CH 07

Chapter 7
Fund Analysis, Cash-

Flow Analysis, and
Financial Planning
7.1 Van Horne and Wachowicz, Fundamentals of Financial Management, 13th edition. © Pearson Education Limited 2009. Created by Gregory Kuhlemeyer.
After Studying Chapter 7,
you should be able to:
1. Explain the difference between the flow of funds (sources and
uses of funds) statement and the statement of cash flows –
and understand the benefits of using each.
2. Define "funds" and identify sources and uses of funds.
3. Create a sources and uses of funds statement, make
adjustments, and analyze the final results.
4. Describe the purpose and content of the statement of cash
flows as well as implications that can be drawn from it.
5. Prepare a cash budget from forecasts of sales, receipts, and
disbursements – and know why such a budget should be
flexible.
6. Develop forecasted balance sheets and income statements.
7. Understand the importance of using probabilistic information
in forecasting financial statements and evaluating a firm's
condition.
Fund Analysis, Cash-Flow
Analysis, and Financial Planning
• Flow of Funds (Sources and Uses)

Statement
• Accounting Statement of Cash Flows
• Cash-Flow Forecasting
• Range of Cash-Flow Estimates
• Forecasting Financial Statements
Flow of Funds Statement
A summary of a firm’s changes in
financial position from one period to
another; it is also called a sources and
uses of funds statement or a statement
of changes in financial position.
Has been replaced by the cash flow
statement (1989) in US audited annual
reports.
Why Examine the Flow
Of Funds Statement
QUESTION?
Why should we bother to

understand a Flow of Funds
Statement that is no longer
required to appear in US
audited annual reports?
Why Examine the Flow
of Funds Statement
The Flow of Funds Statement:
• Includes important noncash transactions
while the cash flow statement does not.
• Is easy to prepare and often preferred by
managers for analysis purposes over the
more complex cash flow statement.
• Helps you to better understand the cash
flow statement, especially if it is prepared
under the “indirect method.”
Flow of Funds Statement
What are “funds”?

funds
All of the firm’s investments and

claims against those investments.
Extends beyond just transactions
involving cash.
cash
Sources and
Uses Statement
The letters labeling
the boxes stand for
Uses,
ses Sources,
ources
A L
Assets,
ssets and
Liabilities (broadly
defined). The pluses S – +
(minuses) indicate
increases
(decreases) in
U + –
assets or liabilities.
BW’s Determination
of Sources and Uses
Assets 2007 2006 +/– S/U
Cash $ 90 $ 100 – S
Acct. Rec. 394 410 – S
Inventories 696 616 + U
Prepaid Exp 5 5 –
Accum Tax Prepay 10
9 + U
Current Assets $ 1,195 $ 1,140 N/A
Fixed Assets (@Cost) 1030
930 N/A
Less: Acc. Depr. (329) (299) N/A
Net Fix. Assets $ 701 $ 631 + U
Investment, LT 50 50 –
Other Assets, LT 223 223 –
Total Assets $ 2,169 $ 2,044
of Sources and Uses
Assets 2007 2006 +/– S/U
Cash $ 90 $ 100 $10 S
Acct. Rec. 394 410 16 S
Inventories 696 616 80 U
Prepaid Exp 5
5 –
Accum Tax Prepay 10
9 1 U
Current Assets $ 1,195 $ 1,140 N/A
Fixed Assets (@Cost) 1030 930 N/A
Less: Acc. Depr. (329) (299) N/A
Net Fix. Assets $ 701 $ 631 70 U
Investment, LT 50 50 –
Other Assets, LT 223 223 –
Total Assets $ 2,169 $ 2,044
of Sources and Uses
Liabilities and Equity 2007 2006 +/– S/U
Notes Payable $ 290 $ 295 – U
Acct. Payable 94 94 –
Accrued Taxes 16 16 –
Other Accrued Liab. 100 100 –
$ 505 N/A
Current Liab. $ 500
Long-Term Debt 530 453 + S
Shareholders’ Equity
Com. Stock ($1 par) 200 200 –
Add Pd in Capital 729 729 –
Retained Earnings 210 157 + S
Total Equity $ 1,139 $ 1086 N/A
Total Liab/Equity $ 2,169 $ 2,044
of Sources and Uses
Liabilities and Equity 2007 2006 +/– S/U
Notes Payable $ 290 $ 295 $ 5 U
Acct. Payable 94 94 –
Accrued Taxes 16 16 –
Other Accrued Liab. 100 100 –
$ 505 N/A
Current Liab. $ 500
Long-Term Debt 530 453 77 S
Shareholders’ Equity
Com. Stock ($1 par) 200 200 –
Add Pd in Capital 729 729 –
Retained Earnings 210 157 53 S
Total Equity $ 1,139 $ 1086 N/A
Total Liab/Equity $ 2,169 $ 2,044
“Basic” Sources
and Uses Statement
SOURCES
Increase, Retained Earnings $ 53
Decrease, Accounts Receivable 16
Increase, Long-Term Debt 77
Decrease, Cash 10
USES $156
Increase, Inventories $80
Increase, Accum Tax Prepay 1
Decrease, Notes Payable 5
Increase, Net Fixed Assets 70
7.13
$156
Van Horne and Wachowicz, Fundamentals of Financial Management, 13th edition. © Pearson Education Limited 2009. Created by Gregory Kuhlemeyer.
Adjusting the “Basic”
Sources and Uses Statement
The following three slides are
Basket Wonders’ Balance Sheet
and Income Statement that was
discussed in Chapter 6.
This information will be needed
to adjust the “basic” Sources
and Uses Statement.
Basket Wonders’ Balance
Sheet (Asset Side)
Basket Wonders Balance Sheet (thousands) Dec. 31, 2007a
Cash $ 90 Acct. Rec.c a. How the firm stands on
394 Inventories a specific date.
696 Prepaid Exp d b. What BW owned.
5 Accum Tax Prepay c. Amounts owed by
10 customers.
Current Assetse d. Future expense items
$1,195 Fixed Assets (@Cost)f already paid.
1030 Less: Acc. Depr. g e. Cash/likely convertible
(329) Net Fix. Assets $ 701 to cash within 1 year.
Investment, LT 50 Other f. Original amount paid.
Assets, LT 223 Total g. Acc. deductions for
wear and tear.
Assets b
$2,169
Sheet (Liability Side)
Basket Wonders Balance Sheet (thousands) Dec. 31, 2007
Notes Payable $ 290 a. Note, Assets =
Acct. Payablec 94 Liabilities + Equity.
Accrued Taxes d 16 b. What BW owed and
Other Accrued Liab. d 100 ownership position.
Current Liab. e $
c. Owed to suppliers for
500 Long-Term Debt f
goods and services.
530 Shareholders’ d. Unpaid wages, salaries,
Equity Com. Stock ($1 etc.
par) g 200 Add Pd in Capital g e. Debts payable < 1 year.
729 Retained f. Debts payable > 1 year.
Earnings h 210 Total g. Original investment.
Equity $1,139 h. Earnings reinvested.
7.16
Total Liab/Equitya,b $2,169
Basket Wonders’
Income Statement
Basket Wonders Statement of Earnings (in thousands)
for Year Ending December 31, 2007a
Net Sales $ 2,211 a. Measures profitability
Cost of Goods Sold b 1,599 over a time period.
Gross Profit $ 612 b. Received, or receivable,
SG&A Expenses c 402 from customers.
EBITd $ c. Sales comm., adv.,
officer’s salaries, etc.
210 Interest Expensee
d. Operating income.
59 EBT f
$ e. Cost of borrowed funds.
151 Income Taxes f. Taxable income.
60 EAT g
$ 91 g. Amount earned for
Cash Dividends 38 shareholders.
Increase in RE $ 53
Recognize Profits and Dividends
Change in retained earnings is composed
of profits and dividends.
Source: Net Profit $91
Less Use: Cash Dividends 38
(Net) Source: Incr., R.E. $53
Recognize Depreciation and Gross
Changes in Fixed Assets
Change in net fixed assets is composed of
depreciation and fixed assets.
Source: Depreciation $ 30
Less Use: Add. to F.A. 100
(Net) Use: Incr., Net F.A. $ 70
Sources and Uses
Statement (Sources Side)
SOURCES
Funds provided by operations
Net Profit $ 91
Depreciation 30
Decrease, Accounts Receivable 16

Increase, Long-Term Debt 77
Decrease, Cash 10
$224
Sources and Uses
Statement (Uses Side)
USES
Dividends $ 38
Additions to fixed assets 100
Increase, Inventories 80
Increase, Accrued Taxes 1
Decrease, Notes Payable 5
$224
Analyzing the Sources
and Uses Statement
Sources Uses
Primarily Primarily through
through net an increase in
profit from inventories and
operations and expenditures on
long-term debt capital assets.
increases.
Statement of Cash Flows
A summary of a firm’s payments
during a period of time.
This statement reports cash inflows
and outflows based on the firm’s
operating activities,
activities
investing activities,
activities and
financing activities.
activities
Cash Flow from Operating Activities
Shows impact of transactions not

defined as investing or financing
activities.
• These cash flows are generally the cash
effects of transactions that enter into the
determination of net income.
Cash Flow From
Operating Activities
Cash Inflows
From sales of goods or services
From interest and dividend income
Cash Outflows
To pay suppliers for inventory
To pay employees for services
To pay lenders (interest)
To pay government for taxes
To pay other suppliers for other
operating expenses
Cash Flow From
Operating Activities
It would seem more logical to classify
interest and dividend income as an
“investing” inflow, while interest paid
certainly looks like a “financing”
outflow.
But, the US Financial Accounting Standards
Board – by a slim 4 to 3 vote – classified these
items as “operating” flows.
Cash Flow from Investing Activities
Shows impact of buying and selling
fixed assets and debt or equity
securities of other entities.
Cash Flow from Financing Activities
Shows impact of all cash transactions
with shareholders and the borrowing
and repaying transactions with lenders.
Cash Flow From
Investing Activities
Cash Inflows
From sale of fixed assets (property, plant,
equipment)
From sale of debt or equity securities (other
than common equity) of other entities
Cash Outflows
To acquire fixed assets (property, plant,
equipment)
To purchase debt or equity securities (other
than common equity) of other entities
Cash Flow From
Financing Activities
Cash Inflows
From borrowing
From the sale of the firm’s own equity
securities
Cash Outflows
To repay amounts borrowed
To repurchase the firm’s own equity
securities
To pay shareholders dividends
Indirect Method –
Net Income $ 91
Depreciation 30
Decrease, accounts receivable 16
Increase, inventories ( 80)
Increase, accum. tax prepay ( 1)
Net cash provided (used) by

operating activities $ 56
Indirect Method –
Additions to Fixed Assets

$(100)

investing activities $(100)
Indirect Method –
Increase, notes payable $ ( 5)

Increase, long-term debt 77
Dividends paid ( 38)

financing activities $ 34
Indirect Method –
Increase (decrease) in cash $ ( 10)

Cash, 2006 100
Cash, 2007 $ 90
Supplemental cash flow disclosures

Interest paid $ 59
Taxes paid 60
Direct Method –
Cash received from customersa

$2,227
Cash paid to suppliers and
employeesb (2,051)
Interest paid ( 59)
Taxes paidc ( 61)
operating activities $ 56
a, b, c
See Worksheet on next slide for calculation
Worksheet for Preparing
Operating Activities Section
(a) Sales $2,211
+(–) Decrease (increase) in AR 16
Cash received from customers $2,227
(b) COGS – Depreciation + SGA $1,971
+(–) Increase (decrease) in inventory 80
Cash paid to suppliers and employees
$2,051
(c) Income taxes (federal/state) $ 60
+(–) Incr (Decr) in accum. tax prepay 1
Taxes paid $ 61
Direct Method –
Additions to Fixed Assets

$(100)

investing activities $(100)
Direct Method –
Increase, notes payable $ ( 5)

Increase, long-term debt 77
Dividends paid ( 38)

financing activities $ 34
Direct Method –
Increase (decrease) in cash $ ( 10)
Cash, 2006 100
Cash, 2007 $ 90
Supplemental cash flow disclosures
Net Income $ 91
Depreciation 30
Decrease, accounts receivable 16
Increase, inventories ( 80)
Increase, accum. tax prepay ( 1)
Net cash provided (used) by operating
activities $ 56
Cash Flow Forecasting
A Cash Budget is a forecast of a firm’s future
cash flows arising from collections and
disbursements, usually on a monthly basis.
The financial manager is better able to:

to
• Determine the future cash needs of the firm
• Plan for the financing of these needs
• Exercise control over cash and liquidity of
the firm
The Sales Forecast
Internal Sales Forecast
• Sales representatives project sales
for the period in question (sales
under their control or management).
• Sales projections are screened and
consolidated for product lines.
• Product line sales projections are
consolidated into a single forecast.
The Sales Forecast
External Sales Forecast
• Economists project overall economic
and business trends that will affect
the firm.
• Expected market share is projected
for current and new product lines.
• Product line sales projections are
consolidated into a single forecast.
BW’s Cash Flow Forecast
Lisa Miller has finalized a cash flow
forecast for the first six months of 2008.
Lisa is expecting 90% of monthly sales will
be credit sales with 80% of credit sales
collected in 30 days, 20% in 60 days, and
no “bad debts.”
Hint: The cash flow forecast will be used
in forecasting the financial statements
later in this chapter.
Collections and Other
Cash Receipts (Thousands)
SALES NOV DEC JAN FEB
Credit Sales, 90% $193 $212 $154
$135
Cash Sales, 10% 21 24 17
15
Total Sales, 100% $214 $236 $171
$150
CASH COLLECTIONS
Cash sales, current $ 17 $ 15
80% of last month’s 169 123
credit sales
20% of 2-month-old
7.43 39 42
Collections and Other
Cash Receipts (Thousands)
SALES MAR APR MAY JUN
Credit Sales, 90% $256 $205 $160
$190
Cash Sales, 10% 28 23 18
21
Total Sales, 100% $284 $228 $178
$211
CASH COLLECTIONS
Cash sales, current $ 28 $ 23 $ 18 $ 21
80% of last month’s 108 205 164 128
credit sales
20% of 2-month-old
7.44 31 27 51 41
Schedule of Projected Cash
Disbursements (Thousands)
DEC JAN FEB
Purchases $ 39 $ 35 $ 64
CASH DISBURSEMENTS FOR PURCHASES AND
OPERATING EXPENSES
100% of last month’s $ 39 $ 35
purchases
Wages paid 90 94
Other expenses paid 34 34
Total disbursements (purchases and
operating expenses) $163 $163
Schedule of Projected Cash
MAR APR MAY JUN
Purchases $ 53 $ 40 $ 48 $ 50
CASH DISBURSEMENTS FOR
PURCHASES AND OPERATING
EXPENSES
100% of last month’s $ 64 $ 53 $ 40 $ 48

purchases
Wages paid 111 107 92 92
Other expenses paid 34 34 34 34
Total disbursements $209 $194 $166 $174
(purchases and
operating expenses)
Schedule of Net Cash
JAN FEB MAR
Total disbursements for $163 $163 $209

purchases and operating
expenses
Capital expenditures 70 40 0
Dividend payments 0 0 9
Income taxes 25 0 0
Total cash disbursements $258 $203 $218
Schedule of Net Cash
APR MAY JUN
Total disbursements for $194 $166 $174

purchases and operating
expenses
Capital expenditures 0 0 0
Dividend payments 0 0 10
Income taxes 25 0 0
Total cash disbursements $219 $166 $184
Projected Net Cash
Flows and Cash Balances
JAN FEB MAR
Beginning cash balance $ 90 $ 57 $ 34
Total cash receipts 225 180 167
Total cash disbursements 258 203 218
Net cash flow $( 33) $( 23) $( 51)
Ending cash balance
without additional financing $ 57 $ 34 $( 17)
Projected Net Cash
Flows and Cash Balances
APR MAY JUN
Beginning cash balance $( 17) $ 19 $ 86
Total cash receipts 255 233 190
Total cash disbursements 219 166 184
Net cash flow $ 36 $ 67 $ 6
Ending cash balance
without additional financing $ 19 $ 86 $ 92
Range of
Cash-Flow Estimates
Examine factors that may influence cash
receipts such as changes in the state of the
economy that influence consumer buying
decisions and pricing strategies.
Examine factors that may influence cash
disbursements such as changes in the state
of the economy that impact operations,
capital expenditures, and dividend
payments.
Management Uncertainty
in Ending Cash Balances
January Distribution
PROBABILITY OF
OCCURRENCE
$42 $51 $60 $69 $78
ENDING CASH BALANCE

(thousands)
Management Uncertainty
in Ending Cash Balances
February Distribution
PROBABILITY OF
OCCURRENCE
$4 $15 $26 $37 $48
ENDING CASH BALANCE

(thousands)
Summary of the Range
of Cash-Flow Estimates
• Allows examination of the
relevant factors which may
generate uncertainty regarding
future cash flows.
• Enables management to better
plan for contingencies that will
arise than using a single-point
estimate of monthly cash flows.
Forecasting
Financial Statements
Expected future financial statements
based on conditions that the
management expects to exist and
actions it expects to take.
Considerations
(1) Forecasted Income Statement

(2) Forecasted Balance Sheet
Forecasting BW’s
Income Statement
Lisa Miller is forecasting the income
statement for 2008. She estimates that sales
for the 6 months ended June 30 will be
$1,222,000.
$1,222,000 COGS are estimated from the
average of years 2005 through 2007.
2007 Selling,
general, and administrative costs are
forecasted at $34,000 per month,
month while the
income tax rate is assumed equal to 40%.
Cash dividends and interest expenses are
expected to remain constant.
constant
Basket Wonders’ Forecasted
Income Statement
Basket Wonders Forecasted Statement of Earnings (in
thousands) for Six Months Ending June 30, 2008
Net Salesa $ 1,222
Cost of Goods Sold b 865 a. From sales budget.
Gross Profit $ 357 b. Average of 68.7, 71.3,
SG&A Expenses c 204 and 72.3% multiplied by
EBIT $ net sales.
153 Interest Expensed c. $34,000 x 6 months.
29 EBT $ d. Assumed to be $29,000.
124 Income Taxes 50 e. Did not change. Six (6)
EAT $ 74 months of dividends =
Cash Dividendse 19 (0.5)($38,000) = $19,000.
Increase in RE $ 55
Sheet (Asset Side)
Forecasted Balance Sheet (thousands) June 30, 2008
Casha $ 92 Acct. a. From Cash Flow
Rec.b 222 Inventoriesc Forecast.
692 Prepaid Exp b. 100% June, 20% May.
5 Accum Tax Prepay c. Inv Turnover = 2.5.
10
Current Assets
$1,021 Fixed Assets (@Cost) d. Capital expenditure of
1,140 Less: Acc. Depr. $110,000 and
(386) Net Fix. Assetsd $ 742 depreciation of
Investment, LT 50 Other $69,000.
Assets, LT 223 Total
Assets $2,036 ASSUMPTIONS
Sheet (Liability Side)
Forecasted Balance Sheet (thousands) June 30, 2008
Notes Payablea $ 226 a. Previous balance less
Acct. Payableb 50 amount paid down.
Accrued Taxes c 16 Other b. 100% of June
Accrued Liab. d 20 purchases.
Current Liab. $ 312 c. No net change in
Long-Term Debt 530 accruals.
Shareholders’ Equity d. Decrease in unpaid
Com. Stock ($1 par) 200 wages, salaries, etc.
Add Pd in Capital 729 e. Increase in retained
Retained Earnings e 265 earnings (See 7–57).
Total Equity $1,194
Total Liab/Equity $2,036 ASSUMPTIONS

CH 07

Uploaded by

Copyright:

Available Formats

CH 07

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

CH 07

Uploaded by

Copyright:

Available Formats

Chapter 7

Fund Analysis, Cash-

• Flow of Funds (Sources and Uses)

Why should we bother to

What are “funds”?

All of the firm’s investments and

Decrease, Accounts Receivable 16

Shows impact of transactions not

Net cash provided (used) by

Cash Flow from Investing Activities

Additions to Fixed Assets

Net cash provided (used) by

Increase, notes payable $ ( 5)

Net cash provided (used) by

Increase (decrease) in cash $ ( 10)

Supplemental cash flow disclosures

Cash received from customersa

Cash Flow from Investing Activities

Additions to Fixed Assets

Net cash provided (used) by

Cash Flow from Financing Activities

Increase, notes payable $ ( 5)

Net cash provided (used) by

The financial manager is better able to:

100% of last month’s $ 64 $ 53 $ 40 $ 48

Total disbursements for $163 $163 $209

Total disbursements for $194 $166 $174

$42 $51 $60 $69 $78

ENDING CASH BALANCE

$4 $15 $26 $37 $48

ENDING CASH BALANCE

(1) Forecasted Income Statement

You might also like