1. The Cash Flow Statement

1.5. Summary

The preceding sections have shown the relevant steps that bring us from the firm's balance sheets and income statement to its cash flow statement. 

On this journey, we have made sure that we isolate operating, investment, and financing activities and that we distinguish between accounting earnings and real cash flows. With the necessary adjustments, we have compiled the firm's cash flow statement, which provides detailed information about the sources and uses of cash during a specific accounting period. 

The following table summarizes the individual steps and provides the full cash flow statement of firm X for year 1:

 

Cash flow statement

Year 1

Net income

2'800

+ After-tax interest expenses

400

NOPLAT

3'200

+ Depreciation and amortization

3000

- Increase in operating assets

300

+ Increase in operating liabilities

600

Operating cash flow

6'500

- Net investments

3'500

Free cash flow

3'000

- After-tax interest expenses

400

- Repayment of debt

1'000

Residual cash flow

1'600

+ Equity offerings

0

- Dividends

1'400

Change in (excess) cash

200

 

By now, we are able to derive a full cash flow statement based on the information provided by the balance sheets and income statement. With this knowledge, we are able to take the next step and address the issue of financial projections. Before doing so, the next section will review potential extensions of the analysis and address some frequently asked questions.