The statement of cash flows for A Ltd Group shows:
1) Cash from operating activities was positive, reflecting profit earned during the year.
2) Cash used in investing activities included the purchase of property, plant and equipment and an investment in an associate company.
3) Cash from financing activities was negative due to repayment of trade payables.
4) Overall, there was a small increase in cash and cash equivalents from the beginning to the end of the period.
The statement of cash flows for A Ltd Group shows:
1) Cash from operating activities was positive, reflecting profit earned during the year.
2) Cash used in investing activities included the purchase of property, plant and equipment and an investment in an associate company.
3) Cash from financing activities was negative due to repayment of trade payables.
4) Overall, there was a small increase in cash and cash equivalents from the beginning to the end of the period.
The statement of cash flows for A Ltd Group shows:
1) Cash from operating activities was positive, reflecting profit earned during the year.
2) Cash used in investing activities included the purchase of property, plant and equipment and an investment in an associate company.
3) Cash from financing activities was negative due to repayment of trade payables.
4) Overall, there was a small increase in cash and cash equivalents from the beginning to the end of the period.
The statement of cash flows for A Ltd Group shows:
1) Cash from operating activities was positive, reflecting profit earned during the year.
2) Cash used in investing activities included the purchase of property, plant and equipment and an investment in an associate company.
3) Cash from financing activities was negative due to repayment of trade payables.
4) Overall, there was a small increase in cash and cash equivalents from the beginning to the end of the period.
JAI CHAWLA IMPORTANT QUESTIONS OF CA FINAL FR BY CA JAI CHAWLA SIR
IND AS 7
Question 1 (Illustration 11 of ICAI Module)
Prepare Statement of Cash Flows: Following is the balance sheet of Kuber Limited for the year ended 31 March, 20X2 (Rs. in lacs) 20X2 20X1 ASSETS Non-current assets Property, plant and equipment 13,000 12,500 Intangible assets 50 30 Other financial assets 145 170 Deferred Tax Asset (net) 855 750 Other non-current assets 800 770 Total non-current assets 14,850 14,220 Current assets Financial assets Investments 2,300 2,500 Cash and cash equivalents 220 460 Other current assets 195 85 Total current assets 2,715 3,045 Total assets 17,565 17,265 EQUITY AND LIABILITIES Equity Equity share capital 300 300 Other equity 12,000 8,000 Total equity 12,300 8,300 Liabilities Non-current liabilities Financial liabilities Long-term borrowings 2,000 5,000 Other non-current liabilities 2,740 3,615 Total non-current liabilities 4,740 8,615 Current liabilities Financial liabilities Trade payables 150 90 Bank overdraft 75 60 Other current liabilities 300 200
ICAI’s MOST LOVED IMPORTANT QUESTIONS 1
CA. JAI CHAWLA Total current liabilities 525 350 Total liabilities 5,265 8,965 Total equity and liabilities 17,565 17,265 Additional Information: 1) Profit after tax for the year ended March 31, 20X2 - Rs. 4,450 lacs 2) Interim dividend paid during the year - Rs. 450 lacs 3) Depreciation and amortisation charged in the statement of profit and loss during the current year are as under a) Property, Plant and Equipment - Rs. 500 lacs b) Intangible Assets - Rs. 20 lacs 4) During the year ended March 31, 20X2 two machineries were sold for Rs. 70 lacs. The carrying amount of these machineries as on March 31, 20X2 is Rs. 60 lacs. 5) Income taxes paid during the year Rs. 105 lacs 6) Other non-current / current assets and liabilities are related to operations of Kuber Ltd. and do not contain any element of financing and investing activities. Using the above information of Kuber Limited, construct a statement of cash flows under indirect method. Solution: Statement of Cash Flows Rs. in lacs Cash flows from Operating Activities Net Profit after Tax 4,450 Add: Tax Paid 105 4,555 Add: Depreciation & Amortisation (500 + 20) 520 Less: Gain on Sale of Machine (70-60) (10) Less: Increase in Deferred Tax Asset (855-750) (105) 4,960 Change in operating assets and liabilities Add: Decrease in financial asset (170 - 145) 25 Less: Increase in other non-current asset (800 - 770) (30) Less: Increase in other current asset (195 - 85) (110) Less: Decrease in other non-current liabilities (3,615 – (875) 2,740) Add: Increase in other current liabilities (300 - 200) 100 Add: Increase in trade payables (150-90) 60 4,130 Less: Income Tax (105) Cash generated from Operating Activities 4,025 Cash flows from Investing Activities Sale of Machinery 70 Purchase of Machinery [13,000-(12,500 – 500-60)] (1,060) Purchase of Intangible Asset [50-(30-20)] (40) Sale of Financial asset - Investment (2,500 – 2,300) 200
ICAI’s MOST LOVED IMPORTANT QUESTIONS 2
CA. JAI CHAWLA Cash outflow from Investing Activities (830) Cash flows from Financing Activities Dividend Paid (450) Long term borrowings paid (5,000 – 2,000) (3,000) Cash outflow from Financing Activities (3,450) Net Cash outflow from all the activities (255) Opening cash and cash equivalents (460 – 60) 400 Closing cash and cash equivalents (220 – 75) 145
Question 2 (Illustration 12 of ICAI Module)
Prepare Statement of Cash Flows: The relevant extracts of consolidated financial statements of A Ltd. are provided below: Consolidated Statement of Cash Flows For the year ended (Rs. in Lac) 31st March 31st March 20X2 20X1 Assets Non-Current Assets Property, Plant and Equipment 4,750 4,650 Investment in Associate 800 - Financial Assets 2,150 1,800 Current Assets Inventories 1,550 1,900 Trade Receivables 1,250 1,800 Cash and Cash Equivalents 4,650 3,550 Liabilities Current Liabilities Trade Payables 1,550 3,610 Extracts from Consolidated Statement of Profit and Loss for the year ended 31st March 20X2 Particulars Amount (Rs. in Lac) Revenue 12,380 Cost of Goods Sold (9,860) Gross Profit 2,520 Other Income 300 Operating Expenses (450) Other expenses (540) Interest expenses (110) Share of Profit of Associate 120 Profit before Tax 1,840 The below information is relevant for A Ltd Group. 1) A Ltd had spent Rs. 30 Lac on renovation of a building. A Ltd charged the entire renovation cost to profit and loss account.
ICAI’s MOST LOVED IMPORTANT QUESTIONS 3
CA. JAI CHAWLA 2) On 1st April 20X1, A Ltd acquired 100% shares in S Ltd, for cash of Rs. 300 Lac. Fair value of the assets acquired and liabilities assumed under the acquisition are as under: Property, Plant and Equipment 140 Lac Inventories 60 Lac Trade Receivables 30 Lac Cash and Cash Equivalents 20 Lac Total Assets 250 Lac Less: Trade Payables (50 Lac) Net Assets on acquisition 200 Lac 3) A Ltd. ‘s property, plant and equipment comprise the following: Carrying amount on 1st April 20X1 4,650 Lac Addition (at cost) including assets in S Ltd. 800 Lac Revaluation Surplus 80 Lac Disposal (Sale) of Assets (490 Lac) Depreciation for the year (290 Lac) st Carrying Amount on 31 March 20X2 4,750 Lac A Ltd constructed a machine that is a qualifying asset and incurred construction costs of Rs. 40 Lac that has been charged to other expenses. Of the interest cost of Rs. 110 Lac charged to profit or loss statement, Rs. 10 Lac includes interest cost on specific borrowings that need to be capitalized. Property, plant and equipment was sold at 630 Lac. Gain on disposal is adjusted against operating expenses. 4) A Ltd. purchased 30% interest in an Associate (G Ltd) for cash on 1st April 20X1. The associate reported profit after tax of Rs. 400 Lac and paid a dividend of Rs. 100 Lac for the year. 5) Impairment test was conducted on 31st March 20X2. The following were impaired as under: Goodwill impairment loss: Rs. 265 Lac Intangible Assets impairment loss Rs. 900 Lac The goodwill impairment relates to 100% subsidiaries. Assume that interest cost is all paid in cash. You are required to determine cash generated from operations for group reporting purposes for the year ended 31st March 20X2. Solution Extracts of Statement of Cash Flows for the year ended 31st March 20X2 Cash Flows from Operating Activities Amount in Rs. Lacs Profit before tax (W.N.1) 1,920 Less: Profit on Sale of PPE (630 - 490) (140) Add back: Depreciation 290 Impairment of Goodwill 265 Impairment of Intangible Assets 900 Less: Share of Profits of Associate (400 x 30%) (120) Add: Interest expense [110 – 10] 100 Working Capital Changes (W.N.2): Add: Decrease in Trade Receivables 580 Add: Decrease in Inventories 410
ICAI’s MOST LOVED IMPORTANT QUESTIONS 4
CA. JAI CHAWLA Less: Decrease in Trade Payables (2,110) Cash generated from operations 2,095 Working Notes: 1) Profit before tax Amount in Rs. Lacs Reported profit as per Profit or Loss Statement 1,840 Add back: Renovation costs charged as expense 30 Construction costs charged as expense 40 Borrowing costs to be capitalized 10 Revised Profit before tax 1,920 2) Changes in Trade Receivables Amount in Rs. Lacs Opening Balance 1,800 Add: Receivables of S Ltd. 30 1,830 Less: Closing Balance (1,250) 580 3) Changes in Inventories Amount in Rs. Lacs Opening Balance 1,900 Add: Receivables of S Ltd. 60 1,960 Less: Closing Balance (1,550) 410 4) Changes in Trade Payables Amount in Rs. Lacs Opening Balance 3,610 Add: Receivables of S Ltd. 50 3,660 Less: Closing Balance (1,550) 2,110