Professional Documents
Culture Documents
Afm U Iii.1
Afm U Iii.1
Meaning 6
Methods 6
Financial Statement 7
Comparative Statements 14
Trend Analysis 15
Ratio Analysis 15
Trend Analysis 25
Ratio Analysis 26
Meaning of Ratios 26
Expression of Ratios 26
Financial Ratios 27
Unit – III – Analysis of Financial Statement Page 3 of 70
Classification of Ratios 27
Liquidity Ratios 28
Profitability Ratio 29
Activity Ratios 29
Liquidity Ratios 30
Current Ratio 30
Liquid Ratio 33
Profitability Ratios 38
Turnover Ratio 48
Proprietary Ratio 55
Meaning of Fund 56
No Flow of Funds 57
Cash Flows 67
LIST OF FIGURES
Figure 1 Methods of Financial Analysis 6
Figure 2 Classification of Balance Sheet 10
Figure 3 Examples of Fixed Assets 10
Figure 4 Examples of Current Assets 11
Figure 5 Calculation of Common Size Statement 21
Figure 6 Classification of Ratios by Purpose 28
Figure 7 Contents of Current Assets and Current Liabilities 31
Figure 8 Flow of Funds 57
Figure 9 Current and Non-Current Assets 58
Figure 10 Current and Non-Current Liabilities 58
Figure 11 Steps in und Flow Statement 59
LIST OF TABLES
Table 1 Statement form of Profit and Loss Account 8
Table 2 Format of Schedule of Changes in Working Capital 60
Table 3 Calculation of Fund from Operations 61
Table 4 Fund Flow Statement Format 62
Table 5 Difference between fund flow and Cash Flow 67
Unit – III – Analysis of Financial Statement Page 5 of 70
MEANING
The term ‘financial analysis’ includes both ‘analysis’ and ‘interpretation’. The term
analysis means simplification of financial data by methodical classification given in the
financial statements. Interpretation means explaining the meaning and significance of
the data. These two are complimentary to each other. Analysis is useless without
interpretation, and interpretation without analysis is difficult or even impossible.
METHODS
These financial data do not indicate whether the company is performing well or poorly.
Specifically, neither the balance sheet alone nor the income statement alone provides
sufficient information to answer the following questions about Great Deal’s
performance and risk:
How does the company’s recent profitability compare to its prior profitability, and
to its competitors’ profitability?
What is the source of the company’s profitability? Does it derive from selling
products and services at substantially higher prices than it costs to obtain those
products and services? Or does it derive from selling large volumes of products
and services? Or from a combination of the two?
What risks does the company face? For example, is The Company able to pay its
debts as they come due?
Prepare
Understand the Identify Identify Analyse
projected,
Financial Economic Company profitability Value the firm.
financial
Statements Characteristics Strategy and risk
statements.
1. REVENUE
TABLE 1 STATEMENT FORM OF P ROFIT AND L OSS A CCOUNT
Operating Income Statement for the period ending….
` `
Gross Sales XXX
Less: Sales Returns / Return Inwards XXX
Net Sales for the year (A) XXX
Less: Cost of Sales : (B)
Raw Materials consumed XXX
Direct Wages XXX
Manufacturing Expenses XXX
Finished Goods etc. XXX XXX
XXX
Less: Closing Stock (C ) XXX
Gross Profit (D) = A – (B + C) XXX
Less: Operating Expenses (E )
Administration Expenses XXX
Selling and Distribution Expenses XXX XXX
Net Operating Profit (F) = D – E XXX
Add: Non-Trading Income:
Interest Received XXX
Dividend Received XXX XXX
XXX
Less: Non-Trading Expenses:
Discount Allowed XXX
Interest Paid XXX XXX
Earnings Before Interest and Tax (G) XXX
Less: Interest on Debentures etc. XXX
Earnings Before Tax (H) XXX
Less: Tax XXX
Net Profit after Interest Tax ( I ) XXX
Revenue is the money an entity receives from the sale of goods or services. Other terms
frequently used for revenue are sales, net sales, or sale revenue. It is also referred to as
the “top line” because revenues are reported at the top of the income statement.
Unit – III – Analysis of Financial Statement Page 9 of 70
2. COST OF GOODS SOLD
Cost of goods sold are the direct costs of producing the goods being offered by the
entity. This would include the materials, labor, and other resources required for
production.
3. GROSS PROFIT
Gross profit is the difference between the revenue received for the product less the cost
of goods sold.
4. OPERATING EXPENSES
Operating expenses are the amount an entity expends to maintain and operate the
general business. Operating expenses include research and development, marketing,
general and administrative, amortization of intangible assets (i.e. patents, good will,
etc.), etc.
In addition, when an entity purchases a capital asset, such as a building or equipment,
they expense a portion of the asset over a number of years; this is called depreciation.
Depreciation expense is an accounting expense that is deducted from net income.
5. OPERATING INCOME
Operating income is equal to revenues minus cost of goods sold and operating
expenses. In other words, it measures the profits or losses of the day to day operations
of the business. Another name for Operating Income is Earnings before Interest and
Taxes (EBIT).
BALANCE SHEETS
The Balance Sheet comprises of a list of assets, liabilities and capital at a given date. It
is static in character because it tells about the financial position of a business as on a
certain date. At the same time, business is dynamic while Balance Sheet in static. It
records only periodic changes rather than continuous ones. More specifically, Balance
Sheet contains information about resources and obligations of a business entity and
about owners’ interests in the business at a particular point of time. Thus, the Balance
Sheet of a firm prepared on 31st December reveals the firm’s financial position on this
specific date.
COMPONENTS
A brief discussion regarding the meaning, nature and contents of various groups of
Balance Sheet is given below:
Unit – III – Analysis of Financial Statement Page 10 of 70
BALANCE SHEET
LIABILITIES ASSETS
1. FIXED ASSETS
A fixed asset is an item with a useful life greater than one reporting period, and which
exceeds an entity's minimum capitalization limit. A fixed asset is not purchased with the
intent of immediate resale, but rather for productive use within the entity. An inventory
item cannot be considered a fixed asset, since it is purchased with the intent of either
reselling it directly or incorporating it into a product that is then sold. The following are
examples of general categories of fixed assets:
Machinery
Intangible
Land
assets
Furniture
and
fixtures
Buildings Vehicles
a. CASH
Cash is all coin and currency a company owns. This includes all of the money in a
company’s bank account, cash registers, petty cash drawer, and any other depository.
This can include domestic or foreign currencies, but investments are not included.
b. CASH EQUIVALENTS
Cash equivalents are investments that are so closely related to cash and so easily
converted into cash, they might as well be currency. An example of an equivalent is a
US Treasury Bill. T-bills can be exchanged for cash at any point with no risk of losing their
value.
Unit – III – Analysis of Financial Statement Page 12 of 70
c. ACCOUNTS RECEIVABLE
Accounts receivable is essentially a short-term loan to customers and vendors who
purchase goods on account. Typically, customers can purchase goods and pay for
them in 30 to 90 days. Accounts receivable keeps track of these loans.
d. INVENTORY
Inventory is the merchandise that a company purchases or makes to sell to customers
for a profit. This could be anything from pencils to cars to houses. It depends on the
business. For example, a car dealership is in the business of reselling cars. Thus, their cars
are considered inventory, even though they have plenty of pencils in their offices.
e. PREPAID EXPENSES
Prepaid expenses are exactly what they sound like—expenses that have been paid
before they were consumed. Insurance is a good example. A six-month insurance policy
is usually paid for up front even though the insurance isn’t used for another six months.
Even though these assets will not actually be converted into cash, they will be
consumed in the current period.
f. SHORT-TERM INVESTMENTS
Investments that are short-term in nature and expected to be sold in the current period
are also included in this category. These typically include investments in stock called
available for sale securities.
g. NOTES RECEIVABLE
Notes that mature within a year or the current period are often grouped in the current
assets section of the balance sheet.
3. INVESTMENTS
Investments are assets which represent a company’s right to receive cash from its stake
in another company, government, etc. Investments are made through purchase of
bonds or shares or other financial instruments of the investee. The intent behind making
such investments is to generate investment income (interest and dividend) and to
benefit from expected capital gain.
Unit – III – Analysis of Financial Statement Page 13 of 70
4. MISCELLANEOUS EXPENDITURE
Miscellaneous expense could also be a line on the income statement that reports the
amounts from many general ledger accounts whose balances are not significant. For
example, the balances in Cash Short and Over, Bank Service Charges, and Donations
might be combined into one amount and presented on the income statement as
Miscellaneous Expense.
5. SHARE CAPITAL
Share capital (shareholder’s capital, equity capital, contributed capital or paid-in
capital) is the amount invested by a company’s shareholders for use in the business.
When a company is created, if its only asset is cash invested by the shareholder’s, the
balance sheet is balanced on the right side through share capital, an equity account.
Share capital is a major line item but is sometimes broken out by some firms into the
different forms of equity issued. This can represent common stock and preferred stock,
the latter including the par value of the stock.
Share capital is separate from other equity generated by the business. As the name
“paid-in capital” dictates, this equity account refers only to the amount paid-in by
investors and shareholders, as opposed to the amounts generated by the business itself
which flows into the retained earnings account.
8. CURRENT LIABILITIES
Current (or short-term) liabilities are liabilities that a company is required to settle within
the next twelve months or which it expects to settle within its normal operating cycle.
Accounts payable, salaries payable, accrued expenses and current tax payable are
classified as current liabilities because they are expected to be paid off within a normal
operating cycle. These liabilities are reported as current even if the company expects
them to be paid after 12 months. Short-term debt payable, short-term notes payable
and current lease liability represent that portion of the relevant long-term liability which
is due within next 12 months. Interest payable is normally a current liability because it is
due with 12 months. Dividends payable is a current liability because corporate laws
normally require them to be paid within a certain period after declaration date.
COMPARATIVE STATEMENTS
These are the statements showing the profitability and financial position of a firm for
different periods of time in a comparative form to give an idea about the position of
two or more periods. It usually applies to the two important financial statements, namely,
balance sheet and statement of profit and loss prepared in a comparative form. The
financial data will be comparative only when same accounting principles are used in
preparing these statements. If this is not the case, the deviation in the use of accounting
principles should be mentioned as a footnote. Comparative figures indicate the trend
and direction of financial position and operating results. This analysis is also known as
“horizontal analysis”.
TREND ANALYSIS
It is a technique of studying the operational results and financial position over a series
of years. Using the previous years’ data of a business enterprise, trend analysis can be
done to observe the percentage changes over time in the selected data. The trend
percentage is the percentage relationship, in which each item of different years bear
to the same item in the base year. Trend analysis is important because, with its long run
view, it may point to basic changes in the nature of the business. By looking at a trend
in a particular ratio, one may find whether the ratio is falling, rising or remaining relatively
constant. From this observation, a problem is detected or the sign of good or poor
management is detected.
RATIO ANALYSIS
It describes the significant relationship which exists between various items of a balance
sheet and a statement of profit and loss of a firm. As a technique of financial analysis,
accounting ratios measure the comparative significance of the individual items of the
income and position statements. It is possible to assess the profitability, solvency and
efficiency of an enterprise through the technique of ratio analysis.
Solution:
Comparative Balance Sheet of MS Gupta for the year ending December 2006 & 2007
Year ending 31st Dec Increase / Decrease
2006 2007 Amount Percentage
Rs. Rs. Rs. %
Assets
I. Current Assets
Cash in hand 20,000 40,000 20,000 100.00%
Bill Receivables 1,00,000 80,000 -20,000 -20.00%
Sundry debtors 2,00,000 2,50,000 50,000 25.00%
Stock 2,50,000 3,50,000 1,00,000 40.00%
Prepaid Expenses ___ 2,000 2,000 100.00%
Total Current Assets (A) 5,70,000 7,22,000 1,52,000 26.67%
II. Fixed Assets
Land and Building 2,70,000 1,70,000 -100,000 -37.04%
Unit – III – Analysis of Financial Statement Page 18 of 70
Plant and Machinery 4,00,000 6,00,000 2,00,000 50.00%
Furniture 20,000 25,000 5,000 25.00%
Other fixed assets 25,000 30,000 5,000 20.00%
Total Fixed Assets (B) 7,15,000 8,25,000 1,10,000 15.38%
Total Assets (A + B) 12,85,000 15,47,000 2,62,000 20.39%
Liabilities & Capital
I. Current Liabilities
Bill Payables 50,000 45,000 -5,000 -10.00%
Sundry creditors 1,00,000 1,20,000 20,000 20.00%
Other current liabilities 5,000 10,000 5,000 100.00%
Total Current Liabilities ( C) 1,55,000 1,75,000 20,000 12.90%
II. Long-term Liabilities
Debentures 2,00,000 3,00,000 1,00,000 50.00%
Long term loan on mortgage 1,00,000 1,50,000 50,000 50.00%
Total Long-term Liabilities (D) 3,00,000 4,50,000 1,50,000 50.00%
Total Liabilities (E = C + D) 4,55,000 6,25,000 1,70,000 37.36%
III. Owned Equities
Equity share capital 5,00,000 7,00,000 2,00,000 40.00%
Reserves and surplus 3,30,000 2,22,000 -1,08,000 -32.73%
Total Owned Equities (F) 8,30,000 9,22,000 92,000 11.08%
Total Capital & Liabilities (E + F) 12,85,000 15,47,000 2,62,000 20.39%
Interpretation
(i) The comparative balance sheet of the company reveals that during 2007 there has
been an increase in fixed assets of 110,000 i.e. 13.49%. Long term liabilities to outsiders
have relatively increased by Rs 150,000 and equity share capital has increased by Rs
200000. This fact indicates that the policy of the company is to purchase fixed assets
from the long-term sources of finance.
(ii) The current assets have increased by Rs 152000 i.e. 26.67% and cash has increased
by Rs 20,000. The current liabilities have increased only by Rs 20000 i.e. 12.9%. This
further confirms that the company has used long-term finances even for the current
assets resulting into an improvement in the liquidity position of the company.
Unit – III – Analysis of Financial Statement Page 19 of 70
(iii) Reserves and surplus have decreased from Rs 330,000 to Rs 222,000 i.e. 32.73% which
shows that the company has utilized reserves and surplus for the payment of
dividends to shareholders either in cash or by way of bonus.
(iv)The overall financial position of the company is satisfactory.
ILLUSTRATION 2
The income statements of a concern are given for the year ending 31st December 2006
and 2007. Rearrange the figures in a comparative form and study the profitability of the
concern.
2006 2007
Details
Rs. Rs.
Net Sales 7,85,000 9,00,000
Cost of Goods Sold 4,50,000 5,00,000
Operating Expenses:
General and Administrative Expenses 70,000 72,000
Selling Expenses 80,000 90,000
Unit – III – Analysis of Financial Statement Page 20 of 70
Non-Operating Expenses:
Interest Paid 25,000 30,000
Income Tax 70,000 80,000
Solution:
Comparative Income Statement for the year ended 31st Dec 2006 and 2007
Year ending 31st
Increase / Decrease
Dec
2006 2007 Amount Percentage
Rs. Rs. Rs. %
Net Sales 7,85,000 9,00,000 1,15,000 14.65%
Less: Cost of Goods Sold 4,50,000 5,00,000 50,000 11.11%
Gross Profit (A) 3,35,000 4,00,000 65,000 19.40%
Less: Operating Expenses
General and Administrative Expenses 70,000 72,000 2,000 2.86%
Selling Expenses 80,000 90,000 10,000 12.50%
Total Operating Expenses (B) 1,50,000 1,62,000 12,000 8.00%
Operating Profit (C = A + B) 1,85,000 2,38,000 53,000 28.65%
Less: Other Deductions (D)
Interest Paid 25,000 30,000 5,000 20.00%
Net Profit before Tax (E = C - D) 1,60,000 2,08,000 48,000 30.00%
Less: Income Tax (F)
Income Tax 70,000 80,000 10,000 14.29%
Net Profit after Tax (G) 90,000 1,28,000 38,000 42.22%
Interpretation
(i) The comparative income statement given above shows that there is an increase
in net sales of 14.65%. The cost of goods sold has increased by 11%. This has
resulted in increase of gross profit by 19.4%.
(ii) Operating expenses have increased by 8%. The increase in gross profit is sufficient
to cover the operating expenses. There is also an increase in net profit after tax of
Rs 38000 i.e. 42.22%.
Unit – III – Analysis of Financial Statement Page 21 of 70
(iii) It is concluded from the above analysis that there is sufficient progress in the
performance of the company and the overall profitability of the company is
good.
ILLUSTRATION 3
The balance sheet of Mr. Anoop Private (Pvt.) Limited (Ltd) and Bansal Private Limited
are given below:
Unit – III – Analysis of Financial Statement Page 22 of 70
Balance Sheet as on 31 December, 2007
st
Solution:
Common size Balance Sheet as on 31st December 2007
Anoop Pvt Ltd Bansal Pvt Ltd
Amount Amount
% %
Rs. Rs.
Assets:
Fixed Assets:
Land and Building 80,000 18.26% 123,000 15.22%
Plant and Machinery 3,34,000 76.26% 6,00,000 74.26%
Total Fixed Assets (A) 4,14,000 94.52% 7,23,000 89.48%
Current Asset:
Temporary Investments 5,000 1.14% 40,000 4.95%
Investment 6,000 1.37% 20,000 2.48%
Sundry Debtors 4,000 0.91% 13,000 1.61%
Prepaid expenses 1,000 0.23% 2,000 0.25%
Cash and Bank balance 8,000 1.83% 10,000 1.24%
Total Current Assets (B) 24,000 5.48% 85,000 10.52%
Total Assets ( C = A + B) 4,38,000 100.00% 8,08,000 100.00%
Liabilities
Share Capital and Reserves
Unit – III – Analysis of Financial Statement Page 23 of 70
Preference share capital 1,20,000 27.40% 1,50,000 18.56%
Equity share capital 1,40,000 31.96% 4,10,000 50.74%
Reserves and surpluses 24,000 5.48% 28,000 3.47%
Total Capital and Reserves (D) 2,84,000 64.84% 5,88,000 72.77%
Long-term Liabilities
Long-term loans 1,10,000 25.11% 1,20,000 14.85%
Total Long-term Liabilities (E ) 1,10,000 25.11% 1,20,000 14.85%
Current Liabilities
Bill Payables 7,000 1.60% 1,000 0.12%
Sundry creditors 12,000 2.74% 3,000 0.37%
Outstanding Expenses 15,000 3.42% 6,000 0.74%
Proposed Dividend 10,000 2.28% 90,000 11.14%
Total Current Liabilities (F) 44,000 10.05% 1,00,000 12.38%
Total Liabilities (G = D + E + F) 4,38,000 100.00% 8,08,000 100.00%
Interpretation
(i) An analysis of pattern of financing of both the companies shows that Bansal Ltd is
more traditionally financed as compared to Anoop Ltd. The former company has
depended more on its own funds as is shown by balance sheet. Out of total
investment, 74.01% of the funds are proprietary funds and outsiders funds account
only for 25.9%. In Anoop Ltd proprietors’ fund are 64.83% while the share of out-siders
funds is 34.17% which shows that this company has depended more upon outsiders
funds.
(ii) Both the companies are suffering from shortage of working capital. The percentage
of current liabilities is more than the percentage of current assets in both the
companies.
(iii) A close look at the balance sheet shows that investments in fixed assets have been
from working capital in both the companies. In Anoop Ltd. fixed assets account for
94.52% of total assets while in Bansal Ltd fixed assets account for 89.48%.
(iv)Thus, both the companies face working capital problem and immediate steps should
be taken to issue more capital or raise long term loans to improve working capital
position.
Solution:
Common size Income Statement for the year ending 31st December 2006 and 2007.
2006 2007
Amount Amount
% %
Rs. Rs.
Sales 5,00,000 100.00% 7,00,000 100.00%
Less: Cost of Sales 3,30,000 66.00% 5,10,000 72.86%
Gross Profit 1,70,000 34.00% 1,90,000 27.14%
Operating Expenses:
Office expenses 20,000 4.00% 30,000 4.29%
Selling expenses 30,000 6.00% 40,000 5.71%
Total Operating Expenses 50,000 10.00% 70,000 10.00%
Operating Profit 1,20,000 24.00% 1,20,000 17.14%
Less: Miscellaneous Income 20,000 4.00% 15,000 2.14%
Total income 1,40,000 28.00% 1,35,000 19.29%
Less: Non-Operating Expenses
25,000 5.00% 30,000 4.29%
(Interest)
Net Profit 1,15,000 23.00% 1,05,000 15.00%
Unit – III – Analysis of Financial Statement Page 25 of 70
Interpretation
(i) The sale and gross profit have increased in absolute figures in 2007 as compared to
2006. But the percentage of gross profit to sales has gone down in 2007.
(ii) The increase in cost of sales as a percentage of sales has brought the profitability
from 34% to 27.14%.
(iii) Operating expenses have remained the same in both the years.
(iv)Net profit has decreased both in absolute figures and as a percentage in 2007 as
compared to 2006.
TREND ANALYSIS
The trend analysis is a technique of studying several financial statements over a series of
years. In this analysis the trend percentages are calculated for each item by taking the
figure of that item for the base year taken as 100. Generally the first year is taken as a
base year. The analyst is able to see the trend of figures, whether moving upward or
downward. In brief, the procedure for calculating trends is as:
One year is taken as a base year which is generally is the first year or last year.
Trend percentages are calculated in relation to base year.
The Trend Analysis is of two types “Trend Percentage” and “Trend Ratios”. They are
calculated as follows:
Trend Percentage Trend Ratios
= Current Year Value – Base Year Value X 100 = Current Year Value X 100
Base Year Value Base Year Value
ILLUSTRATION 5
From the following data relating to the purchase of a firm, prepare Trend Percentages
and Trend Ratios.
Purchases (’00,000)
1,672 1,789 1,873 1,923 2,123 1,463
Rs.
Solution:
Calculation of Trend Percentage and Trend Ratios
Unit – III – Analysis of Financial Statement Page 26 of 70
Purchases
Trend Trend
Year (’00,000)
Percentage Ratios
Rs.
1994 1,672 - 100.00%
1995 1,789 7.00% 107.00%
1996 1,873 12.02% 112.02%
1997 1,923 15.01% 115.01%
1998 2,123 26.97% 126.97%
1999 1,463 -12.50% 87.50%
Interpretation
It is inferred that the purchase value increase year by till the year 1998 and it has
decreased in the year 1999 this may be due to decrease in the production or decrease
in the raw material price. I might be also be due to increased purchase done in previous
year.
RATIO ANALYSIS
Ratio analysis is one of the techniques of financial analysis where ratios are used as a
yardstick for evaluating the financial condition and performance of a firm. Analysis and
interpretation of various accounting ratios gives a skilled and experienced analyst a
better understanding of the financial condition and performance of the firm than what
he could have obtained only through a perusal of financial statements.
MEANING OF RATIOS
Ratios are relationships expressed in mathematical terms between figures which are
connected with each other in some manner. Obviously, no purpose will be served by
comparing two sets of figures which are not at all connected with each other.
Moreover, absolute figures are also unfit for comparison.
EXPRESSION OF RATIOS
Ratios can be expressed in three ways:
Unit – III – Analysis of Financial Statement Page 27 of 70
TIMES
When one value is divided by another, the unit used to express the quotient is termed
as “Times”. For example, if out of 100 students in a class, 80 are present, the attendance
ratio can be expressed as follows:
80
= = 0.8 Times
100
PERCENTAGE
If the quotient obtained is multiplied by 100, the unit of expression is termed as
“Percentage”. For instance, in the above example, the attendance ratio as a
percentage of the total number of students is as follows:
= 0.8 X 100 = 80 %
PROPORTIONATE / PURE
This is original form of ratios. Where, one value is mentioned in proportionate to another
value. If the same quotient is expressed as relationship to other value it is termed as
“Pure” ratio. For instance, in the above example, the attendance is mentioned in
proportion with total number of students is as follows:
= 80 : 100 = 0.8 : 1
FINANCIAL RATIOS
Financial ratio is the relationship between two accounting figures expressed
mathematically.
CLASSIFICATION OF RATIOS
Ratios can be classified into different categories depending upon the basis of
classification.
The traditional classification has been on the basis of financial statement to which the
determinants of a ratio belong. On this basis the ratios could be classified as:
1. Profit and Loss Account Ratios, i.e., ratios calculated on the basis of the item of the
Profit and Loss account only, e.g., gross profit ratio, stock turnover ratio, etc.
2. Balance Sheet Ratios, i.e., ratios calculated on the basis of the figures of Balance
Sheets only, e.g., current ratio, debt-equity ratio, etc.
3. Composite Ratios or inter-statement ratios, i.e., ratio based on figures of profit and
loss account as well as balance sheet, e.g., fixed assets turnover ratio, overall
profitability ratios, etc.
Unit – III – Analysis of Financial Statement Page 28 of 70
However, the above basis of classification has been found to be crude and unsuitable
because analysis of Balance Sheet and Income Statement cannot be done in isolation.
They have to be studied together in order to determine the profitability and solvency of
the business. In order that ratios serve as a tool for financial analysis, they are now
classified as shown in figure 6:
Capital Structure
Liquidity Profitability Activity
and Leverage
Return on Working
Gross Profit Capital
Liquid Ratio Capital Capital
Ratio Gearing Ratio
Employed Turnover Ratio
Return on
Operating Creditors
Shareholders
Profit Ratio Turnover Ratio
Fund
Stock Turnover
Net Profit Ratio
Ratio
PROFITABILITY RATIO
Profitability is an indication of the efficiency with which the operations of the business
are carried on. Poor operational performance may indicate poor sales and hence poor
profits. A lower profitability may arise due to the lack of control over the expenses. The
Profitability Ratios are further classified as Profit Margin Ratios and Rate of Return Ratios.
ACTIVITY RATIOS
These ratios are calculated on the basis of 'cost of sales' or ‘sales’; therefore, these ratios
are also called as 'Turnover Ratios'. Turnover indicates the speed or number of times the
capital employed has been rotated in the process of doing business. In other words,
these ratios indicate how efficiently the capital is being used to obtain sales; how
efficiently the fixed assets are being used to obtain sales; and how efficiently the working
Unit – III – Analysis of Financial Statement Page 30 of 70
capital and stock is being used to obtain sales. Higher turnover ratios indicate the better
use of capital or resources and in turn lead to higher profitability. Turnover ratios include
the following ratios:
Fixed Assets Turnover Ratio
Working Capital Turnover Ratio
Debtors Turnover Ratio
Creditors Turnover Ratio
Stock Turnover Ratio
LIQUIDITY RATIOS
"Liquidity" refers to the ability of the firm to meet its current liabilities. These ratios,
therefore, are also called 'Short-term Solvency Ratios.' These ratios are used to assess
the short-term financial position of the concern. They indicate the firm's ability to meet
its current obligations out of current resources.
Short-term creditors of the firm are primarily interested in the liquidity ratios of the firm as
they want to know how promptly or readily the term can meet its current liabilities. If the
term wants to take a short-term loan from the bank, the bankers also study the liquidity
ratios of the firm in order to assess the margin between current assets and current
liabilities.
CURRENT RATIO
This ratio is an indicator of firm’s commitment to meet its short-term liabilities. It is
expressed as follows:
Unit – III – Analysis of Financial Statement Page 31 of 70
Current Assets
=
Current Liabilities
Current Assets mean assets that will either be used up or converted into cash within a
year’s of time or during the normal operating cycle of the business, whichever is longer.
Current Liabilities mean liabilities payable within a year or during the operating cycle,
whichever is longer.
ILLUSTRATION 6
From the following information compute the ‘Current Ratio’:
`
Sundry Debtors 40,000
Sundry Creditors 20,000
Unit – III – Analysis of Financial Statement Page 32 of 70
Prepaid Expenses 20,000
Debentures 1,00,000
Short-term Investments 10,000
Inventories 20,000
Loose tools 5,000
Outstanding Expenses 20,000
Bills Payable 10,000
Bank Overdraft 10,000
Solution:
Calculation of Current Assets:
`
Sundry Debtors 40,000
Prepaid Expenses 20,000
Short-term Investments 10,000
Inventories 20,000
Total Current Assets 90,000
Current Ratio
= Current Assets
Current Liabilities
` 90,000
=> = 1.5 : 1
` 60,000
Inference:
An ideal current ratio is 2:1 and the safety zone is 1:1. The current ratio of the firm is 1.5:1.
This indicates the firm liquidity position is exactly between the ideal current ratio and
safety zone. The firm should take effort to either increase its current assets or reduce its
current liabilities to maintain a sound liquidity position.
Unit – III – Analysis of Financial Statement Page 33 of 70
LIQUID RATIO
Liquid or Quick or Acid Test indicates whether the firm is in a position to pay its current
liabilities within a month or immediately. This ratio is ascertained by comparing liquid
assets to liquid liability. It is expressed as follows:
Liquid Assets
=
Liquid Liabilities
Liquid Assets are obtained by deducting stock-in-trade and prepaid expenses from
current assets. Stock is not treated as a liquid asset because it cannot be readily
converted into cash as and when required.
Liquid liabilities are obtained by deducting bank overdraft from current liabilities. Bank
overdraft is not included in liquid liabilities because bank overdraft is not likely to be
called on demand and is treated as a sort of permanent mode of financing. Hence, it
is not treated as a quick liability.
An ideal acid test ratio is said to be 1:1. The idea is that for every rupee or current
liabilities, there should at least be one rupee of liquid assets. This ratio is better test for
short-term financial position of the company than the current ratio.
The current ratio of a business does not reflect the true liquid position, if its current assets
consist largely of stock-in-trade. If the liquid assets are equal to or more than liquid
liabilities, the condition may be considered as satisfactory.
ILLUSTRATION 7
From the following information compute the ‘Current Ratio’ and ‘Liquid Ratio’:
`
Sundry Debtors 45,000
Sundry Creditors 25,000
Prepaid Expenses 20,000
Cash in hand 10,000
Short-term Investments 10,000
Inventories 30,000
Cash at Bank 25,000
Outstanding Expenses 20,000
Bills Payable 10,000
Bank Overdraft 15,000
Unit – III – Analysis of Financial Statement Page 34 of 70
Solution:
Calculation of Current Assets:
Calculation of Current Assets: aaaaaa Calculation of Current Liabilities:
` `
Sundry Debtors 45,000 Sundry Creditors 25,000
Prepaid Expenses 20,000 Outstanding Expenses 20,000
Cash in hand 10,000 Bills Payable 10,000
Short-term Investments 10,000 Bank Overdraft 15,000
Inventories 30,000
Cash at Bank 25,000
Current Ratio
= Current Assets
Current Liabilities
1,40,000
=> = 2 : 1
70,000
= Liquid Assets
Liquid Liabilities
90,000
=> = 1.64 : 1
55,000
Unit – III – Analysis of Financial Statement Page 35 of 70
Inference:
The current ratio 2:1 of the firm is good and it is exactly equal to the ideal ratio. Whereas,
the liquid ratio 1.64:1 is very much higher than the ideal ratio 1:1. This indicates that, the
company is not properly utilizing its working capital for the business.
ILLUSTRATION 8
Calculate Cash Position Ratio with the following information:
`
Sundry Debtors 60,000
Sundry Creditors 45,000
Prepaid Expenses 20,000
Cash in hand 10,000
Marketable Securities 10,000
Inventories 30,000
Cash at Bank 25,000
Outstanding Expenses 10,000
Bills Payable 15,000
Bank Overdraft 25,000
Solution
Calculation of Current Liabilities:
Unit – III – Analysis of Financial Statement Page 36 of 70
``
Sundry Creditors 55,000
Outstanding Expenses 10,000
Bills Payable 15,000
Bank Overdraft 15,000
Total Current Liabilities 95,000
= 45,000 = 0.47 : 1
95,000
The cash position ratio 0.47:1 of the company is good as it lies between the ideal cash
position ratio 0.20:1 to 0.50:1.
ILLUSTRATION 9
From the following details, find out
a. Current Assets
b. Current Liabilities
c. Liquid Assets
d. Stock
Given
Current Ratio 2.5
Liquid Ratio 1.5
Working Capital ` 60,000
Solution
1. Current Assets:
Given:
Working Capital = ` 60,000
Current Assets – Current Liabilities = ` 60,000
And Current Ratio = 2.5
Unit – III – Analysis of Financial Statement Page 37 of 70
Current Assets 2.5
=
Current Liabilities 1
Hence, if
Current Assets = 2.5
Current Liability = 1
Working Capital = 2.5 – 1 = 1.5
If 1.5 proportion of Working Capital
= ` 60,000
Then
2.5 proportion of Current Assets
= `60,000 X 1 = ` 40,000
1.5
3. Liquid Assets
Given:
Liquid Ratio = 1.5
Liquid Assets
= 1.5
Current Liabilities
Liquid Assets
= = 1.5
`40,000
PROFITABILITY RATIOS
The Profitability Ratios measures the overall performance of the company in terms of the
total revenue generated from its operations. In other words, the ratios that measure the
capacity of a firm to generate profits out of expenses and the other cost incurred over
a period are called the period are called the profitability ratios.
Ultimately, these ratios are nothing but a simple comparison of various levels of profits
with either SALES or INVESTMENT. Profit Margin Ratios and the Rate of Return Ratios are
the two types of Profitability Ratios.
Solution:
Gross Profit
= X 100
Net Sales
Hence
2005 2006
40,000 A a a aaaa 60,000
= X 100 = 33.33% = X 100 =37.5%
1,20,000 1,60,000
Inference
The company Gross Profit Ratio is high and it is increasing. It also indicates that the
company is having good control over its expenses.
ILLUSTRATION 11
Following information is available for the year 2014-15, calculate gross profit ratio:
`
Revenue from Operations:
Cash 25,000
Credit 75,000
Purchases:
Cash 15,000
Credit 60,000
Carriage Inwards 2,000
Salaries 25,000
Decrease in Inventory 10,000
Return Outwards 2,000
Wages 5,000
Unit – III – Analysis of Financial Statement Page 40 of 70
Solution:
Revenue Statement for the year 2014-15
` `
Sales:
Cash Sales 25,000
Credit Sales 75,000 1,00,000
Less:
1. Purchases
Cash 15,000
Credit 60,000
75,000
Less: Return Outwards 2,000 73,000
2. Carriage Inwards 2,000
3. Decrease in Inventory 10,000
4. Wages 5,000 90,000
Gross Profit 10,000
Note: Salaries is not included in calculation because it is an administrative expense.
Gross Profit
Gross Profit Ratio = X 100
Net Sales
` 10,000
= X 100
` 1,00,000
= 10%
Inference
The company Gross Profit Ratio 10% is poor, as it is below the expected level of 25% to
30%. From the given information we can also infer that the administrative expenses
Salary is above the Gross Profit, so the company will not have net profit instead it will
face net loss. The company should concentrate either on increasing the selling price or
reducing cost of goods sold.
OPERATING RATIO
The operating ratio compares production and administrative expenses to net sales. The
ratio reveals the cost per sales dollar of operating a business. A lower operating ratio is
Unit – III – Analysis of Financial Statement Page 41 of 70
a good indicator of operational efficiency, especially when the ratio is low in
comparison to the same ratio for competitors and benchmark firms.
The operating ratio is only useful for seeing if the core business is able to generate a
profit. Since several potentially significant expenses are not included, it is not a good
indicator of the overall performance of a business, and so can be misleading when used
without any other performance metrics. For example, a company may be highly
leveraged and must therefore make massive interest payments that are not considered
part of the operating ratio.
To calculate the operating ratio, add together all production costs (i.e., the cost of
goods sold) and administrative expenses (which includes general, administrative, and
selling expenses) and divide by net sales (which is gross sales, less sales discounts, returns,
and allowances). The measure excludes financing costs, non-operating expenses, and
taxes. The calculation is:
Cost of Goods Sold + Operating Expenses
Operating Ratio = X 100
Net Sales
Where,
Cost of Goods Sold = Opening Stock + Purchases – Closing Stock
Operating Expenses = Administrative Expenses + Financial Expenses + Selling Expenses
Significance: This ratio is a test of the efficiency of the management in their business
operation. It is a means of operating efficiency. In normal conditions, the operating ratio
should be low enough so as to leave portion of the sales sufficient to give a fair return
to the investors.
Operating ratio plus operating profit ratio is 100. The two ratios are obviously interrelated.
For example, if the operating profit ratio is 20%, it means that the operating ratio is 80%.
A rise in the operating ratio indicates a decline in the efficiency.
Lower the operating ratio, the better is the position because greater is the profitability
and management efficiency of the concern. The higher the ratio, the less favorable is
the situation, because there will be smaller margin of profit available for the purpose of
payment of dividend and creation of reserves.
ILLUSTRATION 12
From the following information given below, you are required to calculate Operating
Profit Ratio:
` `
Gross Sales 6,50,000 Purchases 4,10,000
Sales Return 50,000 Office and Administrative Expenses 50,000
Opening Stock 25,000 Selling and Distribution Expenses 40,000
Closing Stock 30,000
43 Unit – III – Analysis of Financial Statement Page 43 of 70
Solution:
Revenue Statement
` `
Gross Sales 6,50,000
Credit Sales 50,000
Net Sales 6,00,000
Less: Cost of Goods Sold
Opening Stock 25,000
Add: Purchases 4,10,000
4,32,000
Less: Closing Stock 30,000 4,05,000
Gross Profit 1,95,000
Less: Operating Expenses
Office and Administrative Expenses 50,000
Selling and Distribution Expenses 40,000 90,000
Operating Profit 1,05,000
INFERENCE
The company operating profit 17.5% is good as it is near the expected level.
revenue. Higher Net Profit Ratio indicates the standard performance of the business
concern.
ADVANTAGES
1. This is the best measure of profitability and liquidity.
2. It helps to measure overall operational efficiency of the business concern.
3. It facilitates to make or buy decisions.
4. It helps to determine the managerial efficiency to use a firm's resources to
generate income on its invested capital.
5. Net profit Ratio is very much useful as a tool of investments evaluation.
ILLUSTRATION 13
From the following, calculate Profitability ratios.
Dr. Trading & Profit and Loss of Ambika & Co. for the year ending 31.3.2004 Cr.
Particulars ` Particulars `
To Opening stock 1,99,000 By Sales 17,00,000
To Purchases 11,19,000 By Closing Stock 2,98,000
To Gross Profit 6,80,000
19,98,000 19,98,000
To Administrative Expenses 3,00,000 By Gross Profit 6,80,000
To Selling Expenses 60,000 By Interest 18,000
To Financial Expenses 30,000
To Loss on sale of Plant 8,000
To Net Profit 3,00,000
6,98,000 6,98,000
Solution
` 6,80,000
1. Gross Profit Ratio = Gross Profit X 100 = X 100 =40 %
Net Sales ` 17,00,000
2. Operating Ratio
Cost of Goods Sold = Opening Stock + Purchases – Closing Stock
= ` 1,99,000 + ` 11,19,000 – ` 2,98,000 => ` 10,20,000
Operating Expenses = Administrative Expenses + Selling Expenses
+ Financial Expenses
= ` 3,00,000 + ` 60,000 + ` 30,000 => ` 3,90,000
` 3,00,000
4. Net Profit Ratio = Net Profit X 100 = X 100 =17.65 %
Net Sales ` 17,00,000
INFERENCE
Gross Profit Ratio 40% Operating Profit Ratio 17.06%
Operating Ratio 82.94% Net Profit Ratio 17.65%
It is inferred that, though the company’s Gross Profit Ratio is good, the high operating
expenses ratio leads to poor operating profit ratio.
There are various approaches possible to define net profit and assets, according to the
purpose and intent of the calculation of ratios.
ADVANTAGES
1. This ratio highlights the success of the business from the owner's point of view.
2. It helps to measure an income on the shareholders' or proprietor's investments.
3. This ratio helps to the management for important decisions making.
4. It facilitates in determining efficiently handling of owner's investment.
ILLUSTRATION 14
From the above Balance Sheet and additional information, you are required to
calculate:
a. Return on Total Assets
b. Return on Capital Employed
c. Return on Shareholder’ Fund
Liabilities ` Assets `
Share Capital (` 10) 10,00,000 Fixed Assets 13,00,000
Reserves 3,00,000 Current Assets 3,60,000
8% Debentures 2,00,000
Creditors 1,60,000
16,60,000 16,60,000
Net operating profit before tax is ` 3,20,000. Assume tax rate at 50%. Dividend declared
amounts to `1,80,000.
Solution
` 1,60,000
a. Return on Total Assets = Profit after Tax X 100 = X 100 =9.64 %
Total Assets ` 16,60,000
b. Return on Capital Employed
Profit before Tax and Interest = Net Operating Profit before tax
+8% dividend on debentures
= ` 3,20,000 + (8% on ` 2,00,000)
= ` 3,20,000 + ` 16,000 = ` 3,36,000
Capital Employed =Total Assets – Current Liabilities =` 16,60,000 – ` 1,60,000 = ` 15,00,000
TURNOVER RATIO
The Turnover Ratios measure the efficiency of investments made by the firm in the form
of revenues and the cost of sale generated during a period of time. These ratios show
the relationship between the revenues or cost of sales generated due to the investment
activities undertaken.
Some of the turnover ratios are also categorized as liquidity ratios, operating ratios,
activity ratios, efficiency ratios, and asset utilization ratios.
If the turnover ratio is high it is good for the company. For instance, a large amount of
credit sales in relationship to a small amount of accounts receivable indicates that the
company was efficient and effective in collecting its accounts receivable.
Turnover ratios are more accurate when they use the asset's average balances for the
year (as opposed to one balance at the final instant of the accounting year). The
reason is that an income statement amount reflects the total activity during the entire
year.
ILLUSTRATION 15
A firm has total sales of ` 5,00,00 out of which the credit sales are ` 2,50,000. The opening
balance of account receivables is ` 2,00,000 and the closing balance at the end of
financial year is ` 1,00,000. Calculate Debtor Turnover Ratio.
Solution
Average Debtor
Opening Debtor + Closing Debtor ` 2,00,000 + ` 1,00,000
= = = ` 1,50,000
2 2
The efficiency of the collection period can be assessed by comparing the average
against the credit period allowed to the customers.
ILLUSTRATION 16
A firm has a credit sales of ` 5,00,000 and the average account receivables is ` 1,00,000,
Calculate Average Collection Period.
Solution
Credit Sales ` 5,00,000
Debtor Turnover = Average Debtor = ` 1,00,000 = 5 times
ILLUSTRATION 12
From the following figures calculate average age of creditors and creditor turnover
ratio:
`
Creditor (closing) 54200
Bills payable (closing) 5800
Total purchases 338000
Cash purchases 28500
Purchases returns 9500
Days of year 365
Solution:
Net Credit Purchase = Total Purchase – Cash Purchase – Purchases Return
= ` 3,38,000 – ` 28,500 – ` 9,500 = ` 3,00,000
Average accounts Payable = Creditors + Bills Payable
= ` 54,200 + ` 5,800 = ` 60,000
Net Credit Purchase ` 3,00,000
Creditor Turnover = Average Accounts Payable = ` 60,000 = 5 times
ILLUSTRATION 13
From the following information, find out:
a. Sales c. Sundry Debtors
b. Closing stock d. Sundry Creditors
Gross Profit Ratio 25 %
Debtors Collection Period 4 Months
Stock Turnover Ratio 4 Times
Creditors Collection Period 6 Months
Closing Stock is ` 10,000 more than the opening stock. Bills Receivable amount to `
65,000 and Bills Payable to ` 80,000. Cost of goods sold for the year is ` 9,00,000
Solution
a. Sales
Given: Gross Profit Ratio is 25% and Cost of Goods Sold ` 9,00,000
w.k.t. Sales = Cost of Goods Sold + Gross Profit
But, both the information are available in different units.
We also know that, Gross Profit is 25% it means it is 25% of Sales.
Hence, 100% Sales = 75% of Cost of Goods sold + 25% of Gross Profit
If 75% of Cost of Goods Sold is ` 9,00,000 then, 100% of sales
` 9,00,000
= X 100% = ` 12,00,000
75%
b. Closing Stock
Given: Stock Turnover Ratio is 4 times
PROPRIETARY RATIO
Proprietary Ratio is also known as Capital Ratio or Net Worth to Total Asset Ratio. This is
one of the variant of Debt-Equity Ratio. The term proprietary fund is called Net Worth.
This ratio shows the relationship between shareholders' fund and total assets. It may be
calculated as:
Shareholders’ Fund
Proprietary Ratio =
Total Assets
Significance: This ratio used to determine the financial stability of the concern in general.
Proprietary Ratio indicates the share of owners in the total assets of the company. It
serves as an indicator to the creditors who can find out the proportion of shareholders'
funds in the total assets employed in the business. A higher proprietary ratio indicates
relatively little secure position in the event of solvency of a concern. A lower ratio
indicates greater risk to the creditors. A ratio below 0.5 is alarming for the creditors.
and/or fixed dividend bearing securities and the equity shareholders' fund. It can be
calculated as shown below:
Equity Share Capital
Capital Gearing Ratio =
Fixed Interest Bearing Funds
Where, Equity Share Capital = Equity Share Capital + Reserves and Surplus
Fixed Interest Bearing Funds = Debentures + Preference Share Capital
+ Other Long-Term Loans
A high capital gearing ratio indicates a company is having large funds bearing fixed
interest and/or fixed dividend as compared to equity share capital. A low capital
gearing ratio represents preference share capital and other fixed interest bearing loans
are less than equity share capital.
MEANING OF FUND
The term "Fund" refers to Cash, to Cash Equivalents or to Working Capital and all financial
resources which are used in business. These total resources of a concern are in the form
of men, materials, money, plant and equipment and others.
In a narrow sense the word "Fund" denotes cash or cash equivalents.
In a broader meaning the word "Fund" refers to Working Capital. The Working Capital
indicates the difference between current assets and current liabilities. The term working
capital may be:
Gross Working Capital: Represents total of all Current Assets.
INFLOW
Fund coming Inside the Business Example: Sale of Assets
BUISNESS TRANSACTIONS
OUTFLOW
Fund going out of Business Example: Purchase of Assets
F IGURE 8 FLOW OF FUNDS
NO FLOW OF FUNDS
Some transactions may not make any movement or changes in the fund position. Such
transactions are involved within the business concern. Like the transaction which
involves both between current assets and current liabilities and between non-current
assets and non-current liabilities and hence do not result in the flow of funds. For
example, conversion of shares in to debenture, such transaction involves between non-
current account only and this activity does not effect in increase or decrease of the
working capital position.
Current Non-Current
assets Assets
Current Liabilities
•Bills Payable
•Sundry Creditors
•Expenses Outstanding
•Dividends Payable
•Bank Overdraft
•Short-term Loans
•Provisions against Current Assets
•Provisions for Taxation
Non-Current Liabilities
•Equity Share Capital
•Preference Share Capital
•Debentures
•Long-term Loans
•Profit and Loss (Balance of Profit)
Preparation
of fund flow
Calculation statement
of Fund from
Preparation Operation
of Non-
Prepare the Current A/c
statement of items
changes in
working
capital
concerning the changes in each individual current assets and current liabilities
accounts (items).
This schedule is a part of the funds flow statement and increase (decrease) in working
capital indicated by the schedule of changes in working capital will be equal to the
amount of changes in working capital as found by funds flow statement. The schedule
of changes in working capital can be prepared by comparing the current assets and
current liabilities at two periods.
The format of schedule of changes in working capital is as follows:
TABLE 2 F ORMAT OF S CHEDULE OF CHANGES IN WORKING CAPITAL
Previous Current Effect on Working Capital
Particulars Year Year Increase Decrease
` ` ` `
Current Assets:
1. Cash in hand XXX XXX
2. Cash at Bank XXX XXX
3. Bills Receivable XXX XXX
If current year value is higher
4. Sundry Debtors XXX XXX
than the previous year value
5. Short-term loans and advances XXX XXX enter the increased value in
6. Marketable Investments XXX XXX increase column else enter the
value in the decrease column.
7. Inventories XXX XXX
8. Prepaid Expenses XXX XXX
9. Accrued Incomes XXX XXX
Total Current Assets (A): XXXX XXXX
Current Liabilities:
1. Bills Payable XXX XXX
2. Sundry Creditors XXX XXX
3. Expenses Outstanding XXX XXX If current year value is higher
4. Dividends Payable XXX XXX than the previous year value
enter the increased value in
5. Bank Overdraft XXX XXX
decrease column else enter the
6. Short-term Loans XXX XXX value in the increase column.
7. Provisions against Current Assets XXX XXX
8. Provisions for Taxation XXX XXX
Total Current Liabilities (B): XXXX XXXX
Working Capital (A – B) XXXX XXXX
Net Increase / Decrease in Working Capital XXXX XXXX
XXXXX XXXXX XXXXX XXXX
funds caused by business operations. Because the revenue earned and expenses
incurred are not in conformity with the flow of funds. For example, depreciation charges
on fixed assets, write up of fixed assets or fictious assets, any appropriations etc. do not
cause actual flow of funds. Because they have already been charged to such profits.
Hence, fund from operation is prepared to find out exact inflow or outflow of funds from
the regular operations on the basis of items which have readjusted to the current profit
or loss. The balancing amount of adjusted profit and loss account is described as fund
from operations.
CALCULATION OF FUND FROM OPERATIONS
Fund from operations is calculated with the help of following adjustments. The
adjustments may be shown in the specimen proforma of profit and loss account as
given below:
TABLE 3 CALCULATION OF FUND FROM OPERATIONS
Amount Amount
Particulars
` `
Net profit before tax and extraordinary expenses
XXXX
(Current Year P&L – Previous Year P&L in the Balance Sheet)
Add: Non-Fund and Non-Operating items which have already
been debited to P&L a/c:
1. Depreciation and Depletion XXX
2. Amortization of Fictious and Intangible Assets etc.
a. Goodwill, Patent and Trademark written off XXX
b. Preliminary expenses written off XXX
3. Appropriation of Retained earnings:
a. Transfer to General Reserve XXX
b. Provision for Taxation XXX
c. Provision for Proposed Dividend XXX
d. Loss on Sale of Fixed Assets XXX XXXX
XXXX
Less: Non-Fund and Non-Operating items which have already
been credited to P & L a/c:
1. Profit on sale of Fixed Assets XXX
2. Appreciation or Revaluation of fixed assets XXX XXXX
Fund from Operation XXXX
While preparing this statement the emphasis is given on the changes in the fixed assets
and fixed liabilities. The statement may be prepared either in ‘T form’ or in ‘Vertical form’.
TABLE 4 F UND F LOW S TATEMENT FORMAT
Sources of Funds ` Application of Funds `
Fund from Operations XXX Fund Lost in Operation XXX
Issue of Share Capital XXX Redemption of Preference Shares XXX
Issue of Debentures XXX Redemption of Debentures XXX
Raising of Long-term Loans XXX Repayment of Lon-term Loans XXX
Sale of Fixed Assets XXX Purchase of Fixed Assets XXX
Sale of Investments XXX Purchase of Investments XXX
Payment of Dividend XXX
Payment of Tax XXX
Net Decrease in Working Capital XXX Net Increase in Working Capital XXX
XXXX XXXX
ILLUSTRATION 14
Prepare Fund flow Statement
2009 2010 2009 2010
Capital & Liabilities Assets
` ` ` `
Share Capital 200000 250000 Cash in hand 30000 47000
5% Debentures 130000 125000 Cash at Bank 50000 45000
Creditors 70000 45000 Debtors 120000 115000
Bills Payable 10000 23000 Stock 80000 90000
Machinery 60000 80000
Land 70000 66000
410000 443000 410000 443000
Solution:
Schedule of Changes in Working Capital
Changes in Working Capital
2009 2010
Particulars Increase Decrease
` `
` `
Current Assets:
Cash in hand 30000 47000 17000
Cash at Bank 50000 45000 5000
Debtors 120000 115000 5000
ILLUSTRATION 15
Prepare Fund flow Statement
2009 2010 2009 2010
Capital & Liabilities Assets
` ` ` `
Equity Share Capital 300000 400000 Goodwill 115000 90000
Redeemable Pref. Share Capital 150000 100000 Land & Building 200000 170000
General Reserve 40000 70000 Plant 80000 200000
Profit & Loss A/C 30000 48000 Debtors 160000 200000
Proposed Dividend 42000 50000 Stock 77000 109000
Creditors 55000 83000 Bills Receivable 20000 30000
Bills Payable 20000 16000 Cash 15000 10000
Provision for Tax 40000 50000 Bank 10000 8000
677000 817000 677000 817000
Additional information
1. Depreciation on Plant ` 10000 and Land and Building ` 20000.
2. Dividend of ` 20000 has been paid in 2010.
3. Income tax of ` 35000 has been paid in 2010.
Solution:
Schedule of Changes in Working Capital
Changes in Working Capital
1999 2000
Particulars Increase Decrease
` `
` `
Current Assets:
Debtors 160000 200000 40000
Stock 77000 109000 32000
Bills Receivable 20000 30000 10000
Cash 15000 10000 5000
Bank 10000 8000 2000
Total Current Assets (A) 282000 357000
Current Liabilities:
Creditors 55000 83000 28000
Bills Payable 20000 16000 4000
Total Current Liabilities (B) 75000 99000
Working Capital (A-B) 207000 258000
Increase in Working Capital 51000 51000
258000 258000 86000 86000
Preparation of Ledger account for additional information
Plant Account
Particulars ` Particulars `
To Balance b/d 80000 By P&L a/c (Depreciation) 10000
To Bank a/c (Balancing Figure -Purchase) 130000 By Balance c/d 200000
210000 210000
Land & Buildings Account
Particulars ` Particulars `
To Balance b/d 200000 By P&L a/c (Depreciation) 20000
By Bank a/c(Balancing Figure– Sales) 10000
By Balance c/d 170000
200000 200000
Proposed Dividend Account
Particulars ` Particulars `
To Bank (Payment) 20000 By Balance b/c 42000
To Balance c/d 50000 By P&L a/c (Proposed Dividend) 28000
70000 70000
Provision for Taxation Account
Particulars ` Particulars `
To Bank (Payment) 35000 By Balance b/c 40000
To Balance c/d 50000 By P&L a/c (Provision for Taxation) 45000
85000 85000
financial statements with a basis to assess the ability of the enterprise to generate cash
and cash equivalents and the needs of the enterprise to utilize those cash flows. The
economic decisions that are taken by users require an evaluation of the ability of an
enterprise to generate cash and cash equivalents and the timing and certainty of their
generation.
readily converted into cash are treated as cash equivalents and is liquidable
immediately without considerable change in value.
CASH FLOWS
‘Cash Flows’ implies movement of cash in and out due to some non-cash items. Receipt
of cash from a non-cash item is termed as cash inflow while cash payment in respect of
such items as cash outflow. For example, purchase of machinery by paying cash is cash
outflow while sale proceeds received from sale of machinery is cash inflow. Other
examples of cash flows include collection of cash from trade receivables, payment to
trade payables, payment to employees, receipt of dividend, interest payments, etc.
Cash management includes the investment of excess cash in cash equivalents. Hence,
purchase of marketable securities or short-term investment which constitutes cash
equivalents is not considered while preparing cash flow statement.
Part of Financial
Yes No
Statement
ILLUSTRATION NO. 16
Prepare Cash flow statement with the following balance sheets:
1999 2000 1999 2000
Liabilities Assets
` ` ` `
Share Capital 100000 150000 Cash 45000 39000
Debentures 50000 40000 Book Debts 17450 20850
Creditors 10000 11000 Stocks 40600 35350
Bills Payable 5000 4500 Machinery 20650 17200
Provision for Doubtful Debts 3500 4000 Land 80000 137000
Profit and Loss 50200 52800 Goodwill 15000 12900
218700 262300 218700 262300
Solution:
Preparation of Cash from Operations
` `
Net profit before tax and other extraordinary items 2600
Add: Non-Cash Expenses and Non-Operating Expenses
Goodwill Written-Off 2100
Fund from Operation 4700
Add: Decrease in Assets & Increase in Liabilities
Decrease in Stock 5250
Increase in Creditors 1000
Increase in Provision for Doubtful Debts 500 6750
11450
Less: Increase in Assets & Decrease in Liabilities
Increase in Book Debts 3400
Decrease in Bills Payable 500 3900
Cash from Operation 7550
Cash Flow Statement
Sources ` Application `
Opening Balance 45000 Redeemable Debenture 10000
Issue of Shares 50000 Purchase of Land 57000
Sale of Machinery 3450 Closing Balance 39000
Cash from Operation 7550
106000 106000
ILLUSTRATION NO. 17
Following are the comparative balance sheets of M/s. Geetha & Co. as on 31st
December 2014 and 2015
2014 2015 2014 2015
Liabilities Assets
` ` ` `
Share capital 70,000 74,000 Cash 9,000 7,800
Debentures 12,000 6,000 Trade Debtors 14,900 17,700
Creditors 10,360 11,840 Stock 49,200 42,700
Provision for Doubtful Debts 700 800 Land 20,000 30,000
Profit and Loss 10,040 10,560 Goodwill 10,000 5,000
1,03,100 1,03,200 1,03,100 1,03,200
Additional Information:
1. Dividends were paid totaling ` 3,500
2. Land was purchased for ` 10,000 and amount provided for the amortization of
goodwill totaled ` 5,000
3. Debenture loan was repaid ` 6,000
Prepare Cash Flow Statement.
Solution
Preparation of Ledger account for additional information
Land Account
Particulars ` Particulars `
To Balance b/d 20000
To Bank a/c (Purchase) 10000 By Balance c/d 30000
30000 30000
Goodwill Account
Particulars ` Particulars `
To Balance b/d 10000 By P&L a/c (Amortization) 5000
By Balance c/d 5000
10000 10000
Proposed Dividend Account
Particulars ` Particulars `
To Bank (Payment) 3500 By P&L a/c (Proposed Dividend) 3500
3500 3500
Debenture Account
Particulars ` Particulars `
To Bank (Redemption) 6000 By Balance b/c 12000
To Balance c/d 6000
12000 12000