Cash Flow Statements6
Cash Flow Statements6
statement
IAS 7
FINANCIAL ACCOUNTING
LEVEL 1
PAPER ONE
0752818204 / 0787818404
There can be significant differences between the results shown in the income statement and the
cash flows in the statement, for the following reasons;
• There are timing differences between the recordation of transaction and when the related cash is
actually expended or received.
• Management may be using aggressive revenue recognition to report revenue for which cash
receipts are still some time in the future.
• The business may be asset intensive, and so requires large capital investments that do not
appear in the income statement, except on a delayed basis as depreciation.
Definitions
Investing activities
The cash flows classified under this heading show the extent of new investment in assets which will
generate future profit and cash flows. The standard gives the following examples of cash flows
arising from investing activities.
i. Cash payments to acquire property, plant and equipment, intangibles and other non-current
assets, including those relating to capitalised development costs and self-constructed property,
plant and equipment
ii. Cash receipts from sales of property, plant and equipment, intangibles and other non-current
assets
iii. Cash payments to acquire shares or debentures of other enterprises
iv. Cash receipts from sales of shares or debentures of other enterprises
v. Cash advances and loans made to other parties
vi. Cash receipts from the repayment of advances and loans made to other parties
Financing activities – this relates to cash flow from or towards the providers of finance. Examples;
✓ cash proceeds from issuing shares or other equity instruments
✓ cash payments to owners of to acquire or redeem the entity’s shares
✓ cash proceeds from issuing debentures, loans, notes, bonds, mortgages, and other
✓ short-term or long-term borrowings, cash repayments of amounts borrowed
✓ cash payments by a lessee for the reduction of the outstanding liability relating to a finance
lease.
Why a business should make positive cash flows from operating activates.
Cash flows from operating activities include cash received from sale of goods, cash paid to purchase
goods which are the routine activities of the business. These activities are expected to re-occur every
financial year. When compared with activities such as cash received from disposal of an asset, cash
from issue shares, cash from borrowing (these cash flows are not expected to occur every year)
therefore can’t be relied upon to predict future cash flows.
IAS 7 provides for cash flow statements to be prepared using either the DIRECT or the INDIRECT
method. The difference between the two methods lies in the presentation of the operating activities.
In the indirect method, the operating profit (profit before interest and tax) is adjusted for the effects
of transactions of non cash flow nature. E.g changes in working capital items, accruals and items of
income or expenses associated with investing or financing cash flows. Such other items include profit
or loss on disposal, depreciation, discounts and bad debts.
Working capital adjustments
Increase in current assets – outflow
Decrease in current assets – inflows
Increase in current liability – inflow
Decrease in current liability – outflow
Increase in stock – out flow
Decrease in stock – inflow
Indirect method
Here the net profit / loss for the period is adjusted for the effect of transactions of non-cash nature,
any accruals and other items of income or expenses in the period. To be specific the net profit / loss
for the period is adjusted for;
• Changes during the period in inventory, receivables and payables
• Non-cash items like depreciation, provisions, gain or loss on disposal etc.
Operating activities
Shs Shs
Operating profits (profit before income and tax) XXX
Non cash flow items XXX
Depreciation / amortization XXX
Bad debts expeneses XXX
Increases in Provision for bad debts XXX
Loss on disposal of PPE XXX
Discount allowed XXX
Investment income (XXX)
Foreign exchange loss / gain XXX / (XXX)
Decrease in provision for bad debts (XXX)
Profit / gain on disposal of PPE (XXX)
Discount received (XXX) XXX
Operating profits before working capital adjustments XXX
Working capital adjustments
Increase in current liabilities XXX
Decrease in current assets XXX
Decrease in current liability (XXX)
Increase in current assets (XXX) XXX
Cash flows from operations XXX
Less: Interest paid (XXX)
Less: income Taxes paid (XXX)
Net cashflow from operating activiites XXX/(XXX)
Accounts payable. An increase in account payable implies that there is purchase of goods on
credit and the business is delaying payment to its suppliers. This means that business is delaying
payment hence retaining cash, indirectly it’s taken to be an inflow of cash. Purchase of goods being
an element of cost of sales involves cash payment. An increase in trade payable for purchases
reduces the profit for the year and yet it does not involve any cash payment. An increase in
accounts payable must be added back to the operating profit.
The decrease in accounts payable from one period to another implies that the payment to suppliers
hence a decrease of cash from operation. This reduction must be subtracted from the operating
profit.
Similarly incomes received in advance is not taken into account while computing profit from
operations since it relates to next year. It means cash flow from operation will be higher than the
Opening and closing inventory. The amount of opening inventory is charged to the debit side of
the income statement. It thus reduces the operating profit without reducing the cash from
operations.
Similarly, the amount of closing inventory is credited to the income statement it thus increases the
amount of operating profit without increasing the cash from operation. Put the other way around an
increase in inventory implies that cash have gone out for acquisition or purchase of trade inventory
(goods)
While a decrease means, there is a sale of inventory hence an inflow of cash on assumption that
there is cash sale of inventory.
Generally, any non-cash flow items and changes in working capital item that will have increased the
operating profit must be subtracted and any item that will have decreased the operating profit must
be added back so as to determine the net cash flow operations.
Net Income
Add Back: Non Cash Expenses (Depreciation, Depletion and Amortization Expense)
Add Back: Non Operating Losses (Loss on Sale of Fixed Assets)
Deduct: Non Operating Gains (Gains made on Sale of Fixed Assets)
Add Back: Decrease in Current Assets (Accounts Receivable, Inventory, Prepaid Expenses etc.)
Deduct: Increase in Current Assets (Accounts Receivable, Inventory, Prepaid Expenses etc.)
Add Back: An Increase in Current Liabilities (Accounts Payable, Accrued Expenses, Taxes Payable
among others)
Deduct: Decrease in Current Liabilities (Accounts Payable, Accrued Expenses, Taxes Payable among
others)
= Net Cash Flow from Operating Activities
NON-CASH TRANSACTIONS
Investing and financing transactions that do not require the use of cash or cash equivalents shall be
excluded from a statement of cash flow. Such transactions shall be disclosed elsewhere in the financial
statements in a way that provides all the relevant information about these investing and financing
activities.
Direct method: It is a method of preparing a statement of cash flows during a given reporting period.
The method uses actual cash flow information from the company's operations segment, instead of using
In this method you only consider major claims or gross cash receipts and gross cash payments
NB. The difference between the direct and indirect method is just the presentation of the operating
activities
Preparing the statement of cashflows using the direct method would be a simple task if all companies
maintained extremely detailed cash account records. Most companies record an extremely large number
of transactions in their cash account and do not record enough detail for the information to be
summarized. Therefore, the statement of cash flows is prepared by analyzing all accounts except the
cash accounts.
To prepare the operating activities section, certain accounts found in the current assets and current
liabilities section of the balance sheet are used to help identify the cash flows received and incurred in
generating net income.
This consists of sales made for cash (cash sales) and cash collected from credit customers. The activity
in the accounts recievable and sales account is used to determine the cash collection from customers. If
the accounts receivable balance had increased the cash collected from customers would be determined
by substracting the increase in the accounts receivable balance from sales balance because an increase
in accounts receivable means your customers owe you the cash for their puchases (your sales)
This represents the amount paid by the company for merchandise it plans to sell to its customers. An
increase in inventory means a company purchased more than it sold. Because the amount paid for
merchandise includes what was sold as well as what still remain on hand in inventory to be sold, the
change in inventory effects the cash payment to suppliers.
This represents amounts paid by the company for income taxes. The amount is calculated by taking
income tax expense and increasing it by the amount of any decrease in the balance of income taxes
payable account or decreasing it by the amount of any increase in the balance of the income taxes
payable account. In this case, there are no accrued taxes so the income tax expense is the same as cash
paid for income taxes.
This represents the amount paid by the company for interest. The amount is calculated by taking interest
expense and increasing it be the amount of any decrease in balance of the interest payable account or
decreasing it by the amount of an increase in the balance of the interest payable account. In this case,
there is no balance in the accrued interest account at the end of the period so the cash paid for interest
is the same as the interest expense.
This includes wages and salaries, rent, transport and other operating costs. Decreciaiton is reduced
because it is a non cash expense.
Format
Cash flows Operating activities
Shs Shs
Cash sales XXX
7|Page by kimuli Fred 0752818204
Receipts from recievables XXX
Payment to suppliers or payables (XXX)
Other payments for business expenses (XXX)
Payment to labourers (XXX)
Cash flows from operations XXX
Less: Interest paid (XXX)
Less: Taxes paid (XXX)
Net cashflow from operating activiites XXX/(XXX)
The direct method is in effect an analysis of the cash book. This information does not appear
directly in the rest of the financial statements and so many companies may find it difficult to collect
it. Problems might include the need to re-analyse the cash book, to collate results from other cash
sources and so on. The direct method is therefore, much easier as it draws on figures which can
easily be got from other elements of the financial statements.
IAS 7 Direct method is preferred because it is easily understood; widely accepted by FASB and IFRS.
Many stakeholders advocate for the direct method because it provides information which may be
useful in estimating future cash flows that is not available under the direct method.
Advantages of direct method
✓ It shows operating receipts and payments individually
✓ It is most preferred for entities because it provides information for future prediction for cash
flows
✓ It provides a most accurate picture to investors of company’s future cash flows situations
✓ It is straight forward and easier to understand
Disadvantages
Why the direct method of ascertaining cash flows from operating activities is preferred
to the indirect method:
➢ It is easy to compute
➢ Helps to show the inflows into the company
➢ Helps identify the total cash outflows
➢ Its more realistic because it does not follow the working capital items
➢ Its less time consuming
➢ Provides information which may be useful in estimating future cash flows which is not available
under indirect method
➢ Easily understood by non-accountants.
Difference between statement of cash flows and statement of profit or loss and other
comprehensive income:
Statement of Cash Flows Statement of Profit or Loss and
other Comprehensive Income
Shows cash flows and cash out flows. Shows incomes and expenses.
Prepared on a cash basis. Prepared on an accrual basis.
Reveals the net increase or decrease in Reveals the net profit or loss for the
cash and cash equivalents. period.
Deals with both revenue and capital items. Deals with only revenue items.
The statement of profit or loss and other Does not require a statement of cash
comprehensive income feeds into the flows before it is prepared.
preparation of the statement of cash
flows.
Objectives
1. All of the following constitute cashflows from investing activities except:
A. cash payments to acquire plant, property, intangibles, equipment and other long-term assets;
B. cash advances and loans made to other parties (other than those by financial institutions).
C. Cash payments to acquire equity or debt instruments of other enterprises and interests in joint
ventures.
D. Proceeds from sales of non-dealing securities.
3. Which of the following would not be a cash inflow from financing activities for Karen Courts Ltd.?
A. Cash from issuing Karen Courts Common stock.
B. Cash from issuing Karen Courts preferred stock
C. Cash from issuing Karen Courts bonds payable.
D. Cash from sale of Kimara Ltd. common stock.
4. In accordance with IAS 7 – Cash Flow Statements, an investment whose maturity periods is 80
days is classified under:
A. Cash and cash equivalents.
B. Financing activities.
C. Investing activities.
D. Operating activities.
5. The following information was extracted from the books of Juwa Kali Trading business as at 31
March 2003.
Shs ‘000’
10 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Cash sales 28,500
Profit for the year 5,000
Depreciation 950
Increase in inventory 1,000
Decrease in trade receivables 500
Decrease in trade payables 1,200
Payments to employees 10,000
Payment for expenses 5,000
Which of the following is the net cash flow from operating activities, assuming use of the
direct method?
A. Shs 7,650.
B. Shs 13,500.
C. Shs 21,150.
D. Shs 18,500.
6. According to IAS 7: Cash Flow Statements, the repayment of the capital element of a loan is
classified under:
A. Financing activities.
B. Operating activities.
C. Investing activities.
D. Cash and cash equivalents.
7. In accordance with IAS 7 – Cash Flow Statements, interest received on short term debt is
classified under:
A. Investing activities.
B. Operating activities.
C. Financing activities.
D. Cash and cash equivalents.
8. According to IAS 7: Cash Flow Statements, the item classified as a financing activity is:
A. Cash payment to acquire shares of another company.
B. Cash receipts from sale of goods.
C. Cash receipts from sale of debentures of another company.
D. Cash payments to shareholders to redeem their shares in the company.
9. IAS 7: Cash Flow Statements, requires the cash flow statement (Indirect method) to open with
a computation of net cash from operating activities, arrived at by adjusting net profit before
taxation. Which of the following lists consists only of items which might appear in such
computation?
A. Depreciation, increase in receivables, increase in payables, proceeds from the sale of equipment
and increase in inventories.
B. Increase in payables, decrease in inventories, profit on the sale of machinery, depreciation and
decrease in receivables.
C. Increase in payables, proceeds from the sale of equipment, depreciation, decrease in receivables
and increase in inventories.
D. Depreciation, interest paid, proceeds from the sale of equipment and decrease in inventories.
10. Which of the following will be treated as an investing activity when preparing a cash flow
statement under IAS 17: Cash Flow Statements?
A. Installation fees of plant and machinery in a factory.
B. Cost of replacing a broken part of factory machinery.
C. The issue of shares to finance future non-current assets.
D. Payment of dividends declared by the directors.
11 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
11. Which of the following meets the definition of cash and cash equivalent under IAS 7: Cash Flow
Statements?
i. An investment whose maturity date is three months or less from the date of acquisition.
ii. An investment whose maturity date is more than six months from the date of acquisition.
iii. A loan repayable on demand only when it matures.
iv. An investment which is highly liquid and readily convertible to cash.
A. (i) and (iii).
B. (i) and (ii).
C. (i) and (iv).
D. (i), (ii) and (iv).
12. Which of the following is NOT an investing activity in a statement of cash flows?
A. Redemption of shares during the period.
B. Disposal of motor vehicles during the period.
C. Purchase of land during the period.
D. Purchase of furniture during the period.
13. The three major classifications of activities in a statement of cash flows are:
A. Revenue, expenses and net income.
B. Operating, investing and financing.
C. Opening balance, closing balance and net change.
D. Inflows, outflows and net balance.
16. The following are examples of financing activities under IAS 7: Statement of Cash Flows
EXCEPT:
A. Cash proceeds from the issue of shares.
B. Cash receipts from the repayment of advances and loans made to other parties other than
financial institutions.
C. Cash proceeds from the issue of debentures.
D. Cash repayments of amounts borrowed.
17. The elements directly related to the measurement of the results from operating activities are:
A. Assets and liabilities.
B. Equity and liabilities.
C. Incomes and liabilities.
D. Incomes and expenses.
18. Which of the following is NOT a cash flow from operating activities under IAS 7: Statement of
Cash Flows?
A. Cash receipts from sale of goods and rendering services.
B. Cash payments to suppliers of goods and services.
12 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
C. Cash payments to and on behalf of employees.
D. Cash repayments of amounts borrowed.
19. According to IAS 7: Statement of Cash Flows, which of the following activities would generally
be regarded as a financing activity in preparing a statement of cash flows?
A. Dividend distribution.
B. Proceeds from sale of shares of other firms.
C. Loans made by the company to other businesses.
D. Employee’s salaries and wages paid.
20. Which of the following headings is not a classification of cash flows in IAS 7?
A Operating
B Investing
C Administration
D Financing
21. A company has the following information about property, plant and equipment.
20X7 20X6
Shs '000 shs'000
Cost 750 600
Accumulated depreciation 250 150
Carrying amount 500 450
Plant with a carrying amount of shs 75,000 (original cost shs 90,000) was sold for shs 30,000 during the
year.
What is the cash flow from investing activities for the year?
A shs 95,000 inflow
B shs 210,000 inflow
C shs 210,000 outflow
D shs 95,000 outflow
Question 22
You have been provided with the following financial statements for Mwaka Ltd for the year ended
31 December, 2018:
Statement of profit or loss:
Shs '000'
Sales revenue 377,900
Cost of sales (220,700)
Gross profit 157,200
Investment income received 23,000
Administrative expenses (35,700)
Distribution expenses (43,900)
Operating profit 100,600
Interest paid (17,000)
Taxation (17,500)
Dividends (20,000)
Net profit 46,100
13 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Net book value 352,750 294,100
Investments 60,000
Current assets:
Inventory 138,000 95,000
Accounts receivable 45,600 35,500
Cash and bank - 30,600
Total assets: 596,350 455,200
Additional information:
1. During the year ended 31 December 2018, a non-current asset which cost Shs 50,000,000
and with net book value Shs 35,000,000 was sold for Shs 18,000,000.
2. The increase in share capital was a result of issue of shares which were paid for fully.
Required:
Prepare, for Mwaka Ltd, for the year ended 31 December 2018, a statement of cash flows using
the indirect method, in accordance with IAS 7: statement of cash flow
(Hint: Show all the workings)
Question 23
Hashua Ltd. Is involved in the manufacture of plastic products and its financial statements are
as follows
Hushua Ltd. Statement of financial position as at 31 December 2018
2018 2017
Details 000 (shs) 000 (shs)
Non – current assets
Property , plant and Equipment 86,300 74,600
Intangible assets 4,560 1,200
Total non – current assets 90,860 75,800
Current assets
Inventories 14,320 11,300
Trade receivables 2,170 1,200
Cash and cash equivalent 8,900 9,200
Total currents assets 25,390 21,700
Total assets 116,250 97,500
14 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Share capitals 50,000 40,000
Share premium 8,000 5,000
Retained earnings 26,220 23,590
Revaluation surplus 2,800 800
Total equity 87,020 69,390
Current liabilities
Trade payable 7,730 8,910
Current tax payables 1,500 1,200
Total current liabilities 9,230 10,110
Total Equity and Liabilities 116,250 97,500
Hashua Ltd.
Statement of profit or loss and other comprehensive income
For the year ended 31-12-2018
Details Shs
Revenue 26,200
Cost of sales 20,200
Gross profit 6,000
Administrative expenses 1,100
Distribution costs 1,600
Finance costs 200
Profit / (loss) before tax 3,100
Income tax Expenses 380
Profit / (loss) for the year 2,720
Other comprehensive income
Revaluation gain 2,000
Other comprehensive income for the year, net of tax 2,000
Total comprehensive income for the year 4,720
Notes:
i. Hashua Ltd. sold a property with a carrying value of shs 1,400,000 for shs 1,500,000
during the financial year ended 31 December 2018. Depreciation for the same financial
year amounted to shs 320,000.
ii. Hashua Ltd. paid a dividend of shs 90,000 in 2018.
REQUIREMENT:
a) Prepare a Statement of Cash Flows for the year-ended 31 December 2018 for Hashua Ltd.
in accordance with IAS 7 - Statement of Cash Flows.
Briefly discuss the usefulness of Statements of Cash Flows in financial reporting.
15 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Question 24
Kenron Ltd which deals in general merchandise, has provided the following financial statements for
the year ended 30 April, 2018.
Statement of profit or loss
Shs ‘000’
Revenue 158,205
Cost of sales (121,200)
Gross profit 37,005
Interest received 25,000
Distribution costs (7,515)
Administration costs (9,750)
Profit before interest and tax 44,740
Finance costs (1,530)
Profit before tax 43,210
Tax (8,250)
Profit for the period 34,960
Dividends (25,160)
Profit retained during the year 9,800
16 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
1. Property, plant & equipment as at 1 May, 2017 had a cost of Shs 500 million. During the
year, property that had been acquired on 1 May, 2016 and had cost Shs 50 million was
disposed of on 1 November, 2017 at Shs 36 million. The profit or loss on disposal has been
accounted for in the statement of profit or loss. The accounting policy is to depreciate
property, plant & equipment at 20% on cost and it is time apportioned.
2. During the year there was a cash issue of 90,925 shares at Shs 2,000 per share.
3. A revaluation of property, plant & equipment was carried out in April 2018 and is
incorporated in financial reports.
Required:
Prepare a statement of cash flows for Kenron Ltd for the financial year ended 30 April, 2018
using the indirect method.
Question 25
The accounts assistant of Twekembe Enterprises Ltd prepared the statement of profit or loss and
the statement of financial position as at 30 June, 2018 and 2019.
Statement of profit or loss for the year ended 30 June, 2019.
Shs ‘000’
Sales revenue 780,600
Cost of sales (320,000)
Gross profit 460,600
Gain on disposal of equipment 34,000
Administration costs (124,500)
Distribution costs (135,000)
Operation profit 235,100
Finance costs (67,500)
Profit before tax 167,600
Tax (50,280)
Profit for the period 117,320
Statement of financial position as at 30 June:
2019 2018
Shs ‘000’ Shs ‘000’
Non – current assets:
Cost 5,840,000 4,600,500
Accumulated depreciation (1,980,000) (1,800,000)
Net book value 3,860,000 2,800,500
Investments at cost 1,100,400 800,400
Current assets:
Inventory 67,500 50,500
Trade receivables 205,400 386,400
Other receivables 46,400 34,500
Cash and bank 34,500 -
Total assets 5,314,200 4,072,300
17 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Equity and liabilities:
Share capital 2,540,000 2,300,400
Share premium 800,340 576,390
Retained earnings 645,050 703,972
Revaluation reserve 404,560 240,340
Question 26
Owor Ltd’s statement of comprehensive income for the period ended 31 October 2012 was as
follows:
Shs ‘000’ Shs ‘000’
Sales 189,300
Cost of sales
Opening inventory 29,000
Purchases 95,300
Less closing inventory (31,100) 93,200
Gross profit 96,100
Expenses:
Wages 28,700
Electricity 3,400
Rent 15,000
Salaries 21,400
Office expenses 950
18 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Loss on disposal of furniture 400
Depreciation on machinery 4,050
Depreciation on furniture 1,200
Goodwill written off 2,000
Preliminary expenses written off 1,000
Provision for income tax 9,000 87,100
Net profit 9,000
Proposed dividend 7,800
General reserve 1,200 9,000
Statements of financial position as at 31 October:
2012 2011
Shs ‘000’ Shs ‘000’
Goodwill 4,000 6,000
Machinery 22,950 17,000
Furniture 10,800 13,500
Inventory 31,100 29,000
Receivables 8,300 8,000
Cash 11,700 7,800
Prepaid expenses 250
Other accounts receivable 9,500 8,000
Preliminary expenses 1,000 2,000
Total assets 99,600 91,300
Capital and liabilities
Share capital 65,000 60,000
General reserve 11,200 10,000
Payables 6,220 6,500
Expenses due 380 200
Provision for taxation 9,000 8,000
Proposed dividend 7,800 6,600
99,600 91,300
Additional information:
1. During the year Owor Ltd sold furniture whose book value was Shs 1,500,000 for Shs
1,100,000 and new machinery costing Shs 10,000,000 was bought.
2. New equity shares were allotted at par for Shs 5,000,000.
3. The tax liability for the year ended 31 October 2011 was agreed with the tax authorities in
May 2012 at Shs 8,000,000.
4. Dividends of Shs 6,600,000 for the year ending 31 October 2012 were paid.
Required
Using the indirect method, prepare a statement of cash flows for Owor Ltd for the year ended 31
October 2012.
19 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Question 27
(a) Explain three benefits and two limitations of cash flow statements.
(b) The following information was extracted from the books of Mukisa Ltd. Statement of
financial position as at 31 December, 2017 and 2018.
2018 2017
Shs '000' Shs '000'
Non-current assets:
Property plant & equipment 400,000 330,000
Current assets:
Inventory 468,000 460,000
Receivables 468,000 568,000
Short term investments 45,000 -
Bank balance 31,640 0
Cash at hand 2,000 8,000
Total assets 1,414,640 1,366,000
Equity & liabilities:
Share capital 719,000 535,000
Share premium 180,000 150,000
Retained earnings 99,280 25,140
Non-current liabilities:
10% Loan 160,000 140,000
Current liabilities:
Payables 236,000 461,380
Accrued salaries 3,200 4,700
Dividends 4,800 6,800
Taxation 12,360 11,380
Bank - 31,600
1,414,640 1,366,000
20 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Proposed dividends (4,800)
Net profits for the year 74,140
Additional information:
Required:
Prepare for Mukisa Ltd, a statement of cash flows for the year ended 31 December, 2018
using direct method, in accordance with IAS 7: Statement of cashflows.
(Hint: Provide all the workings)
Question 28
Financed by:
Share Capital 25,000 20,000
Retained Earnings 21,100 5,600
46,100 25,600
21 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Statement of Comprehensive Income for the year ended 31 December 2017
shs
Sales 185,000
Cost of Sales (111,000)
Gross Profit 74,000
General Administrative Expense 52,000
Operating profit 22,000
Other Income 2,000
Profit before tax 24,000
Taxation (8,500)
Profit after Tax 15,500
ii. Taxation
Taxation
Details Shs Details Shs
Tax paid 10,000 Balance c/f 2,000
Balance c/d 500 Tax charge for the year 8,500
10,500 10,500
Required
a) Prepare a statement of cash flow as at 31 December 2017 for Mensah and Co. Ltd using
indirect method
b) Differentiate between Direct and Indirect Method of reporting cash flow from operating
activities
22 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Question 29
African Ltd. Is involved in the manufacture of plastic products and its financial statements
are as follows
2016 2015
Details (shs) (shs)
Non – current assets
Property , plant and Equipment 5,120,000 3,940,000
Total non – current assets 5,120,000 3,940,000
Current assets
Inventories 1,380,000 1,220,000
Trade receivables 780,000 680,000
Bank 50,000 112,000
Total currents assets 2,210,000 2,012,000
Total assets 7,330,000 5,952,000
Current liabilities
Trade payable 1,470,000 1,500,000
Current tax payables 110,000 60,000
Bank overdraft 32,000 60,000
Total current liabilities 1,612,000 1,620,000
Total Equity and Liabilities 7,330,000 5,952,000
Additional information
i. The company’s profit for the year before tax amounted to shs 1,476,000
ii. The company’s income tax expense for the year was shs 80,000
iii. The cost of PPE as at 1st January 2016 amounted to shs 4,860,000. The company’s
depreciation policy is to depreciate all assets at 20% straight line on cost from the date of
purchase to the date of sale. The additions to PPE occurred on 31 December 2016. On 1
July 2016, the company sold PPE which originally had cost shs 1,000,000. On the date this
PPE was sold, its carrying value was shs 600,000 and the firm made a loss on the sale of
the PPE of shs 40,000. The revaluation was performed on 31st December 2016.
iv. The company’s finance cost for the year equals its cash payment of shs 92,000
REQUIREMENT:
23 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
b) Prepare a Statement of Cash Flows for the year-ended 31 December 2016 for Africana
Ltd. in accordance with IAS 7 - Statement of Cash Flows.
QUESTION 30
The Statements of Financial Position for the last two years for AO Ltd are shown below.
AO Ltd implemented an expansion programme during the year ended 31st May 2015.
31st May 31st May
2014 2015
shs shs shs shs
Non-current assets (net) 380,000 530,000
Current assets
Inventory 80,000 108,000
Receivables 32,000 37,000
Bank 13,000 -
Cash 1,000 3,000
126,000 148,000
Total assets 506,000 678,000
Current liabilities
Payables 26,000 30,000
Corporation Tax 22,000 28,000
Overdraft - 5,000
Dividends 18,000 21,000
Accruals 2,000 4,000
Additional information:
i. The total depreciation provision incorporated in the statements of financial position was shs
48,000 at 31st May 2014 and shs 122,000 at 31st May 2015.
ii. During the year ended 31st May 2015 a non-current asset costing shs 22,000 with a carrying
of shs 6,000 was sold for shs 1,000. No other disposals took place.
iii. The revaluation surplus, represents a revaluation of premises during the year ended 31st
May 2015.
Required:
a) Prepare a Statement of Cash Flow for AO Ltd for the year ended 31st May 2015 in accordance
with IAS 7 ( using indirect method )
24 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Question 31
The statements of financial position as at 31 December, 2019 and 2020 respectively below were
extracted from the books of Kitu-kidogo Enterprises Ltd.
Statement of financial position as at 31 December:
2020 2019
Non-current assets: Shs ‘000’ Shs ‘000’
Property, plant & equipment 1,600,000 850,000
Accumulated depreciation (112,500) (100,000)
Investments - 350,000
Current assets:
Inventory 800,000 550,000
Accounts receivable 497,500 135,000
Bank balance - 65,000
Total assets 2,785,000 1,850,000
Capital and liabilities:
Share capital 1,000,000 700,000
Retained earnings 500,000 100,000
Non-current liabilities:
Bank loan 300,000 500,000
Current liabilities:
Accounts payable 400,000 550,000
Bank overdraft 585,000 -
Total capital & liabilities 2,785,000 1,850,000
Additional information:
1. During the year the company sold off its investments for Shs 500 million
2. An item of property, plant and equipment that had cost Shs 50 million was disposed of for
Shs 17.5 million. At the time of disposal, it had a net book value of Shs 12.5 million.
Required:
In accordance with IAS 7: Statement of Cash flow
a) Prepare a statement of cash flows for Kitu-Kidogo Enterprises Limited for the year ended 31
December, 2020 using indirect method.
b) Explain any three limitations of the statement of cash flows
25 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Question 32
a) The objective of IAS 7ꟷStatement of Cash Flows is to require presentation of information about
the historical changes in cash and cash equivalents of an entity by means of a statement of cash
flows which classifies cash flows during the period according to activities.
Required:
Explain, with examples, the different activities as prescribed by the Standard.
b) Kamulinda Company Limited (KCL) has provided the following financial information that relates
to the year ended 31 December 2020:
Statement of profit or loss
Shs ‘000’
Sales revenue 250,400
Cost of sales (87,900)
Gross profit 162,500
Administrative costs (35,000)
Distribution costs (50,000)
Operating profit 77,500
Interest received 45,000
Shs ‘000’
Interest paid (25,000)
26 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Long term loan 80,000 45,000
Current liabilities:
Accounts payable 36,450 47,000
Interest payable 18,500
Tax 32,000 30,000
Bank overdraft 25,000
655,450 400,000
Additional information:
On 31 July 2020, a non-current asset that had cost Shs 35,000,000 was disposed of for Shs
24,500,000. The asset had accumulated depreciation Shs 15,000,000.
Required:
Prepare KCL’s statement of cash flows for the year ended 31 December 2020, using the
indirect method in accordance with the relevant financial reporting standard.
(Show all necessary workings)
QUESTION 33
Below are the statement of financial position for Saasa Company Limited at 31 December 2015 and
31 December 2016 and the income statement for the year ended 31 December, 2016.
2016 2015
Shs ’000 Shs ’000
ASSETS
Non-current assets:
Property, plant and equipment 528 447
Development costs 110 93
638 540
Current assets:
Inventories 413 380
Trade receivables 238 215
Investments 28 -
Cash 111 4
790 599
TOTAL ASSETS 1,428 1,139
27 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4
Trade payables 193 232
230 264
TOTAL EQUITY AND LIABILITIES 1,428 1,139
Additional information
1. Deferred development expenditure amortized during 2016 was shs 25,000.
2. Additions to property, plant and equipment totalling shs 167,000 were made. Proceeds from the
sale of equipment were shs 58,000, giving rise to a profit of shs 7,000. No other items of
property, plant and equipment were disposed of during the year.
3. Finance costs represent interest paid on the new 6% debentures (2016-2022) issued on 1
January 2016.
4. Current asset investments represent treasury bills acquired. The company deems these to
represent cash equivalents.
5. Dividends paid during the year amounted to shs 65,000.
Required:
Prepare a statement of cash flow for Saasa Company for the year ended 31 December 2016, using
the indirect method in accordance with IAS 7: Statement of Cash Flows
28 | P a g e b y k i m u l i F r e d 0 7 5 2 8 1 8 2 0 4