (Financing Activity) |
| (g) Increase in the value of trade receivables | Subtracted |
| (h) Increase in the amount of outstanding expenses | Added |
| (i) Conversion of debentures into shares | NC (Non-cash Transaction) |
| (j) Decrease in the value of trade payables | Subtracted |
| (k) Increase in the value of trade receivables | Subtracted |
| (l) Decrease in the amount of accrued income. | Added |
Do it yourself (Page No. 260)
Question 1. From the following particulars, calculate cash flows from investing activities:
| Purchased (Rs.) | Sold (Rs.) | |
|---|---|---|
| Plant | 4,40,000 | 50,000 |
| Investments | 1,80,000 | 1,00,000 |
| Goodwill | 2,00,000 | |
| Patents | 1,00,000 |
Interest received on debentures held as investment Rs. 60,000
Dividend received on shares held as investment Rs. 10,000
A plot of land had been purchased for investment purposes and was let out for commercial use and rent received Rs. 30,000.
Answer:
Investing activities include the purchase and sale of long-term assets and other investments not included in cash equivalents. The calculation of cash flow from these activities involves summing up the cash inflows and outflows from such transactions.
Calculation of Cash Flow from Investing Activities
| Particulars | Amount (₹) | Amount (₹) |
|---|---|---|
| Cash Inflows from Investing Activities: | ||
| Sale of Plant | 50,000 | |
| Sale of Investments | 1,00,000 | |
| Sale of Patents | 1,00,000 | |
| Interest Received | 60,000 | |
| Dividend Received | 10,000 | |
| Rent Received | 30,000 | 3,50,000 |
| Cash Outflows from Investing Activities: | ||
| Purchase of Plant | (4,40,000) | |
| Purchase of Investments | (1,80,000) | |
| Purchase of Goodwill | (2,00,000) | (8,20,000) |
| Net Cash Used in Investing Activities | (4,70,000) |
Question 2. From the following Information, calculate cash flows from investing and financing activities:
| Particulars | 2016 | 2017 |
|---|---|---|
| Machine at cost | 5,00,000 | 9,00,000 |
| Accumulated Depreciation | 3,00,000 | 4,50,000 |
| Equity Shares Capital | 28,00,000 | 35,00,000 |
| Bank Loan | 12,50,000 | 7,50,000 |
In year 2017, machine costing Rs. 2,00,000 was sold at a profit of Rs. 1,50,000, Depreciation charged on machine during the year 2015 amounted to Rs. 2,50,000.
Answer:
To calculate the cash flows, we need to prepare ledger accounts for Machinery and Accumulated Depreciation to find the missing figures of purchase and sale proceeds.
Note: There is a typo "year 2015" for depreciation; it should be for the year 2017.
Working Notes:
(1) Machinery Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Balance b/d | 5,00,000 | By Accumulated Depreciation A/c | 1,00,000 | ||||
| To Bank A/c (Purchase) (Bal. fig.) | 6,00,000 | By Bank A/c (Sale) | 2,50,000 | ||||
| To Profit on Sale | 1,50,000 | By Balance c/d | 9,00,000 | ||||
| Total | 12,50,000 | Total | 12,50,000 |
(2) Accumulated Depreciation Account
Dr.Cr.
| Date | Particulars | J.F. | Amount (₹) | Date | Particulars | J.F. | Amount (₹) |
|---|---|---|---|---|---|---|---|
| To Machinery A/c | 1,00,000 | By Balance b/d | 3,00,000 | ||||
| To Balance c/d | 4,50,000 | By Depreciation A/c (Given) | 2,50,000 | ||||
| Total | 5,50,000 | Total | 5,50,000 |
Book value of machine sold = Cost ($\textsf{₹ } \ 2,00,000$) - Acc. Dep. ($\textsf{₹ } \ 1,00,000$) = $\textsf{₹ } \ 1,00,000$.
Sale proceeds = Book Value + Profit = $\textsf{₹ } \ 1,00,000 + \textsf{₹ } \ 1,50,000 = \textsf{₹ } \ 2,50,000$.
Calculation of Cash Flows
1. Cash Flow from Investing Activities:
| Proceeds from Sale of Machine | 2,50,000 |
| Purchase of Machine | (6,00,000) |
| Net Cash Used in Investing Activities | (3,50,000) |
2. Cash Flow from Financing Activities:
| Proceeds from Issue of Equity Shares (35L - 28L) | 7,00,000 |
| Repayment of Bank Loan (12.5L - 7.5L) | (5,00,000) |
| Net Cash from Financing Activities | 2,00,000 |
Short Answers
Question 1. What is a Cash flow statement?
Answer:
A Cash Flow Statement is a financial statement that summarises the movement of cash and cash equivalents within a business over a specific accounting period. It shows how cash is generated (inflows) and used (outflows) by classifying all cash transactions into three main categories: operating activities, investing activities, and financing activities.
The primary purpose of this statement is to provide information about a company's ability to generate cash and its needs for that cash, which helps in assessing its liquidity and solvency.
Question 2. How are the various activities classified (as per AS-3 revised) while preparing cash flow statement?
Answer:
As per Accounting Standard-3 (Revised), the various activities in a Cash Flow Statement are classified into the following three categories:
Operating Activities: These are the principal revenue-producing activities of the enterprise and other activities that are not investing or financing activities. For a manufacturing firm, these include cash received from sales and cash paid for purchases, wages, and other operating expenses.
Investing Activities: These include the acquisition and disposal of long-term assets and other investments not included in cash equivalents. Examples include the purchase or sale of machinery, land, buildings, and investments in shares or debentures of other companies.
Financing Activities: These are activities that result in changes in the size and composition of the owners' capital and borrowings of the enterprise. Examples include the issue of shares, redemption of debentures, taking or repaying long-term loans, and payment of dividends.
Question 3. State the objectives of cash flow statement.
Answer:
The main objectives of preparing a Cash Flow Statement are:
To provide information about the historical changes in cash and cash equivalents of an enterprise by classifying cash flows into operating, investing, and financing activities.
To assess the ability of the enterprise to generate cash and cash equivalents and to enable users to evaluate the enterprise's needs to utilise those cash flows.
To enhance the comparability of the reporting of operating performance by different enterprises by eliminating the effects of using different accounting treatments for the same transactions.
To help in assessing the financial health, liquidity, and solvency of the business.
To serve as a tool for cash management and financial planning by helping to predict future cash flows.
Question 4. What are the objectives of preparing cash flow statement?
Answer:
This question is a repetition of Question 3. The objectives of preparing a Cash Flow Statement are:
To ascertain the sources (inflows) and uses (outflows) of cash and cash equivalents under the headings of operating, investing, and financing activities.
To determine the net change (increase or decrease) in cash and cash equivalents between two balance sheet dates.
To provide information to assess a company's ability to generate cash, meet its obligations, pay dividends, and its dependency on external financing.
To help in evaluating the reasons for the difference between net profit and the net cash flow from operating activities.
Question 5. State the meaning of the terms: (i) Cash Equivalents, (ii) Cash flows.
Answer:
(i) Cash Equivalents:
Cash equivalents are short-term, highly liquid investments that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value. An investment normally qualifies as a cash equivalent only when it has a short maturity of, say, three months or less from the date of acquisition. Examples include treasury bills, commercial papers, and money market funds.
(ii) Cash Flows:
Cash flows are the inflows and outflows of cash and cash equivalents. Cash inflows are transactions that result in an increase in cash and cash equivalents, while cash outflows are transactions that result in a decrease in cash and cash equivalents. The Cash Flow Statement analyses the movement between these inflows and outflows.
Question 6. Prepare a format of cash flow from operating activities.
Answer:
Format of Cash Flow from Operating Activities (Indirect Method)
| Particulars | Amount (₹) | Amount (₹) |
|---|---|---|
| Net Profit before Tax and Extraordinary Items | xxx | |
| Add: Non-cash and Non-operating Expenses | ||
| Depreciation | xxx | |
| Amortisation of Intangible Assets | xxx | |
| Loss on Sale of Fixed Assets | xxx | |
| Interest on Borrowings | xxx | xxx |
| Less: Non-cash and Non-operating Incomes | ||
| Profit on Sale of Fixed Assets | (xxx) | |
| Interest/Dividend Income | (xxx) | (xxx) |
| Operating Profit before Working Capital Changes | xxx | |
| Add: Decrease in Current Assets & Increase in Current Liabilities | ||
| Less: Increase in Current Assets & Decrease in Current Liabilities | xxx / (xxx) | |
| Cash Generated from Operations | xxx | |
| Less: Income Tax Paid | (xxx) | |
| Net Cash Flow from / (Used in) Operating Activities | xxx |
Question 7. State clearly what would constitute the operating activities for each of the following enterprises:
(i) Hotel
(ii) Film production house
(iii) Financial enterprise
(iv) Media enterprise
(v) Steel manufacturing unit
(vi) Software development business unit.
Answer:
Operating activities are the principal revenue-producing activities of an enterprise. They vary based on the nature of the business.
(i) Hotel: Cash receipts from room rent, restaurant sales, and other services; and cash payments for salaries, purchase of supplies, electricity, etc.
(ii) Film production house: Cash receipts from the sale of film rights and royalties; and cash payments to actors, crew, and for production costs.
(iii) Financial enterprise (e.g., a bank): Cash receipts from interest on loans, fees, and commissions; and cash payments of interest to depositors, salaries to employees, etc. Purchase and sale of securities would also be an operating activity for them.
(iv) Media enterprise: Cash receipts from advertising and subscriptions; and cash payments for content creation, salaries to journalists, and printing costs.
(v) Steel manufacturing unit: Cash receipts from the sale of steel; and cash payments for the purchase of raw materials (iron ore, coal), wages to factory workers, and manufacturing overheads.
(vi) Software development business unit: Cash receipts from the sale of software licenses, subscription fees, and software development services; and cash payments of salaries to programmers, marketing expenses, and office rent.
Question 8. “The nature/type of enterprise can change altogether the category into which a particular activity may be classified.” Do you agree? Illustrate your answer.
Answer:
Yes, I agree with the statement. The classification of an activity as operating, investing, or financing depends entirely on the principal revenue-producing activities of the enterprise. An activity that is operating for one type of business may be investing or financing for another.
Illustration:
Let's consider the transaction: Purchase of Shares of another company.
For a Financial Enterprise (e.g., a mutual fund or a brokerage firm): The business of this enterprise is to buy and sell securities. Therefore, the purchase of shares is part of its main business operations. For this company, the cash outflow for purchasing shares would be classified as an Operating Activity.
For a Non-Financial Enterprise (e.g., a steel manufacturing unit): The main business of this company is to produce and sell steel. If it purchases shares of another company, it is doing so as a long-term investment, not as part of its day-to-day operations. For this company, the cash outflow for purchasing shares would be classified as an Investing Activity.
This example clearly illustrates how the nature of the enterprise changes the classification of the same transaction in the Cash Flow Statement.
Long Answers
Question 1. Describe the procedure to prepare Cash Flow Statement.
Answer:
The procedure to prepare a Cash Flow Statement as per Accounting Standard-3 (Revised) involves a series of systematic steps to ascertain and classify all cash inflows and outflows during an accounting period. The process is as follows:
Step 1: Ascertain the Cash Flow from Operating Activities
This is the most crucial part and involves converting the net profit from an accrual basis to a cash basis. The Indirect Method is commonly used:
Start with the Net Profit before Tax and Extraordinary Items as per the Statement of Profit and Loss.
Adjust for non-cash and non-operating items. This involves adding back non-cash expenses (like depreciation, amortisation) and non-operating expenses (like interest on loans, loss on sale of assets) and subtracting non-cash/non-operating incomes (like profit on sale of assets, interest/dividend received).
The result is the Operating Profit before Working Capital Changes.
Adjust for changes in current assets and current liabilities related to operations (working capital changes). Add decreases in current assets and increases in current liabilities; subtract increases in current assets and decreases in current liabilities.
From the resulting figure (Cash Generated from Operations), subtract the Income Tax Paid to arrive at the Net Cash Flow from Operating Activities.
Step 2: Ascertain the Cash Flow from Investing Activities
This section deals with cash flows from the acquisition and disposal of long-term assets and investments.
Identify cash inflows, such as the sale of fixed assets, sale of investments, interest received, and dividends received.
Identify cash outflows, such as the purchase of fixed assets and purchase of investments.
Calculate the Net Cash Flow from / (Used in) Investing Activities by subtracting total outflows from total inflows.
Step 3: Ascertain the Cash Flow from Financing Activities
This section deals with cash flows from transactions related to owners' capital and borrowings.
Identify cash inflows, such as the issue of shares, issue of debentures, and raising long-term loans.
Identify cash outflows, such as the redemption of shares/debentures, repayment of loans, and payment of dividends and interest.
Calculate the Net Cash Flow from / (Used in) Financing Activities by subtracting total outflows from total inflows.
Step 4: Calculate Net Change and Reconcile
Sum the net cash flows from the three activities (Operating, Investing, and Financing) to find the Net Increase or Decrease in Cash and Cash Equivalents for the period.
Add this net change to the Opening Balance of Cash and Cash Equivalents (from the beginning of the period).
The resulting figure must be equal to the Closing Balance of Cash and Cash Equivalents (from the end of the period). This final step confirms the arithmetical accuracy of the statement.
Question 2. Describe “Indirect” method of ascertaining Cash Flow from operating activities.
Answer:
The Indirect Method is the most commonly used method for calculating cash flow from operating activities. It starts with the net profit or loss as reported in the Statement of Profit and Loss and adjusts it for the effects of non-cash transactions and changes in working capital. The aim is to reconcile the accrual-based net profit with the actual cash generated from operations.
The process involves the following steps:
Step 1: Start with Net Profit before Tax and Extraordinary Items
This figure is the starting point because it represents the operating performance of the business on an accrual basis, which needs to be converted to a cash basis.
Step 2: Adjust for Non-Cash and Non-Operating Items
The net profit figure is adjusted to reverse the effect of items that do not involve an actual inflow or outflow of cash or are not related to core operations.
Items to be Added Back: These are expenses that were deducted to calculate net profit but did not use cash. This includes:
- Depreciation on tangible assets.
- Amortisation of intangible assets (like goodwill, patents).
- Loss on sale of fixed assets or investments.
- Interest paid on borrowings (treated as a financing activity).
Items to be Deducted: These are incomes that were added to calculate net profit but did not generate cash or are non-operating. This includes:
- Profit on sale of fixed assets or investments.
- Interest and dividend income (treated as an investing activity).
After these adjustments, we get the 'Operating Profit before Working Capital Changes'.
Step 3: Adjust for Changes in Working Capital
Next, we adjust for changes in current assets and current liabilities related to operations, as these changes represent a difference between accrual-based profit and actual cash flow.
Add: Decrease in current assets (e.g., collection from debtors, sale of inventory) and increase in current liabilities (e.g., increase in creditors, outstanding expenses).
Subtract: Increase in current assets (e.g., increase in debtors, purchase of inventory) and decrease in current liabilities (e.g., payment to creditors).
This gives 'Cash Generated from Operations'.
Step 4: Final Adjustments
Finally, the income tax paid (a direct cash outflow) is deducted to arrive at the Net Cash Flow from Operating Activities.
Question 3. Explain the major Cash Inflows and outflows from investing activities.
Answer:
Investing Activities are those transactions that involve the purchase and sale of long-term assets (like property, plant, and equipment) and other investments that are not considered cash equivalents. These activities are crucial as they indicate how a company is deploying its capital to generate future income and cash flows. The major cash inflows and outflows are:
Major Cash Inflows (Sources of Cash) from Investing Activities:
Proceeds from Sale of Tangible Fixed Assets: Cash received from the sale of assets like land, buildings, plant, and machinery.
Proceeds from Sale of Intangible Assets: Cash received from the sale of intangible assets like goodwill, patents, trademarks, and copyrights.
Proceeds from Sale of Investments: Cash received from selling investments made in other companies' shares, debentures, or bonds (that are not cash equivalents).
Interest Received: Cash interest received on loans and advances made to third parties or on debentures held as investments. (For a non-financial company).
Dividends Received: Cash dividends received on shares held as investments in other companies. (For a non-financial company).
Repayment of Loans and Advances: Cash received back from the repayment of loans made to third parties.
Major Cash Outflows (Uses of Cash) for Investing Activities:
Purchase of Tangible Fixed Assets: Cash paid to acquire tangible assets like land, buildings, machinery, and furniture.
Purchase of Intangible Assets: Cash paid to acquire intangible assets like goodwill, patents, and trademarks.
Purchase of Investments: Cash paid to buy shares, debentures, or other securities of other companies.
Loans and Advances made to Third Parties: Cash paid when granting loans to other entities.
Question 4. Explain the major Cash Inflows and outflows from financing activities.
Answer:
Financing Activities are transactions that result in changes in the size and composition of the owners' capital and the borrowings of the company. These activities show how a company raises funds to finance its assets and operations and how it returns funds to its capital providers. The major cash inflows and outflows are:
Major Cash Inflows (Sources of Cash) from Financing Activities:
Proceeds from Issue of Equity or Preference Shares: Cash received from the public or promoters against the issue of new shares.
Proceeds from Issue of Debentures, Bonds, or Notes: Cash received from raising long-term debt from the public or financial institutions.
Proceeds from Long-term or Short-term Borrowings: Cash received from taking loans from banks or other financial institutions.
Major Cash Outflows (Uses of Cash) for Financing Activities:
Repayment of Loans: Cash paid to repay the principal amount of long-term or short-term borrowings.
Redemption of Debentures or Preference Shares: Cash paid to redeem debentures or preference shares at maturity.
Payment of Dividends: Cash paid to shareholders (both equity and preference) as a distribution of profits.
Payment of Interest: Cash paid as interest on debentures, loans, and other borrowings.
Buy-back of Equity Shares: Cash paid by the company to purchase its own shares from the market.
Payment of Share Issue Expenses: Cash paid for expenses like underwriting commission when issuing new shares.
Numerical Questions
Question 1. Anand Ltd., arrived at a net income of Rs. 5,00,000 for the year ended March 31, 2017. Depreciation for the year was Rs. 2,00,000. There was a profit of Rs. 50,000 on assets sold which was transferred to Statement of Profit and Loss account. Trade Receivables increased during the year Rs. 40,000 and Trade Payables also increased by Rs. 60,000. Compute the cash flow from operating activities by the indirect approach.
Answer:
The indirect method for calculating cash flow from operating activities starts with the net income and adjusts it for non-cash items and changes in working capital.
Cash Flow from Operating Activities
for the year ended March 31, 2017
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| Net Income before Tax and Extraordinary Items | 5,00,000 |
| Adjustments for Non-cash and Non-operating Items: | |
| Add: Depreciation | 2,00,000 |
| Less: Profit on Sale of Assets | (50,000) |
| Operating Profit before Working Capital Changes | 6,50,000 |
| Add: Increase in Trade Payables | 60,000 |
| Less: Increase in Trade Receivables | (40,000) |
| Cash Flow from Operating Activities | 6,70,000 |
Question 2. From the information given below you are required to calculate the cash paid for the inventory:
| Particulars | (Rs.) |
|---|---|
| Inventory in the beginning | 40,000 |
| Credit Purchases | 1,60,000 |
| Inventory in the end | 38,000 |
| Trade payables in the beginning | 14,000 |
| Trade payables in the end | 14,500 |
Answer:
To find the cash paid for inventory, we need to determine the amount paid to trade payables (creditors) during the year. This can be calculated by preparing a Trade Payables Account or using a formula.
Using Trade Payables Account:
Trade Payables Account
Dr.Cr.
| Particulars | Amount ($\textsf{₹ }$) | Particulars | Amount ($\textsf{₹ }$) |
|---|---|---|---|
| To Bank A/c (Cash Paid - Balancing Figure) | 1,59,500 | By Balance b/d | 14,000 |
| To Balance c/d | 14,500 | By Purchases A/c | 1,60,000 |
| 1,74,000 | 1,74,000 |
Using Formula:
Cash Paid to Suppliers = Credit Purchases + Opening Trade Payables - Closing Trade Payables
$= \textsf{₹ } 1,60,000 + \textsf{₹ } 14,000 - \textsf{₹ } 14,500 = \textsf{₹ } 1,59,500$
Therefore, the cash paid for the inventory is $\textsf{₹ }$ 1,59,500. The information about inventory levels is not required for this specific calculation.
Question 3. For each of the following transactions, calculate the resulting cash flow and state the nature of cash flow, viz., operating, investing and financing.
(a) Acquired machinery for Rs. 2,50,000 paying 20% by cheque and executing a bond for the balance payable.
(b) Paid Rs. 2,50,000 to acquire shares in Informa Tech. and received a dividend of Rs. 50,000 after acquisition.
(c) Sold machinery of original cost Rs. 2,00,000 with an accumulated depreciation of Rs. 1,60,000 for Rs. 60,000.
Answer:
(a) Acquisition of Machinery:
- Cash Flow: Cash outflow of $\textsf{₹ } 50,000$ (20% of $\textsf{₹ }$ 2,50,000). The balance paid by executing a bond is a non-cash transaction.
- Nature: Investing Activity (Purchase of a non-current asset).
(b) Acquisition of Shares and Dividend Received:
- Cash Flow: Two separate cash flows:
- Cash outflow of $\textsf{₹ } 2,50,000$ for acquiring shares.
- Cash inflow of $\textsf{₹ } 50,000$ from dividend received.
- Nature: Both are Investing Activities. Purchase of shares is an investment, and dividend received on such investment is also classified as an investing activity.
(c) Sale of Machinery:
- Cash Flow: Cash inflow of $\textsf{₹ } 60,000$ (the sale proceeds). The original cost, accumulated depreciation, and the resulting profit on sale ($\textsf{₹ }$ 20,000) are used for accounting purposes but the actual cash flow is the amount received.
- Nature: Investing Activity (Sale of a non-current asset).
Question 4. The following is the Profit and Loss Account of Yamuna Limited:
Statement of Profit and Loss of Yamuna Ltd., for the Year ended March 31, 2017
| Particulars | Note No. | Amount (Rs.) |
|---|---|---|
| i) Revenue from Operations | 10,00,000 | |
| ii) Expenses | ||
| Cost of Materials Consumed | 1 | 50,000 |
| Purchases of Stock-in-trade | 5,00,000 | |
| Other Expenses | 2 | 3,00,000 |
| Total Expenses | 8,50,000 | |
| iii) Profit before tax (i-ii) | 1,50,000 |
Additional information:
(i) Trade receivables decrease by Rs. 30,000 during the year.
(ii) Prepaid expenses increase by Rs. 5,000 during the year.
(iii) Trade payables increase by Rs. 15,000 during the year.
(iv) Outstanding expenses payable increased by Rs. 3,000 during the year.
(v) Other expenses included depreciation of Rs. 25,000.
Compute net cash from operations for the year ended March 31, 2017 by the indirect method.
Answer:
Cash Flow from Operating Activities
for the year ended March 31, 2017
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| Profit before Tax | 1,50,000 |
| Add: Depreciation | 25,000 |
| Operating Profit before Working Capital Changes | 1,75,000 |
| Add: Decrease in Trade Receivables | 30,000 |
| Add: Increase in Trade Payables | 15,000 |
| Add: Increase in Outstanding Expenses | 3,000 |
| Less: Increase in Prepaid Expenses | (5,000) |
| Cash from Operations | 2,18,000 |
Question 5. Compute cash from operations from the following figures:
(i) Profit for the year 2016-17 is a sum of Rs. 10,000 after providing for depreciation of Rs. 2,000.
(ii) The current assets and current liabilities of the business for the year ended March 31, 2016 and 2017 are as follows:
| Particulars | March 31, 2016 (Rs.) | March 31, 2017 (Rs.) |
|---|---|---|
| Trade Receivables | 14,000 | 15,000 |
| Provision for Doubtful Debts | 1,000 | 1,200 |
| Trade Payables | 13,000 | 15,000 |
| Inventories | 5,000 | 8,000 |
| Other Current Assets | 10,000 | 12,000 |
| Expenses payable | 1,000 | 1,500 |
| Prepaid Expenses | 2,000 | 1,000 |
| Accrued Income | 3,000 | 4,000 |
| Income received in advance | 2,000 | 1,000 |
Answer:
Calculation of Cash from Operations
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| Net Profit | 10,000 |
| Add: Depreciation | 2,000 |
| Add: Increase in Provision for Doubtful Debts | 200 |
| Operating Profit before Working Capital Changes | 12,200 |
| Less: Increase in Trade Receivables | (1,000) |
| Less: Increase in Inventories | (3,000) |
| Less: Increase in Other Current Assets | (2,000) |
| Less: Increase in Accrued Income | (1,000) |
| Add: Increase in Trade Payables | 2,000 |
| Add: Increase in Expenses Payable | 500 |
| Add: Decrease in Prepaid Expenses | 1,000 |
| Less: Decrease in Income Received in Advance | (1,000) |
| Cash from Operations | 7,700 |
Question 6. From the following particulars of Bharat Gas Limited, calculate Cash Flows from Investing Activities. Also show the workings clearly preparing the ledger accounts:
Balance Sheet of Bharat Gas Ltd., as on 31 March, 2016 and 31 March 2017
| Particulars | Note No. | March 31, 2017 (Rs.) | March 31, 2016 (Rs.) |
|---|---|---|---|
| II) Assets | |||
| 1. Non-current Assets | |||
| a) Fixed assets | |||
| i) Tangible assets | 1 | 12,40,000 | 10,20,000 |
| ii) Intangible assets | 2 | 4,60,000 | 3,80,000 |
| b) Non-current investments | 3 | 3,60,000 | 2,60,000 |
Notes:
1. Tangible assets = Machinery
2. Intangible assets = Patents
Notes to accounts:
| Particulars | March 31, 2017 | March 31, 2016 |
|---|---|---|
| 1. Tangible Assets | ||
| Machinery | 12,40,000 | 10,20,000 |
| 2. Intangible Assets | ||
| Goodwill | 3,00,000 | 1,00,000 |
| Patents | 1,60,000 | 2,80,000 |
| 4,60,000 | 3,80,000 | |
| 3. Non-current Investments | ||
| 10% long term investments | 1,60,000 | 60,000 |
| Investment in land | 1,00,000 | 1,00,000 |
| Shares of Amartex Ltd. | 1,00,000 | 1,00,000 |
| 3,60,000 | 2,60,000 |
Additional Information:
(a) Patents were written-off to the extent of Rs. 40,000 and some Patents were sold at a profit of Rs. 20,000.
(b) A Machine costing Rs. 1,40,000 (Depreciation provided thereon Rs. 60,000) was sold for Rs. 50,000. Depreciation charged during the year was Rs. 1,40,000.
(c) On March 31, 2017, 10% Investments were purchased for Rs. 1,80,000 and some Investments were sold at a profit of Rs. 20,000. Interest on Investment was received on March 31, 2017.
(d) Amartax Ltd., paid Dividend @ 10% on its shares.
(e) A plot of Land had been purchased for investment purposes and let out for commercial use and rent received Rs. 30,000.
Answer:
Cash Flow from Investing Activities
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| Purchase of Machinery (W.N. 1) | (4,20,000) |
| Purchase of Goodwill (W.N. 2) | (2,00,000) |
| Purchase of 10% Investments | (1,80,000) |
| Sale of Patents (W.N. 3) | 1,00,000 |
| Sale of Machinery | 50,000 |
| Sale of 10% Investments (W.N. 4) | 1,00,000 |
| Interest on Investments (W.N. 5) | 6,000 |
| Dividend Received | 10,000 |
| Rent Received | 30,000 |
| Net Cash used in Investing Activities | (5,04,000) |
Working Notes (Ledger Accounts)
1. Machinery Account
Dr.Cr.
| Particulars | Amount | Particulars | Amount |
|---|---|---|---|
| To Balance b/d | 10,20,000 | By Bank A/c (Sale) | 50,000 |
| To Bank A/c (Purchase - Bal. Fig.) | 4,20,000 | By Loss on Sale | 30,000 |
| By Depreciation A/c | 1,40,000 | ||
| By Balance c/d | 12,20,000 | ||
| 14,40,000 | 14,40,000 |
2. Goodwill Account
Dr.Cr.
| Particulars | Amount | Particulars | Amount |
|---|---|---|---|
| To Balance b/d | 1,00,000 | By Balance c/d | 3,00,000 |
| To Bank A/c (Purchase - Bal. Fig.) | 2,00,000 | ||
| 3,00,000 | 3,00,000 |
3. Patents Account
Dr.Cr.
| Particulars | Amount | Particulars | Amount |
|---|---|---|---|
| To Balance b/d | 2,80,000 | By Statement of P&L (Written off) | 40,000 |
| To Statement of P&L (Profit) | 20,000 | By Bank A/c (Sale - Bal. Fig.) | 1,00,000 |
| By Balance c/d | 1,60,000 | ||
| 3,00,000 | 3,00,000 |
4. 10% Investments Account
Dr.Cr.
| Particulars | Amount | Particulars | Amount |
|---|---|---|---|
| To Balance b/d | 60,000 | By Bank A/c (Sale - Bal. Fig.) | 1,00,000 |
| To Bank A/c (Purchase) | 1,80,000 | By Balance c/d | 1,60,000 |
| To Statement of P&L (Profit) | 20,000 | ||
| 2,60,000 | 2,60,000 |
Question 7. From the following Balance Sheet of Mohan Ltd., prepare cash flow Statement:
Balance Sheet of Mohan Ltd., as at 31st March 2016 and 31st March 2017
| Particulars | Note No. | March 31, 2017 (Rs.) | March 31, 2016 (Rs.) |
|---|---|---|---|
| I) Equity and Liabilities | |||
| 1. Shareholders’ Funds | |||
| a) Equity share capital | 3,00,000 | 2,00,000 | |
| b) Reserves and Surplus | 2,70,000 | 2,20,000 | |
| 2. Non-current liabilities | |||
| a) Long-term borrowings | 1 | 80,000 | 1,00,000 |
| 3. Current liabilities | |||
| Trade payables | 1,20,000 | 1,40,000 | |
| Total | 7,70,000 | 6,60,000 | |
| II) Assets | |||
| 1. Non-current assets | |||
| Fixed assets | 2 | 5,00,000 | 3,20,000 |
| 2. Current assets | |||
| a) Inventories | 1,50,000 | 1,30,000 | |
| b) Trade receivables | 3 | 90,000 | 1,20,000 |
| c) Cash and cash equivalents | 4 | 30,000 | 90,000 |
| Total | 7,70,000 | 6,60,000 |
Notes to accounts:
| 2017 | 2016 | |
|---|---|---|
| 1. Long-term borrowings | ||
| 9% Bank Loan | 80,000 | 1,00,000 |
| 2. Fixed assets | 6,00,000 | 4,00,000 |
| Less: Accumulated Depreciation | 1,00,000 | 80,000 |
| (Net) Fixed Assets | 5,00,000 | 3,20,000 |
| 3. Trade receivables | ||
| Debtors | 60,000 | 1,00,000 |
| Bills receivables | 30,000 | 20,000 |
| 90,000 | 1,20,000 | |
| 4. Cash and cash equivalents | ||
| Bank | 30,000 | 90,000 |
Additional Information:
Machine Costing Rs. 80,000 on which accumulated depreciation was Rs. 50,000 was sold for Rs. 20,000. 9% bank loan Rs. 20,000 was repaid on March 31, 2017. Proposed dividend for the year 2015-16 was Rs. 60,000.
Answer:
Cash Flow Statement of Mohan Ltd.
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| A. Cash Flow from Operating Activities | |
| Net Profit before Tax (W.N. 1) | 1,10,000 |
| Add: Depreciation (W.N. 2) | 70,000 |
| Add: Loss on Sale of Machine (W.N. 3) | 10,000 |
| Operating Profit before WC Changes | 1,90,000 |
| Add: Decrease in Trade Receivables | 30,000 |
| Less: Increase in Inventories | (20,000) |
| Less: Decrease in Trade Payables | (20,000) |
| Net Cash from Operating Activities | 1,80,000 |
| B. Cash Flow from Investing Activities | |
| Purchase of Fixed Assets (W.N. 4) | (2,80,000) |
| Sale of Machine | 20,000 |
| Net Cash used in Investing Activities | (2,60,000) |
| C. Cash Flow from Financing Activities | |
| Issue of Share Capital | 1,00,000 |
| Repayment of Bank Loan | (20,000) |
| Dividend Paid | (60,000) |
| Net Cash from Financing Activities | 20,000 |
| Net Decrease in Cash and Cash Equivalents (A+B+C) | (60,000) |
| Add: Opening Cash and Cash Equivalents | 90,000 |
| Closing Cash and Cash Equivalents | 30,000 |
Question 8. From the following Balance Sheets of Tiger Super Steel Ltd., prepare Cash Flow Statement:
Balance Sheet of Tiger Super Steel Ltd. as at 31st March 2014 and 31st March 2017
| Particulars | Note No. | March 31, 2017 (Rs.) | March 31, 2016 (Rs.) |
|---|---|---|---|
| I) Equity and Liabilities | |||
| 1. Shareholders’ Funds | |||
| a) Share capital | 1 | 1,40,000 | 1,20,000 |
| b) Reserves and surplus | 2 | 38,400 | 26,400 |
| 2. Current Liabilities | |||
| a) Trade payables | 3 | 21,200 | 14,000 |
| b) Other current liabilities | 4 | 2,400 | 3,200 |
| c) Short-term provisions | 5 | 12,800 | 11,200 |
| 2,14,800 | 1,74,800 | ||
| II) Assets | |||
| 1. Non-Current Assets | |||
| a) Fixed assets | |||
| i) Tangible assets | 6 | 96,400 | 76,000 |
| ii) Intangible assets | 18,800 | 24,000 | |
| b) Non-current investments | 14,000 | 4,000 | |
| 2. Current Assets | |||
| a) Inventories | 31,200 | 34,000 | |
| b) Trade receivables | 43,200 | 30,000 | |
| c) Cash and Cash Equivalents | 11,200 | 6,800 | |
| 2,14,800 | 1,74,800 |
Notes to accounts:
| 2017 | 2016 | |
|---|---|---|
| 1. Share Capital | ||
| Equity share capital | 1,20,000 | 80,000 |
| 10% Preference share capital | 20,000 | 40,000 |
| 1,40,000 | 1,20,000 | |
| 2. Reserves and surplus | ||
| General reserve | 12,000 | 8,000 |
| Balance in statement of profit and loss | 26,400 | 18,400 |
| 38,400 | 26,400 | |
| 3. Trade payables | ||
| Bills payable | 21,200 | 14,000 |
| 4. Other current liabilities | ||
| Outstanding expenses | 2,400 | 3,200 |
| 5. Short-term provisions | ||
| Provision for taxation | 12,800 | 11,200 |
| 6. Tangible assets | ||
| Land and building | 20,000 | 40,000 |
| Plant | 76,400 | 36,000 |
| 96,400 | 76,000 |
Additional Information:
*Proposed dividend for 2016-17 is Rs. 15,600 and for 2015-16 is Rs. 11,200. Depreciation Charged on Land & Building Rs. 20,000, and Plant Rs. 10,000 during the year.
Answer:
Cash Flow Statement of Tiger Super Steel Ltd.
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| A. Cash Flow from Operating Activities | |
| Net Profit before Tax | 32,800 |
| Add: Depreciation | 30,000 |
| Add: Goodwill Amortised | 5,200 |
| Operating Profit before WC Changes | 68,000 |
| Add: Decrease in Inventories | 2,800 |
| Less: Increase in Trade Receivables | (13,200) |
| Add: Increase in Trade Payables | 7,200 |
| Less: Decrease in Other Current Liabilities | (800) |
| Cash Generated from Operations | 64,000 |
| Less: Tax Paid | (11,200) |
| Net Cash from Operating Activities | 52,800 |
| B. Cash Flow from Investing Activities | |
| Purchase of Plant | (50,400) |
| Purchase of Investments | (10,000) |
| Net Cash used in Investing Activities | (60,400) |
| C. Cash Flow from Financing Activities | |
| Issue of Equity Shares | 40,000 |
| Redemption of Preference Shares | (20,000) |
| Dividend Paid | (11,200) |
| Net Cash from Financing Activities | 8,800 |
| Net Increase in Cash and Cash Equivalents | 1,200 |
| Add: Opening Cash | 6,800 |
| Closing Cash | 8,000 |
Question 9. From the following information, prepare cash flow statement:
| Particulars | Note No. | 31st March 2015 (Rs.) | 31st March 2014 (Rs.) |
|---|---|---|---|
| I. Equity and Liabilities | |||
| 1. Shareholders’ Funds | |||
| a) Share capital | 7,00,000 | 5,00,000 | |
| b) Reserve and surplus | 4,70,000 | 2,50,000 | |
| 2. Non-current Liabilities (8% Debentures) | 4,00,000 | 6,00,000 | |
| 3. Current Liabilities | |||
| Trade payables | 9,00,000 | 6,00,000 | |
| Total | 24,70,000 | 19,50,000 | |
| II. Assets | |||
| 1. Non-current assets | |||
| Fixed assets | |||
| i) Tangible | 7,00,000 | 5,00,000 | |
| ii) Intangible–Goodwill | 1,70,000 | 2,50,000 | |
| 2. Current assets | |||
| a) Inventories | 6,00,000 | 5,00,000 | |
| b) Trade Receivables | 6,00,000 | 4,00,000 | |
| c) Cash and cash equivalents | 4,00,000 | 3,00,000 | |
| Total | 24,70,000 | 19,50,000 |
Additional Information:
Depreciation Charged on Plant amounted to Rs. 80,000.
Answer:
Cash Flow Statement
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| A. Cash Flow from Operating Activities | |
| Net Profit before Tax (2,20,000 + 48,000) | 2,68,000 |
| Add: Depreciation | 80,000 |
| Add: Goodwill Amortised | 80,000 |
| Add: Interest on Debentures | 48,000 |
| Operating Profit before WC Changes | 4,76,000 |
| Less: Increase in Inventories | (1,00,000) |
| Less: Increase in Trade Receivables | (2,00,000) |
| Add: Increase in Trade Payables | 3,00,000 |
| Net Cash from Operating Activities | 4,76,000 |
| B. Cash Flow from Investing Activities | |
| Purchase of Fixed Assets | (2,80,000) |
| Net Cash used in Investing Activities | (2,80,000) |
| C. Cash Flow from Financing Activities | |
| Issue of Share Capital | 2,00,000 |
| Redemption of Debentures | (2,00,000) |
| Interest Paid | (48,000) |
| Net Cash used in Financing Activities | (48,000) |
| Net Increase in Cash | 1,48,000 |
| Add: Opening Cash | 3,00,000 |
| Closing Cash | 4,48,000 |
Question 10. From the following Balance Sheet of Yogeta Ltd., prepare cash flow statement:
| Particulars | Note No. | 31st March 2017 (Rs.) | 31st March 2016 (Rs.) |
|---|---|---|---|
| I. Equity and Liabilities | |||
| 1. Shareholders’ Funds | |||
| a) Share capital | 1 | 4,00,000 | 2,00,000 |
| b) Reserve and surplus (Surplus) | 2,00,000 | 1,00,000 | |
| 2. Non-current Liabilities | |||
| Long-term borrowings | 2 | 1,50,000 | 2,20,000 |
| 3. Current Liabilities | |||
| a) Short-term borrowings (Bank overdraft) | 1,00,000 | ||
| b) Trade payables | 70,000 | 50,000 | |
| c) Short-term provision (Provision for taxation) | 50,000 | 30,000 | |
| Total | 9,70,000 | 6,00,000 | |
| II. Assets | |||
| 1. Non-current assets | |||
| Fixed assets - Tangible | 7,00,000 | 4,00,000 | |
| 2. Current assets | |||
| a) Inventories | 1,70,000 | 1,00,000 | |
| b) Trade Receivables | 1,00,000 | 50,000 | |
| c) Cash and cash equivalents | 50,000 | ||
| Total | 9,70,000 | 6,00,000 |
Notes to Accounts:
| Particulars | 31st March 2017 (Rs.) | 31st March 2016 (Rs.) |
|---|---|---|
| 1. Share capital | ||
| a) Equity share capital | 3,00,000 | 2,00,000 |
| b) Preference share capital | 1,00,000 | |
| 4,00,000 | 2,00,000 | |
| 2. Long-term borrowings | ||
| 8% Long-term loan | 2,00,000 | |
| 9% Loan from Rahul | 1,50,000 | 20,000 |
| 1,50,000 | 2,20,000 |
Additional Information:
Net Profit for the year after charging Rs. 50,000 as Depreciation was Rs. 1,50,000. Dividend paid on Share was Rs. 50,000, Tax Provision created during the year amounted to Rs. 60,000. 8% loan was repaid on March 31, 2017 and an additional 9% loan of Rs. 1,30,000 was obtained from Rahul on April 01, 2016.
Answer:
Cash Flow Statement of Yogeta Ltd.
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| A. Cash Flow from Operating Activities | |
| Net Profit before Tax | 2,10,000 |
| Add: Depreciation | 50,000 |
| Add: Interest on Loan | 17,800 |
| Operating Profit before WC Changes | 2,77,800 |
| Less: Increase in Inventories | (70,000) |
| Less: Increase in Trade Receivables | (50,000) |
| Add: Increase in Trade Payables | 20,000 |
| Cash Generated from Operations | 1,77,800 |
| Less: Tax Paid | (40,000) |
| Net Cash from Operating Activities | 1,37,800 |
| B. Cash Flow from Investing Activities | |
| Purchase of Fixed Assets | (3,50,000) |
| Net Cash used in Investing Activities | (3,50,000) |
| C. Cash Flow from Financing Activities | |
| Issue of Equity Shares | 1,00,000 |
| Issue of Preference Shares | 1,00,000 |
| Loan from Rahul | 1,30,000 |
| Bank Overdraft taken | 1,00,000 |
| Repayment of Loan | (2,00,000) |
| Interest Paid | (17,800) |
| Dividend Paid | (50,000) |
| Net Cash from Financing Activities | 1,62,200 |
| Net Decrease in Cash | (50,000) |
| Add: Opening Cash | 50,000 |
| Closing Cash | - |
Question 11. Following is the Balance sheet of Garima Ltd., prepare cash flow statement.
| Particulars | Note No. | 31st March 2017 (Rs.) | 31st March 2016 (Rs.) |
|---|---|---|---|
| I. Equity and Liabilities | |||
| 1. Shareholders’ Funds | |||
| a) Share capital | 1 | 4,40,000 | 2,80,000 |
| b) Reserve and surplus (Surplus) | 2 | 40,000 | 28,000 |
| 2. Current Liabilities | |||
| a) Trade payables | 1,56,000 | 56,000 | |
| b) Short-term provisions (Provision for taxation) | 12,000 | 4,000 | |
| Total | 6,48,000 | 3,68,000 | |
| II. Assets | |||
| 1. Non-current assets | |||
| Fixed assets | |||
| Tangible | 3,64,000 | 2,00,000 | |
| 2. Current assets | |||
| a) Inventories | 1,60,000 | 60,000 | |
| b) Trade receivables | 80,000 | 20,000 | |
| c) Cash and cash equivalents | 28,000 | 80,000 | |
| d) Other current assets (prepaid expenses) | 16,000 | 8,000 | |
| Total | 6,48,000 | 3,68,000 |
Notes to Accounts:
| Particulars | 31st March 2017 (Rs.) | 31st March 2016 (Rs.) |
|---|---|---|
| 1. Share capital | ||
| a) Equity share capital | 3,00,000 | 2,00,000 |
| b) Preference share capital | 1,40,000 | 80,000 |
| 4,40,000 | 2,80,000 | |
| 2. Reserve and surplus | ||
| Surplus in statement of profit and loss at the beginning of the year | 28,000 | |
| Add: Profit of the year | 16,000 | |
| Less: Interim Dividend | 4,000 | |
| Profit at the end of the year | 40,000 |
Additional Information:
1. Depreciation charged during the year Rs. 32,000
Answer:
Cash Flow Statement of Garima Ltd.
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| A. Cash Flow from Operating Activities | |
| Net Profit before Tax (12,000 + 12,000) | 24,000 |
| Add: Depreciation | 32,000 |
| Add: Interim Dividend | 4,000 |
| Operating Profit before WC Changes | 60,000 |
| Less: Increase in Inventories | (1,00,000) |
| Less: Increase in Trade Receivables | (60,000) |
| Less: Increase in Prepaid Expenses | (8,000) |
| Add: Increase in Trade Payables | 1,00,000 |
| Cash Generated from Operations | (8,000) |
| Less: Tax Paid | (4,000) |
| Net Cash used in Operating Activities | (12,000) |
| B. Cash Flow from Investing Activities | |
| Purchase of Fixed Assets | (1,96,000) |
| Net Cash used in Investing Activities | (1,96,000) |
| C. Cash Flow from Financing Activities | |
| Issue of Equity Shares | 1,00,000 |
| Issue of Preference Shares | 60,000 |
| Interim Dividend Paid | (4,000) |
| Net Cash from Financing Activities | 1,56,000 |
| Net Decrease in Cash | (52,000) |
| Add: Opening Cash | 80,000 |
| Closing Cash | 28,000 |
Question 12. From the following Balance Sheet of Computer India Ltd., prepare cash flow statement.
(Rs. in ‘000)
| Particulars | Note No. | 31st March 2017 (Rs.) | 31st March 2016 (Rs.) |
|---|---|---|---|
| I. Equity and Liabilities | |||
| 1. Shareholders’ Funds | |||
| a) Share capital | 52,000 | 40,000 | |
| b) Reserve and surplus–Surplus | 1 | 9,500 | 8,000 |
| 2. Non-Current Liabilities | |||
| 10% Debentures | 6,500 | 6,000 | |
| 3. Current liabilities | |||
| a) Short-term borrowings | 2 | 6,800 | 12,500 |
| b) Trade payables | 11,000 | 12,000 | |
| c) Short-term provisions | 3 | 4,200 | 3,000 |
| Total | 90,000 | 81,500 | |
| II. Assets | |||
| 1. Non-current assets | |||
| a) Fixed assets | 4 | 27,000 | 30,000 |
| 2. Current assets | |||
| a) Inventories | 35,000 | 30,000 | |
| b) Trade receivables | 24,000 | 20,000 | |
| c) Cash and cash equivalents–cash | 3,500 | 1,200 | |
| d) Other current assets–prepaid exp. | 500 | 300 | |
| Total | 90,000 | 81,500 |
Notes to Accounts:
| Particulars | 31st March 2017 (Rs.) | 31st March 2016 (Rs.) |
|---|---|---|
| 1. Reserve and surplus | ||
| i) Balance in statement of profit and loss | 7,000 | 6,000 |
| ii) General reserve | 2,500 | 2,000 |
| 9,500 | 8,000 | |
| 2. Short-term borrowings | ||
| Bank overdraft | 6,800 | 12,500 |
| 3. Short-term provisions | ||
| i) Provision for taxation | 4,200 | 3,000 |
| 4. Fixed Assets: | ||
| Fixed Assets | 42,000 | 41,000 |
| Less Accumulated Depreciation | (15,000) | (11,000) |
| 27,000 | 30,000 |
Additional Information:
Proposed dividend for the year 2015-16 is Rs. 2,500 (in '000)
Answer:
Cash Flow Statement of Computer India Ltd. (Rs. in '000)
| Particulars | Amount ($\textsf{₹ }$) |
|---|---|
| A. Cash Flow from Operating Activities | |
| Net Profit before Tax | 4,200 |
| Add: Depreciation | 8,000 |
| Add: Interest on Debentures | 600 |
| Operating Profit before WC Changes | 12,800 |
| Less: Increase in Inventories | (5,000) |
| Less: Increase in Trade Receivables | (4,000) |
| Less: Increase in Prepaid Expenses | (200) |
| Less: Decrease in Trade Payables | (1,000) |
| Cash Generated from Operations | 2,600 |
| Less: Tax Paid | (3,000) |
| Net Cash used in Operating Activities | (400) |
| B. Cash Flow from Investing Activities | |
| Purchase of Fixed Assets | (5,000) |
| Net Cash used in Investing Activities | (5,000) |
| C. Cash Flow from Financing Activities | |
| Issue of Share Capital | 12,000 |
| Issue of Debentures | 500 |
| Bank Overdraft Repaid | (5,700) |
| Interest Paid | (600) |
| Dividend Paid | (2,500) |
| Net Cash from Financing Activities | 3,700 |
| Net Decrease in Cash | (1,700) |
| Add: Opening Cash | 1,200 |
| Closing Cash | (500) |