1. Are cash flows from operations positive? What is the trend for three years? 2. Is operating cash flows smaller or larger than net income?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Question

Statement of Cash flows Analysis

Analyze the statement of cash flows of the companies and find the answers of the followings

1. Are cash flows from operations positive? What is the trend for three years?

2. Is operating cash flows smaller or larger than net income?

Al Kout Industrial Projects Company K.P.S.C. and its Subsidiaries
CONSOLIDATED STATEMENT OF CASH FLOWS
For the year ended 31 December 2019
2019
KD
2018
Notes
KD
OPERATING ACTIVITIES
Profit before tax and directors' remuneration
5,025,951
6,679,525
Adjustments to reconcile profit before tax to net cash flows:
Depreciation of property, plant and equipment
Depreciation on right-of-use assets
Amortisation of an intangible asset
Loss on sale of property, plant and equipment
Impairment of an intangible asset
Allowance for expected credit losses on trade receivables
Share of results of an associate
Impairment of investment in an associate
Changes in fair value of financial assets at fair value through profit or loss
Dividend income
8
3,247,976
254,720
70,800
3,175,711
35,400
1,745
13
10
10
247,800
38,110
(105,724)
892,555
109,016
(228,762)
(220,133)
(53,600)
308,210
73,273
17,917
529,686
(53,250)
299,225
191,202
Provision for employees' end of service benefits
Finance costs
20
Interest expense on lease liabilities
9,797,855
10,739,498
Working capital adjustments:
Inventories
Trade receivables and contract assets
(103,545)
297,751
616,828
241,804
(391,257)
(68,429)
(1,237,125)
1,223,639
Prepayments and other receivables
Accounts payable and accruals
Cash flows from operations
Taxes paid
Employees end of service benefits paid
10,850,693
(165,057)
(317,673)
10,266,326
(268,633)
(156,241)
20
Net cash flows from operating activities
10,367,963
9,841,452
INVESTING ACTIVITIES
Purchase of property, plant and equipment
Purchase of intangible asset
Proceeds from disposal of property, plant and equipment
Dividend income received
(5,918,580)
(2,373,119)
(354,000)
26,920
53,250
(5,449,365)
8
53,600
Acquisition of a subsidiary, net of cash acquired
11
Net cash flows used in investing activities
(5,864,980)
(8,096,314)
FINANCING ACTIVITIES
Proceeds from borrowings
Repayment of borrowings
Finance costs paid
Payment of principal portion of lease liabilities
Dividends paid to equity holders of the Parent Company
500,000
6,000,000
(5,502,837)
(191,202)
(73,273)
(262,998)
(5,045,040)
(5,045,040)
Net cash used in financing activities
(4,881,311)
(4,739,079)
NET DECREASE IN CASH AND CASH EQUIVALENTS
Cash and cash equivalents at 1 January
Net foreign exchange differences
(378,328)
(380,886)
(2,310)
(2,993,941)
2,608,676
4,379
CASH AND CASH EQUIVALENTS AT 31 DECEMBER
15
(761,524)
(380,886)
Non-cash items excluded from the statement of cash flows:
Transitional adjustment to lease liabilities on adoption of IFRS 16
Transitional adjustment to property and equipment on adoption of IFRS 16
812,335
(812,335)
Transitional adjustment to retained earnings on adoption of IFRS 9
Transitional adjustment to accounts receivable and other assets on adoption of
2,825,199
IFRS 9
(2,825,199)
Transcribed Image Text:Al Kout Industrial Projects Company K.P.S.C. and its Subsidiaries CONSOLIDATED STATEMENT OF CASH FLOWS For the year ended 31 December 2019 2019 KD 2018 Notes KD OPERATING ACTIVITIES Profit before tax and directors' remuneration 5,025,951 6,679,525 Adjustments to reconcile profit before tax to net cash flows: Depreciation of property, plant and equipment Depreciation on right-of-use assets Amortisation of an intangible asset Loss on sale of property, plant and equipment Impairment of an intangible asset Allowance for expected credit losses on trade receivables Share of results of an associate Impairment of investment in an associate Changes in fair value of financial assets at fair value through profit or loss Dividend income 8 3,247,976 254,720 70,800 3,175,711 35,400 1,745 13 10 10 247,800 38,110 (105,724) 892,555 109,016 (228,762) (220,133) (53,600) 308,210 73,273 17,917 529,686 (53,250) 299,225 191,202 Provision for employees' end of service benefits Finance costs 20 Interest expense on lease liabilities 9,797,855 10,739,498 Working capital adjustments: Inventories Trade receivables and contract assets (103,545) 297,751 616,828 241,804 (391,257) (68,429) (1,237,125) 1,223,639 Prepayments and other receivables Accounts payable and accruals Cash flows from operations Taxes paid Employees end of service benefits paid 10,850,693 (165,057) (317,673) 10,266,326 (268,633) (156,241) 20 Net cash flows from operating activities 10,367,963 9,841,452 INVESTING ACTIVITIES Purchase of property, plant and equipment Purchase of intangible asset Proceeds from disposal of property, plant and equipment Dividend income received (5,918,580) (2,373,119) (354,000) 26,920 53,250 (5,449,365) 8 53,600 Acquisition of a subsidiary, net of cash acquired 11 Net cash flows used in investing activities (5,864,980) (8,096,314) FINANCING ACTIVITIES Proceeds from borrowings Repayment of borrowings Finance costs paid Payment of principal portion of lease liabilities Dividends paid to equity holders of the Parent Company 500,000 6,000,000 (5,502,837) (191,202) (73,273) (262,998) (5,045,040) (5,045,040) Net cash used in financing activities (4,881,311) (4,739,079) NET DECREASE IN CASH AND CASH EQUIVALENTS Cash and cash equivalents at 1 January Net foreign exchange differences (378,328) (380,886) (2,310) (2,993,941) 2,608,676 4,379 CASH AND CASH EQUIVALENTS AT 31 DECEMBER 15 (761,524) (380,886) Non-cash items excluded from the statement of cash flows: Transitional adjustment to lease liabilities on adoption of IFRS 16 Transitional adjustment to property and equipment on adoption of IFRS 16 812,335 (812,335) Transitional adjustment to retained earnings on adoption of IFRS 9 Transitional adjustment to accounts receivable and other assets on adoption of 2,825,199 IFRS 9 (2,825,199)
QURAIN
Qurain Petrochemical Industries Company K.S.C.P. and Subsidiaries
CONSOLIDATED STATEMENT OF CASH FLOWS
For the year ended 31 March 2020
2020
2019
Notes
KD
KD
OPERATING ACTIVITIES
Profit before taxation and Board of Directors' remuneration
47,574,531
61,073,427
Adjustments to reconcile profit before taxation and Board of
Directors' remuneration to net cash flows:
Net unrealized / realised loss on financial assets at fair value through profit or loss
Share of results of associates and joint venture
(Gain) loss on sale of property, plant and equipment
357,897
(8,794,765)
11.650
(16,029,102)
2,035
38,931
9.
Provision for slow moving and obsolete Inventory
Impairment of property, plant and equipment
69,752
154,116
177,171
11
297.672
Write off of property, plant and equipment
White
Unwinding expense on contingent consideration payable
132.597
9,925
103,724
1,487,571
11,750,921
1,957,734
4,844,117
3,499,248
87,457
2.362,119
Unwinding
Charge for expected credit losses on trade receivables
9,175
45.354
124,055
8,547,726
expense on non-controlling interest put option
6.
Depreciation on
Depreciation on right to use assets
Amortisation
fixed assets
11
10
6,049,441
2,512,975
75,807
2,122,531
Finance costs
Share based payment expense
Provision for employees' end of service benefits
23
65,641,518
65,014,274
Working capital adjustments:
Trade and other receivables
(26,647,562)
(7,964,336)
748,353
5,178,060
1,677,235
8,499,830
Inventories
Related party balances
Trade and other payables
6,225,078
Cash from operations
Taxation paid
Board of Directors' remuneration paid
Employees' end of service benefits paid
Dividends received from associates
37,254,698
81,117,752
(1,251,908)
(150,000)
(2,539,760)
(150,000)
(1,399,698)
15,658,291
(1,659,997)
533,010
Net cash flows from operating activities
34,725,803
92,686,585
INVESTING ACTIVITIES
Purchase of financial assets at fair value through profit or loss
Proceeds from sale of financial assets at fair value through profit or loss
Purchase of financial assets at fair value through other comprehensive income
Proceeds from sale of financial assets at fair value through other comprehensive income
Purchase
Acquisition of subsidiary, net of cash acquired
Investment in associate/ Joint venture
(171,190)
6,535,443
(1,185,511)
(3,025.664)
3,012,593
(455,785)
1,800,000
(950,415)
(5,949,046)
260,852
(159,403)
(39,765,300)
(318,507)
(13,497,574)
557,523
(3,212,000)
e of additional interest in subsidiaries
25
9.
Purchase of property, plant and equipment
Proceeds from sale of property, plant and equipment
Net movement in time deposits
11
(16,220,314)
96,163
5
(7,400,000)
Net cash flows used in investing activities
(50,955,667)
(29,092,468)
FINANCING ACTIVITIES
Proceeds from borrowings
Repayment of borrowings
Dividends
Purchase of treasury shares
Proceeds from issuance of treasury shares against ESOP
Payment of finance costs
Dividend paid to non-controlling interest of subsidiaries
Payment of lease liabilities
50,135,000
(30,447,592)
(15,664,189)
20,292,290
(31,173,249)
(13,452,479)
(1,179,140)
397.298
(2,512,975)
(10,111,673)
paid
14
(5,912,240)
239,308
(3,144,533)
(11,047,107)
(2,502,142)
Net cash flows used in financing activities
(18,343,495)
(37,739,928)
1.014.097
(33,559,262)
Effect of foreign currency translation
(2,048.085)
Net (decrease) increase in bank balances and cash
23,806,104
Bank balances and cash at 1 April
102,611,455
78,805,351
Bank balances and cash at 31 March
5
69,052,193
102,611,455
Transcribed Image Text:QURAIN Qurain Petrochemical Industries Company K.S.C.P. and Subsidiaries CONSOLIDATED STATEMENT OF CASH FLOWS For the year ended 31 March 2020 2020 2019 Notes KD KD OPERATING ACTIVITIES Profit before taxation and Board of Directors' remuneration 47,574,531 61,073,427 Adjustments to reconcile profit before taxation and Board of Directors' remuneration to net cash flows: Net unrealized / realised loss on financial assets at fair value through profit or loss Share of results of associates and joint venture (Gain) loss on sale of property, plant and equipment 357,897 (8,794,765) 11.650 (16,029,102) 2,035 38,931 9. Provision for slow moving and obsolete Inventory Impairment of property, plant and equipment 69,752 154,116 177,171 11 297.672 Write off of property, plant and equipment White Unwinding expense on contingent consideration payable 132.597 9,925 103,724 1,487,571 11,750,921 1,957,734 4,844,117 3,499,248 87,457 2.362,119 Unwinding Charge for expected credit losses on trade receivables 9,175 45.354 124,055 8,547,726 expense on non-controlling interest put option 6. Depreciation on Depreciation on right to use assets Amortisation fixed assets 11 10 6,049,441 2,512,975 75,807 2,122,531 Finance costs Share based payment expense Provision for employees' end of service benefits 23 65,641,518 65,014,274 Working capital adjustments: Trade and other receivables (26,647,562) (7,964,336) 748,353 5,178,060 1,677,235 8,499,830 Inventories Related party balances Trade and other payables 6,225,078 Cash from operations Taxation paid Board of Directors' remuneration paid Employees' end of service benefits paid Dividends received from associates 37,254,698 81,117,752 (1,251,908) (150,000) (2,539,760) (150,000) (1,399,698) 15,658,291 (1,659,997) 533,010 Net cash flows from operating activities 34,725,803 92,686,585 INVESTING ACTIVITIES Purchase of financial assets at fair value through profit or loss Proceeds from sale of financial assets at fair value through profit or loss Purchase of financial assets at fair value through other comprehensive income Proceeds from sale of financial assets at fair value through other comprehensive income Purchase Acquisition of subsidiary, net of cash acquired Investment in associate/ Joint venture (171,190) 6,535,443 (1,185,511) (3,025.664) 3,012,593 (455,785) 1,800,000 (950,415) (5,949,046) 260,852 (159,403) (39,765,300) (318,507) (13,497,574) 557,523 (3,212,000) e of additional interest in subsidiaries 25 9. Purchase of property, plant and equipment Proceeds from sale of property, plant and equipment Net movement in time deposits 11 (16,220,314) 96,163 5 (7,400,000) Net cash flows used in investing activities (50,955,667) (29,092,468) FINANCING ACTIVITIES Proceeds from borrowings Repayment of borrowings Dividends Purchase of treasury shares Proceeds from issuance of treasury shares against ESOP Payment of finance costs Dividend paid to non-controlling interest of subsidiaries Payment of lease liabilities 50,135,000 (30,447,592) (15,664,189) 20,292,290 (31,173,249) (13,452,479) (1,179,140) 397.298 (2,512,975) (10,111,673) paid 14 (5,912,240) 239,308 (3,144,533) (11,047,107) (2,502,142) Net cash flows used in financing activities (18,343,495) (37,739,928) 1.014.097 (33,559,262) Effect of foreign currency translation (2,048.085) Net (decrease) increase in bank balances and cash 23,806,104 Bank balances and cash at 1 April 102,611,455 78,805,351 Bank balances and cash at 31 March 5 69,052,193 102,611,455
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education