CFA论坛 - Powered by Discuz! Board

标题: Reading 34: Understanding the Cash Flow Statement - LOS f, [打印本页]

作者: mayanfang1 时间: 2009-1-17 11:28 标题: [2009]Session 8 - Reading 34: Understanding the Cash Flow Statement - LOS f,

Q11. John Stone, CFA, is an investment advisor specializing in the preparation of company and industry reports for high net worth customers at Learmon Brothers. Currently, Stone is preparing a report on Soft Corporation, a rapidly growing software company. The explosive growth of this company was financed primarily by an initial public offering in which 3,000,000 shares were issued at a price of $20 per share on June 27, 2004. Soft Corporation received additional capital when employee stock options for 1,000,000 shares at a price of $10 were exercised on January 1, 2005. Stone realizes the importance of cash flow on a company's financial health and would like to include a projected statement of cash flows for 2005. Soft Corporation financial statements are presented in Tables 1 and 2. Included are the actual statements for the year ending December 31, 2004.

Table 1

Soft Corporation Balance Sheets

as of December 31

(in millions)

Actual 2004

Projected 2005

Cash

$24.0

$26.0

Accounts Receivable

17.0

24.0

Inventory

100.0

150.0

PP&E

100.0

125.0

Accumulated depreciation

(30.0)

(35.0)

Total Assets

$211.0

$290.0

Accounts payable

$91.0

$101.0

Long-term debt

20.0

40.0

Common stock

80.0

90.0

Retained earnings

20.0

59.0

Total liabilities and equity

$211.0

$290.0

Table 2

Soft Corporation Income Statement

for Years Ended December 31

(in millions except per share data)

Actual 2004

Projected 2005

Sales

$80.0

$198.0

COGS

(38.0)

(90.0)

Gross profit

$42.0

$108.0

SG&A

(13.0)

(30.0)

Depreciation

(3.0)

(5.0)

Operating expenses

$(16.0)

$(35.0)

Interest expense

$(4.0)

$(5.0)

Pretax Income

22.0

68.0

Income tax expense

(7.0)

(25.0)

Net income

$15.0

$43.0

EPS

$2.0

$4.3

Average shares outstanding (millions)

7.5

10.0

Dividends per share

$0.1

$0.4

Under the indirect method, what will Stone find Soft Corporation's projected net change in cash to be for the year ending December 31, 2005?

A) $2,000,000.

B) $9,000,000.

C) $4,000,000.

作者: mayanfang1 时间: 2009-1-17 11:30

答案和详解如下：

Correct answer is A)

Using the easiest method of all, the difference in the cash account at the end of 2004 and the cash balance projected for the end of 2005 is $26.0 million - $24.0 million = $2.0 million. If the cash balances were not available, the change in cash could be calculated using the indirect method. Starting with cash flow from operations (CFO) in $ millions projected for 2005:

Net Income

Add: Noncash Expenses or Losses

Depreciation

Add: Changes in Current Assets and Liabilities

Less: Increase in Accounts Receivable

-7

Less: Increase in Inventory

-50

Plus: Increase in Accounts Payable

Net Cash Flow from Operations (CFO)

Increase in Property Plant & Equipment

-25

Net Cash Flow from Investing (CFI)

-25

Increase in Long-Term Debt

Increase in Common Stock

Less: Dividends Paid (10 million × $0.40)

- 4

Net Cash Flow from Financing (CFF)

Net Cash Flow = CFO + CFI + CFF = 1 – 25 + 26 = $2 million.

作者: Hzhenming 时间: 2009-2-18 17:38

w

作者: mcdullpong 时间: 2009-3-15 12:29

  thanks

作者: wxvivian 时间: 2009-3-21 01:32

 t

作者: cq200564 时间: 2009-3-24 09:36

1

作者: saint_zhu 时间: 2009-3-27 14:00

focus

作者: gracesun 时间: 2009-3-29 11:57

thank you very much

作者: wangyoucao 时间: 2009-4-3 11:05

thanks

作者: ltj_2002 时间: 2009-4-3 23:04

pls ans.......

作者: hjl2000 时间: 2009-4-5 23:10

d

作者: connie198226 时间: 2009-4-11 08:01

ss

作者: leyan6042 时间: 2009-4-15 10:03

A

作者: dullmul 时间: 2009-4-18 13:28

thx

作者: ruyueyu 时间: 2009-4-30 18:34

thx

作者: fishto 时间: 2009-5-2 19:08

a

作者: duo1115 时间: 2009-5-7 08:16

see

作者: big36999 时间: 2009-5-7 09:45

thanks

作者: alecliang 时间: 2009-5-11 19:09

a

作者: jacky_lu79 时间: 2009-5-12 11:25

 thx

作者: cynthia85 时间: 2009-5-12 20:03

fdg

作者: powerhql 时间: 2009-5-13 07:22

need an answer

作者: selvie0818 时间: 2009-5-13 13:18

thanks

作者: szislet 时间: 2009-5-13 22:06

答A

作者: deqiang 时间: 2009-5-15 01:32

 ok

作者: JOJOMEE 时间: 2009-5-15 21:28

 thx

作者: dxxiao 时间: 2009-5-20 09:03

thx

作者: itispig 时间: 2009-5-22 12:18

thanks

作者: helloalan 时间: 2009-5-26 13:31

 a

作者: au_cafe 时间: 2009-6-3 02:52

a

作者: indrax 时间: 2009-6-3 14:33

thx

作者: lamchoonho 时间: 2009-8-13 20:12

  thanks

作者: luodan0103 时间: 2009-8-17 20:01

thanks

作者: htpeng 时间: 2009-9-16 05:51

a?

作者: zaestau 时间: 2009-9-16 14:44

 cc

作者: htpeng 时间: 2009-9-17 05:25

a

作者: zuelpich 时间: 2009-9-17 20:36

c

作者: jimli32 时间: 2009-10-5 10:22

[em50] 

作者: woshidengl 时间: 2009-10-5 12:39

thanks

作者: huili_zee 时间: 2009-10-8 16:10

j

作者: tobuketsu 时间: 2009-10-11 20:00 标题: re

th

作者: garmun 时间: 2009-10-18 01:48

 tq

作者: jzwx 时间: 2009-10-21 14:48

thanks

作者: iloverere 时间: 2009-10-27 00:15

 re

作者: rockuk 时间: 2009-10-27 01:00

 B

作者: mellsa 时间: 2009-10-31 13:13

aaa

作者: haisian 时间: 2009-11-10 14:05

猜猜

作者: frych 时间: 2009-11-12 10:46

 dd

作者: whjens 时间: 2009-11-21 05:27 标题: d

d

作者: guopeng0304 时间: 2009-11-23 16:59

d

作者: dummyass 时间: 2009-11-24 10:13

thank u very much.

作者: mikewang 时间: 2009-11-26 01:10

D

作者: doralin 时间: 2009-11-26 10:31

[em50]

作者: supercatqb 时间: 2009-12-3 13:16

 aaa

作者: jrxx99 时间: 2009-12-14 10:55

看看看看看看看看看看看看看看看看看

作者: flyingdance_nan 时间: 2010-3-20 03:43

great

作者: leeyaoxee 时间: 2010-3-26 04:31

thnx

作者: zoomair 时间: 2010-4-2 16:50

thanks

作者: sophia19 时间: 2010-4-10 12:40

c

作者: huang119 时间: 2010-4-11 23:44

sss

作者: shxjm 时间: 2010-4-16 18:27

thanks

作者: jhqhj 时间: 2010-4-27 14:23

a

作者: sir_2005 时间: 2010-4-27 18:18

a

作者: shwhana 时间: 2010-5-2 15:46

thanks

作者: janelle322 时间: 2010-5-4 11:53

thx

作者: jerrywang0 时间: 2010-5-14 17:03

q

作者: annyyu 时间: 2010-5-20 03:31

re

作者: cfajune6 时间: 2010-5-20 16:42

thx

作者: leoniegolly 时间: 2010-6-2 21:09

1

作者: xuantour90 时间: 2010-6-3 12:10

THANKS

作者: zhyue_2000 时间: 2010-6-3 22:26

thx

作者: casiofd 时间: 2010-8-9 22:21

ans

作者: bobchin 时间: 2010-8-20 21:05

thx

作者: scofield1985 时间: 2010-9-2 07:08

d

作者: heartfc 时间: 2010-10-18 19:39

谢谢楼主的分享

作者: Mia_Fei 时间: 2010-10-21 18:23

thx for sharing

作者: echopapa 时间: 2010-11-1 04:45

thx

作者: JK22 时间: 2010-11-2 19:50

]

作者: seraphiris0116 时间: 2010-11-13 18:52

thanks

作者: tangfaxi 时间: 2010-11-20 10:27

tx

作者: jc1188 时间: 2010-11-28 16:24

d

作者: danforth 时间: 2010-12-2 14:47

d

作者: yruanca 时间: 2010-12-2 15:51

thanks

作者: yi913 时间: 2011-7-13 02:01

回复 1# mayanfang1

D

作者: yi913 时间: 2011-7-13 02:02

Thanks very much

作者: 风吹竹面 时间: 2011-7-14 02:49

thanks a lot

欢迎光临 CFA论坛 (http://forum.theanalystspace.com/)