# Financial Statements and Cash Flow Analysis

Submitted By jhatch29
Words 1673
Pages 7
Chapter 2 Mini Case: “Financial Statement and Cash Flow Analysis”
Jennifer L. Hatch
Professor Edward Strafaci
January 28, 2015

Chapter 2 Mini Case: “Financial Statement and Cash Flow Analysis”
Introduction
According to the mini case, Jaeden Industries has provided their account balances as of December 31, 2010. In order to determine the company’s free cash flow, liquidity, debt and profitability ratios, and market ratios, the following are required: dividend payout ratio of 25%, tax rate of 34%, stock price on December 31, 2009 was \$42.39 and the stock price on December 31, 2010 was \$56.82. Below are the calculations required in order to obtain a cash flow analysis on Jaeden Industries.
Jaeden’s Free Cash Flow Free cash flow involves the following acronyms that are to be applied to the first party of the formula: net operating profits after taxes (NOPAT), earning before interest and taxes (EBIT), T = corporate tax rate, and operating cash flow (OCF). In order to calculate the free cash flow (FCF), two steps are required. The first step is to calculate the OCF, and then the free cash flow can be determined.
Operating Cash Flow
OCF = [EBIT x (1 – T)] + Depreciation
OCF = [\$13,119,000 x (1 - .34) + \$700,000
OCF = [\$13,119,000 x .66] + \$700,000
OCF = \$8,658,540 + \$700,000
OCF = \$9,358,540
Free Cash Flow
In order to determine the second part of the calculation, the following information is required: change in gross fixed assets (ΔFA), change in current assets (ΔCA), change in accounts payable (ΔAP), and change in accrued expenses (Δ accruals). Since Jaeden’s Industries 2010 Balance Sheet is not completed, the current assets should be determined. Therefore, the sum of the firms’ cash, market securities, accounts receivable, and inventories for 2010 is \$15,066,000.
ΔFA = \$14,811,000 - \$11,879,000 = \$2,932,000…...

### Similar Documents

#### Understanding Financial Statements and Cash Flow

...“Understanding Financial Statements and Cash Flow” There are four main financial statements. They are (1) balance sheets; (2) income statements; (3) cash flow statements; and (4) statements of shareholders’ equity. Now let’s take a look at the first three financial statements more in detail. The balance sheet is basically a snapshot of the firm. It is used to organize and summarize what a firm owns (assets), what a firm owes (liabilities), and the difference between the two (the firm’s equity) at any given time. A balance sheet shows a company’s assets, liabilities and shareholders’ equity at the end of the reporting period. It does not show the flows into and out of the accounts during the period. The Balance Statement only tells how the company stands on one particular day, for instance the 31st of December or 30th of April. The Balance Statement is usually made by the accountant but it is in your interest to understand it. Assets are things that a company owns that have value and are classified as either current or fixed. A fixed asset has a relatively long life, whereas, a current asset has a lifespan of less than one year. This means that the asset will convert to cash within a year. Cash, inventory, and accounts receivables are a few current assets. Fixed assets include things that can’t be touched but nevertheless exist and have value, such as trademarks and patents. Liabilities are amounts of money that a company owes to others. They are classified as......

Words: 1107 - Pages: 5

#### Statement of Cash Flow

...1. Statement of Cash Flow Operating Activities Net Income: 253,584 Adjustments Non-cash adjustments: Depreciation 120,000 Change in Working Capital: Change in Accounts Receivable (245,840) Change in Inventories (429,140) Change in Accounts Payable 35,800 Change in Accruals 95,040 Net Cash Provided by Operating Activities (544,120) Investing Activities Cash Used to Acquire Fixed Assets (17,050) Change in Short Term Investments 51, 632 Net Cash Provided by Investing Activity 34,582 2. Free Cash Flow 502,640(1-0.4) = 502,640 (0.6) = 301,584 NOPAT FCF = NOPAT - NOWC - Long Term Capital 301,584 - (14,000 + 878,000 + 1716480 ) - (359,800 + 380,000) = -1,567,096 3. Uses of Free Flow for 2011 1. Pay interest to debtholders. 80(1-.40) = 48 2. Repay debt holders. (359,800+10000000)-(500,000-720,000)= 1139800 3. Pay dividends to debtholders. 250,000*.220=55,000 4. Repurchase stock from shareholders. 460,000-1680936=1220936 5. Buy short-term investments. 71,632-20,000=51,632 4. For 2011 Find the Following- Current Ratio: current assets/current liabilities = 2680112/1039800 = 2.6 Debt Ratio: liabilities/assets = 1539800/3516952 = .44 Profit Margin on Sales: Income/sales = 253,584/7035600 = 0.036 Return on Total Assets: 235,584/3,516,952 = 0.072 Price/earnings: 12.17/1.01 = 12.049 Earnings per Share: net income/# of shares outstanding = 253,584/250,000 = 1.014 Financial......

Words: 446 - Pages: 2

#### Solution to Polaroid Cash Flow Statement Analysis

...Solution to Polaroid Cash Flow Statement Analysis: |Observations | |Cash from operations is positive in 98 and 99 and becomes Negative in ’00 – a clear sign of weakness for a mature | |business – not unusual for a young startup. | |Loss in 98 to a small profit and a larger profit in 00. | |Inventory increased in 00 using up operating cash and this may be a sign of weak sales resulting in unintentional | |building of inventory. | |Receivables decline which provides cash but may also be a sign of sales weakness or more aggressive collections to | |compensate for weak cash position. | |Investing activities are using cash. | |Asset replacement exceeds depreciation suggesting that they are replenishing fixed assets. | |Cash from operations is not sufficient to cover fixed asset purchases so they are being funded from other sources. | |Sale of other assets is providing funds to pay for some of the fixed asset......

Words: 287 - Pages: 2

#### Statement of Cash Flows

...Companies, 2004 “I felt we should go into something that we had some connection to”—Dwayne Lewis (standing; Michael Cherry sitting) 5 A Look Back Accounting for Merchandising Operations A Look at This Chapter This chapter emphasizes merchandising activities. We explain how reporting merchandising activities differs from reporting service activities. We also analyze and record merchandise purchases and sales transactions and explain the adjustments and closing process for merchandisers. A Look Ahead Chapter 6 extends our analysis of merchandising activities and focuses on the valuation of inventory. Topics include the items in inventory, costs assigned, costing methods used, and inventory estimation techniques. Chapter 4 focused on the final steps of the accounting process. We explained the importance of proper revenue and expense recognition and described the closing process. We also showed how to prepare financial statements from a work sheet. Larson−Wild−Chiappetta: Fundamental Accounting Principles, Seventeenth Edition 5. Accounting for Merchandising Operations Text © The McGraw−Hill Companies, 2004 Learning Objectives CAP Conceptual Analytical Procedural merchandising activities C1 Describeincome components for aand A1 Compute the acid-test ratio and explain its use to assess liquidity. identify merchandising company. (p. 178) (p. 193) P1 Analyze and record transactions a for merchandise purchases using perpetual system. (p. 180)...

Words: 23377 - Pages: 94

#### Cash Flow Statement

...Statement of cash flows Statement of cash flows helps users in at least 4 ways. • It can help users predict whether a firm will have positive future net cash flows • It can help users determine a firm’s need for external financing and its ability to pay debts and dividends. It gives users information about current cash flow, possible future cash needs, and borrowed cash that must be repaid in the future • The statement also helps users assess a firm’s overall financial health. The combination OT, INV., FIN cash flows can help a user predict whether a firm will experience growth or whether it is in decline. • The statement focuses the user on cash by reconciling the firm’s accrual net income to the change in the cash balance Operating activities • Activities that a business performs from day to day in its primary profit seeking activity. They generate revenues and result in expenses, and use the company’s current assets and current liabilities. Investing activities • Consist of the long-term assets purchases or sold by a company Financing activities • Include all changes in external financing (e.g. issuing debt, obtaining bank loans, issuing common stock) Direct and Indirect method • Are different ways of preparing the cash flow statement’s operating activities Direct Method • Requires the accountant to compute all operating cash inflows and outflows, and to provide a supplemental schedule that is the cash flows statement indirect method......

Words: 454 - Pages: 2

#### Income Statement and Cash Flow

...the income statement and statement of cash flows used to make business decisions? The income statement reflects the company’s financial performance by showing how much money was generated (revenue), how much was spent (expenses), and the difference (profit) between the two over a period of time. It is divided into the operating and non-operating sections. It can also tell how much money shareholders would receive if the company were to distribute all of its net earnings. The cash flow statement provides cumulative information regarding all cash inflow from both its ongoing operations as well as any external investment sources. The cash flow statement is not influenced by any kind of fancy accounting concepts. It is a true reflection of the company’s operating, investing, and financing activities. It helps to show why the company either lost or gained money during that particular period in time. The statement of cash flow parallels the income statement by showing the relationship between the net income and cash flow. The income can be increasing but the cash flow decreasing if the company is not actually collecting cash from its customers. The income statement can tell you whether the company made a profit while the cash flow statement tells you whether it actually generated any cash. Put very simply, the income statement answers the question “How did we do?”, while the cash flow statement answers “Where did the money go?”. Three main groups use financial......

Words: 624 - Pages: 3

#### Ch 2 Financial Statement and Cash Flow Analysis

...Chapter 2—Financial Statement and Cash Flow Analysis MULTIPLE CHOICE 1. Which of the following items can be found on an income statement? a. Accounts receivable b. Long-term debt c. Sales d. Inventory ANS: C DIF: E REF: 2.1 Financial Statements 2. If you only knew a company’s total assets and total debt, which item could you easily calculate? a. Sales b. Depreciation c. Total equity d. Inventory ANS: C DIF: E REF: 2.1 Financial Statements 3. How do we calculate a company’s operating cash flow? a. EBIT - taxes + depreciation b. EBIT - taxes - depreciation c. EBIT + taxes + depreciation d. EBIT - Sales ANS: A DIF: E REF: 2.2 Cash Flow Analysis 4. Holding all other things constant, which of the following represents a cash outflow? a. The company sells a machine. b. The company acquires inventory. c. The company receives a bank loan. d. The company increases accounts payable. ANS: B DIF: E REF: 2.2 Cash Flow Analysis 5. Which of the following is a liquidity ratio? a. Quick ratio b. P/E- ratio c. Inventory turnover d. Equity multiplier ANS: A DIF: E REF: 2.3 Analyzing Financial Performance Using Ratio Analysis NARRBEGIN: Bavarian Sausage, Inc. Bavarian Sausage, Inc. Bavarian Sausage, Inc. posted the following balance sheet and income statement. Balance Sheet Cash Accounts Receivable Inventories Net Plant and \$ 50,000 125,000 225,000 Accounts Payable Notes Payable Long-term debt \$185,000 125,000 115,000 Equipment 525,000 Total Assets \$925,000 Common......

Words: 5588 - Pages: 23

#### Explanation of Statement of Cash Flows

...College of NJ Explanation of Statement of Cash Flows GAC 515 Professor Frank Longo Sandra Rambert August 7, 2014 Statement of Cash Flows has two main purposes firstly, deliver data about a business’ cash receipts and payments. Secondly, statement of cash flows records changes as a product of operations, investments and financial activities during a period on a cash basis. (Weil, 2014) Information in a statement of cash flows can be useful to investors, creditors and any other interested parties. Individuals or entities reviewing the cash flow statement can determine the optimal time to implement future business strategies, payout dividends and invest money back into the company. Cash flow statement identifies the net income and net cash flows from operating activity. Statement of cash flows is usually prepared using two methods the indirect method and the direct method. “The indirect method also known as reconciliation method starts with net income and converts it to net cash flow from operating activities.” (Explanation, 2011) The indirect method records net income for transactions that relates to net income but not cash. To calculate net cash flow from operating activity charges that are non-cash in the income statement are added back to net income and non –cash credits are deducted from net income. (Weil, 2014) The greatest advantage of the indirect method is it concentrates on the difference between net income and net cash flow from operating......

Words: 1284 - Pages: 6

#### Cash Flow Statement

...that the aim of cash flow reporting is to explore ways in which the underlying liquidity of a reporting entity can be revealed in accounting terms. Profit is regarded as an indicator of financial success, but, as anyone running a business will tell you, cash is king. The measurement of profit is usually based on a mixture of factual transactions and unavoidable subjective accounting judgments. “The stock market prefers the fantasy of smooth growth to the reality of fluctuating operational performance. It falls to the creative accountant to ensure that those fluctuations are removed by hoarding profits in years of plenty for release in years of famine... Just like sin, cash flow will eventually find a company out.” So wrote Ian Griffiths in his bestseller Creative Accounting . The Financial Analysis paper comes as a bit of a shock to some candidates, especially the area of consolidations. From time to time there is no balance sheet or income statement to prepare, but a group cash flow statement may be required. Sometimes cash Francis Braganza explains how to prepare a cash flow statement, using November 2005’s question as an example, with dates advanced two years. Financial analysis Group adjustments 1 A dividend received from an associate by a parent is an inflow (investing activities: second category). 2 A dividend paid to a minority interest by a subsidiary is an outflow (financing activities: third category). 3 Net cash paid out to......

Words: 647 - Pages: 3

#### Statement of Cash Flow

Words: 3995 - Pages: 16

#### Cash Flow Statement

...In financial accounting, a cash flow statement, also known as statement of cash flows or funds flow statement,[1] is a financial statement that shows how changes in balance sheet accounts and income affect cash and cash equivalents, and breaks the analysis down to operating, investing, and financing activities. Essentially, the cash flow statement is concerned with the flow of cash in and cash out of the business. The statement captures both the current operating results and the accompanying changes in the balance sheet.[1] As an analytical tool, the statement of cash flows is useful in determining the short-term viability of a company, particularly its ability to pay bills. International Accounting Standard 7 (IAS 7), is the International Accounting Standard that deals with cash flow statements. People and groups interested in cash flow statements include: * Accounting personnel, who need to know whether the organization will be able to cover payroll and other immediate expenses * Potential lenders or creditors, who want a clear picture of a company's ability to repay * Potential investors, who need to judge whether the company is financially sound * Potential employees or contractors, who need to know whether the company will be able to afford compensation * Shareholders of the business. Contents [hide] * 1 Purpose * 2 History & variations * 3 Cash flow activities o 3.1 Operating activities o 3.2......

Words: 2959 - Pages: 12

#### Financial Statements, Cash Flow, and Taxes

...CHAPTER 3 BA II Plus 2nd . 9 Enter Financial Statements, Cash Flow, and Taxes Balance sheet Income statement Accounting income vs. cash flow MVA and EVA Federal tax system The Annual Report Balance sheet – provides a snapshot of a firm’s financial position at one point in time. Income statement – summarizes a firm’s revenues and expenses over a given period of time. Statement of retained earnings – shows how much of the firm’s earnings were retained, rather than paid out as dividends. Statement of cash flows – reports the impact of a firm’s activities on cash flows over a given period of time. Balance Sheet: Assets 2014 2013 Cash 7,282 57,600 Accounts Receivable 632,160 351,200 Inventories 1,287,360 715,200 Total Current Assets 1,926,802 1,124,000 Gross Fixed Assets 1,202,360 491,000 Less: Depreciation 263,160 146,200 Net Fixed Assets 939,790 344,800 Total Assets 2,866,592 1,468,800 Liabilities and Equity 2014 2013 Accts payable 544,160 145,600 Notes payable 636,808 200,000 Accruals 489,600 136,000 Total Current Liabilities 1,650,568 481,600 Long-term debt ...

Words: 1593 - Pages: 7

#### Statement of Cash Flows

...esACTG3110 Chapter 5: Statement of Cash Flows Introduction Objectives of the SCF •Companies are required to include statement of cash flows (SCF) as part of their F/S. •Historical CF are often used as indicator of amount, timing, and uncertainty of future CF. •The objective of the SCF is to disclose the historical cash flows of the enterprise during the reporting period for both feedback and predictive purposes. Classification and Organization The SCF is classified on the basis of the type of cash flow: •Operating activities are the principal revenue-producing activities of the enterprise and the related expenditures. * Cash inflow from operations is measured as cash received from customers or clients. * Cash outflows are those disbursements for operating activities, such as cash paid for inventories, wages and salaries, income taxes, and rent and other overhead costs. * Operating activities relate to net earnings (rev. + exp.), not comprehensive income. * If the company has recognized specific amounts that are part of other comprehensive income, these transactions or events are not included in operating activities. * Therefore, net earnings is the reference point for operating activities on the SCF. •Investing activities are those activities that relate to long-term assets and investments. * The acquisition and disposal of property, plant, and equipment; intangible assets; other assets; and investments are all included in this......

Words: 1644 - Pages: 7

#### Cash Flow Statements

...STATEMENT OF CASH FLOWS Cash flows are critical to a company’s success because among other things they measure the ability of a business to generate cash internally. Positive cash flows allow a company to meet its obligations with creditors and suppliers, take advantage of investment opportunities, replace assets, negotiate better pricing in purchases, and pay dividends; all these without the need of incurring in external financing. Net cash flow needs to be distinguished from Net Income, which includes accounts receivable, accounts payable and other items for which payment has not been received or made (Accruals). Cash flow is used to assess the quality of a company's income; that is, how liquid it is, which can indicate whether the company is positioned to remain solvent. Net income (Income statement) measures a company’s financial results after business operations and financing activities, and it is crucial for investors as this is the statement that determines if overall a business is profitable or not. But because most companies use the accrual accounting method (which I will not explain on this paper), the income statement may not reflect actual changes in cash position. This is why investors should not rely only on this statement to make decisions as should use it only as one “indicator” of revenues minus costs, but it does not give the whole picture of a company’s financial health. It is important for investors and management to analyze the four main financial......

Words: 1673 - Pages: 7