Professional Documents
Culture Documents
1. CHAPTER-I
INTRODUCTION
NEED OF STUDY
OBJECTIVES
METHODOLOGY
LIMITATIONS
2. CHAPTER-II
3. CHAPTER-III
4. CHAPTER-IV
THEORETICAL FRAMEWORK
5. CHAPTER-V
DATA ANALYSIS
6. CHAPTER-VI
1
CHAPTER-1
INTRODUCTION, NEED FOR STUDY,
OBJECTIVES
METHODOLOGY
LIMITATION
2
INTRODUCATION
The funds flow statement is a statement, which shows the movement of funds and is a
report of the financial operations of the business undertaking. It indicates various
means by which funds were obtained during particular period and the ways in which
these funds were employed. In simple words, it is a statement of source and
applications of funds.
3
NEED FOR THE STUDY
In this rapidly changing, the role financial statements also have undergone
considerable changes. Funds constitute the prime importance in starting and operating
any business enterprise. The need for maintaining the financial chastity of business
operations, ensuring the reliability of recorded experience resulting from these
operations and conducting a frank appraisal of such experience has made accounting a
prime activity along with such other activities as marketing and production.
So, it has been the silent features of the evolution of accounting theory and
practice that the preparation of final accounts and statements is undertaken with the
object of providing as much as information as possible for public gaze. From this point
of view, it is important to know the uses and application of funds in any enterprise.
Thus, it is just as important to know what funds became available during the
accounting period as it is to know what assets and liabilities exist and as well as what
profit has been made because the conduct of a business involves a flow of funds into
operating assets and then back to funds again.
4
OBJECTIVES OF THE STUDY
To know the changes in Working Capital during the last 2005 to 2010 years
in the company and the reason for the changes in Working Capital.
To know the various sources from which the funds are raised and the
application of those funds in the company. To know the Financial and
Working Capital position of the company.
5
INTRODUCTION OF FINANCIAL MANAGEMENT
6
In the words of Joseph Massive,
“Financial Management is the operational activity of a business that is
responsible for obtaining the funds necessary for efficient operation”.
Thus financial management is concerned with:
Estimation of the fixed and working capital requirements,
Formulation of capital structure,
Procurement of fixed and working capital , and
Management of earnings.
7
Objectives of financial management:
There can be many financial objectives. Two of them are notable because of
wide support for them. These are:
Wealth Maximization:
8
Wealth maximization is the appropriate objectives of an enterprise.
When the firm maximizes the stockholders wealth the individual stockholders
can use this wealth to maximize individual utility. It means that by maximizing
stockholders wealth the firms operating constantly towards the maximizing
stockholders utility.
Stockholders current wealth in the firms is the product of the product of the
number of shares owned multiplied with the current stock price per share.
FINANCE FUNCTIONS:
INVESTMENT DECISION:
Investment decision or capital budgeting involves the decision of allocation of
capital or commitment of funds to long – term assets that would yield benefits sin the
future. The important aspects of the investments decision.
a) The evaluation of the prospective profitability of new investments.
b) The measurement of a cut off rate against that the prospective return of new
investment could be compared investment proposals should therefore be
evaluated in terms of the both exported return & risk involves decision of
recommitting funds when an asst becomes less productive or non –profitable.
9
The correct cut-off rate is the required rate of return or the opportunity cost
of capital.
FINANCING DECISION:
In this when where and how to meet the firms investments needs. The debt &
equity mix is known as the firm’s capital structure the market value of share maximized
the capital structure considered as the optimum
DIVIDEND DICISION:
The firm distribution all the profits or retain the. Or distribute a portion and
retain- the balance the debt policy should be determined in terms of its impact on the
shareholders value. The pay out ration is equal to the percentage of dividends earnings
available to share holders.
LIQUIDITY DECISION:
In addition to the management of long –term assets. Current assets should be
managed efficiently for safe guarding the firm against the danger of liquidity and
insolvency. Investment in current assets affects the firm‘s profitability liquidity & risk.
10
The job of the chief financial executive does not cover only routine aspects of
finance accounting. As a member of the top management, he is closely associated with
the formulation of polices as well as decision making, under him are controllers and
treasures, although they may be known by different designations in different firms. The
tasks of financial management and allied areas like accounting are distributed between
these two key financial officers. Their functions are described below
11
Financial decisions are of crucial importance. It is, therefore, essential to set up an
efficient organization for the financial management functions
MEHTODOLOGY
The study of Funds Flow Analysis was conducted by using annual reports.
SOURCES OF DATA
The sources of data collected for this study could be broadly classified in to two
categories.
Primary data: This information has been collected through direct conversation with
the manager of finance department.
Secondary data: this data was collected from the help of the sources mentioned below.
12
SCOPE OF THE STUDY
What is finance? What are firm financial activities? How rare they related to the
firm’s other activities? Firms create manufactory capacities for production of goods.
Some provide services to customers. They sell their goods or services to earn profit.
They raise funds to acquire manufacturing and other facilities. Thus, the three most
important activities of business firm are:
Production
Marketing
Finance
Finance Functions:
It may be difficult to separate the finance functions from production,
marketing and other functions, but the functions can be readily identified. The functions
of raising funds, investing them in assets and distributing returns earned from assets to
shareholders are respectively known as financing decision and dividend decision.
A firm attempted to balance cash inflows and out flows while performing these
functions. This is called liquidity decision and we may add it to the list of important
finance decision or function
13
LIMITATIONS OF THE STUDY
1. Being an academic effort this project cannot be generalized for any other
company
2. It reveals only a rearrangement of the data given in annual reports of the
company.
3. It is not an original statement. It is only a rearrangement of data given in
financial statement.
4. Funds flow statement is essentially historic in nature. A projected funds flow
statement, on the basis of it cannot be prepared with much accuracy. It does not
estimate the sources and application of funds of the near future.
5. It cannot reveal continuous changes.
14
CHAPTER-2
15
INDUSTRY PROFILE
The Steel Industry dates back to the ancient times in Armenia which is
approximately around three thousand and five hundred Before Christ. The Steel
Industry in the modern times was initiated during the medium half of nineteenth
century (during 1850s to be precise). The initiator of it was a person named Mr. Henry
Bessemer of England.
At the same time, another person named Mr. William Kelly, a resident of United
States, has also started the production of steel and was completely an independent
approach from Mr. Bessemer. The process in which the first ever production of steel
was carried out came to be known as Bessemer process. This helped the steel industries
to produce steel in large quantities and also at comparatively low costs.
The Steel Industry was enriched and modernized through the introduction of
Open-Hearth process of steel production which made the industries to produce steel out
of domestic iron ores. This process was first adopted by the steel industries situated in
United States Of America in the year 1888. This time saw rapid innovations in the
processes of steel production which got its impetus from the increased want for steel
from various industries namely, railway industry, automobile industry, industry
involved in construction of bridges, etc. During this time period, the enhanced demand
as well as supply of steel pushed the ranking of USA to the first position, in terms of
the steel production.
The early 1960s a new process was incepted by the steel industry for the
production of steel known as the Process of Electric Arc Furnace. This process helps
16
these industries in production of stainless steels and also in recycling of scrap steel
items. With the passage of time, the quantity of production by USA has decreased with
relation to total world production of steel. After the 1980s, China came strongly enough
and became the largest producer of steel. India is also showing good performance in
this sector in the recent times.
The history of the modern steel industry began in the late 1850s, but since then
steel has been basic to the world’s industrial economy. The Indian steel industry began
expanding into Europe in the 21st century. In January 2007 India’s Tata steel made a
successful $11.3 billion offer to buy European steel maker Corus Group PLC. In 2006
Mittal Steel (based in London but with Indian management) acquired Arcelor for $38.3
billion to become the world’s biggest steel maker.
India has traditionally been one of the major producers of steel in the world .Till
the 1990s the steel industry of India was regulated and controlled by government
policies. After the economic reforms of the early 1990s, the Indian steel industry has
evolved significantly to conform to global standards.
India has set a vision to be an economically developed nation by 2020. The steel
industry is expected to play a major role in India’s economic development in the
coming years. The steel industry of India has a very high growth potential and is
expected to register significant growth in the coming decades. India is expected to
emerge as a strong force in the global steel market in coming years.
The two major aspects that are expected to play a significant role in the growth of the
steel industry in India are
17
Abundant availability of iron ore in the country
The country has well established facilities for steel production
Construction
Housing
Ground transportation
The current scenario of the Indian steel industry indicates that there is huge
growth potential in this industry. The per capita-consumption of steel in India,
according to latest available estimates, is only 29kg. This is much less compared to the
global average of 140kg. The per capita consumption level of developed nations like
the United States of America is 400kg. In this respect, one of the major initiatives that
need to be taken is to focus on increasing the consumption of steel in the rural areas of
India. The potential for the growth of consumption of steel in the rural areas of India
for purposes like rural housing, rural infrastructure, etc is high which needs to be
tapped efficiently.
Most developed countries have regulations that are aimed to protect the
domestic steel industry. The Indian steel industry has comparatively much lesser
protection through regulations. Proper regulatory measures should be adopted by the
government to protect the domestic steel industry.
Present Position
18
The steel industry in the world, which was characterized as a sunset industry two
decades ago, is experiencing a vast change in scenario. The fast developing Chinese
steel industry has far outstripped the world steel giants. United States, Russia and
Japan, which were leading steel producers, are more in a position to claim that position.
China producing less than a million tons of steel prior to revolution in 1949 has
now become the largest steel producer in the world. During 2005 the global steel
production stood at 1132 million tones, showing a rise of 6 percent over the last year.
The countries in South America, CIS (former Soviet Union) Europe and North America
have actually shown negative growth. The Asian continent for the first time produced
more crude steel than the rest of the world combined. Major shift has taken place
because during 2005 with China producing 349 million tons of steel, accounting for 32
percent of the world steel production. During 2005, Chinese steel production increased
by 69 million tones i.e. by 25 percent. Chinese steel output was more than three times
that of Japan and four times of USA during 2005.
Per capita consumption of steel in the world was estimated to be 170 kg during
the year 2005. However in India it stood at only 35 kg during the same year. Indian
steel production was 38 million tones, which accounted for only 3.4 percent of the
world steel output. In view of the fact that Indian population is 16 percent of the global
population, the production of steel is much lower in India. Although India is the second
largest populated country in the world, it ranks eighth in steel production. Steel
Authority of India Ltd (SAIL) is ranking 17 th among the world’s largest steel producing
companies.
With staff competition in the global market, the formation of giant companies to
reduce cost and add to profitability has become the regular feature in the industry.
Merger and acquisitions have become the order of the day. The recent attempt of the
Mittal Steel to acquire Arcelor, a Luxemburg based European company, if succeeds,
will make Mittal Steel produce over 110 million tons of steel per year, i.e. about 10
percent of the global steel output.
19
Government Policy
In the new Industrial policy announced in July, 1991 Iron and Steel industry,
among others, was removed from the list of industries reserved for the public sector and
also exempted from the provisions of compulsory licensing under the Industries
(Development and Regulation ) Act, 1951.
With effect from 24.5.92, Iron and Steel industry has been included in the list of
‘high priority’ industries for automatic approval for foreign equity investment up to
51%. This limit has been recently increased to 100%.
Price and distribution of steel were deregulated from January 1992. At the same
time, it was ensured that priority continued to be accorded for meeting the requirements
of small scale industries, exporters of engineering goods and North Eastern Region of
the country, besides strategic sectors such as Defense and Railways.
The trade policy has been liberalized and import and export of iron and steel is
freely allowed. The only mechanism regulating the imports is the tariff mechanism.
Tariffs on various items of iron and steel have drastically come down since 1991-92
levels and the government is committed to bring them down to the international levels
Iron& Steel are freely importable as per the Extant Policy.
Iron and Steel are freely exportable. Advance Licensing Scheme allows duty
free import of raw materials for exports. The floor price for seconds and defective
continues till date.
Imports of seconds and defectives of steel are allowed only through three
designated ports of Mumbai, Calcutta and Chennai. Mandatory pre-inspection
certificate by a reputed international agency for every import consignment of seconds
and defectives. In the union Budget 2007-08 the import duty on seconds and defective
has been further reduced from 20% to 10%.
India is the fifth largest producer of steel in the world. India Steel Industry has
grown by leaps and bounds, especially in recent times with Indian firms buying steel
20
companies overseas. with huge demands for stainless steel in the construction of new
airports and metro rail projects.
Industry statistics
Export
About 50% of the steel produced in India is exported. India's export of steel
during April - December 2008 was 64.4 MT as against 9.7 MT in December 2007. In
February 2009, steel export increased by 17% to 12.6 MT from 10.8 MT in the same
month last year. More than 50% of steel from India is exported to China.
Hurdles
Power shortage hampers the production of steel Use of outdated process for
production Lags behind in the production of stainless steel Deficiency of raw materials
required by the industry Labour productivity is low. It is 144 tons per worker per year
against 600 tons in Western Europe as per estimates inadequate shipment capacity and
transport structure
Strengths
There are many strong points of the industry that makes it one of the leading
names in the global steel industry. The rate of labor wage in India is among one of the
lowest in the world thereby making large scale production feasible.
Investments
21
Numerous steel companies some major projects in the pipeline to invest in India
Steel industry. Steel companies have earmarked more than 100 million USD for the
setting up of sponge iron units in Koppel and Bellary in Karnataka.
CHAPTER-3
22
COMPANY PROFILE
Now they are already started out Unit-11 with all required equipment with a
Dual Track Introduction Melting Capacity of 25 tones to pour single piece 25000 kg.
They are having a competent technical team headed by Technocrat with 25 + years
experience in various aspects of foundry with well established QMS & got ISO
9000:2000 certification by LRQA-UKAS for Unit-1 and aiming to get ISO 9001:2000
for Unit-11 also at the earliest. The facilities for making 6500kg. Single piece at unit-1
& 25000 kg. Single pieces at unit-11.
23
Engineering, Rubber processing and steel plants. They have well equipped testing labs
for chemical, technical & NDT Testing with experienced Technical Personnel.
GSAC’S Commitment is for manufacture and supply of critical steel and Alloy
Steel Casting to meet Quality requirements of its customers and their schedule
adherence at a competitive price.
GSAC has acquired skills in producing castings ranging from few kgs to 6000kgs
single piece in.
Plain Carbon Steel
Alloy Steels
Heat Resistant Steels
Wear Resistant Steels
Stainless Steel
Objectives
Every year increased by 10% production
Rejection of goods in a month only 5%
Less price and goods quality products
To give more priority to customers
Vision
To achieve the 1000 tons per month
Increase the productivity level
Mission
1000 tons per month.
24
Row unit 1-1-400 tones acquiring they established a unit-11 and they
want to do 600 tones in that unit.
Reasonable price given to the customers.
25
Achievements
Major Customers
MNC’s- Taking orders from MNC’s
In the year of 2004-05 crossed 25 Crores turn over
4500 tons per year
Future Plans
In the year of 2010-2011-100 crores turn over.
To increase the turnover of 1000 tons per month.
Unit-1-400 tones, Unit-11- 600 tones.
To do the turnover of unit-11-600 tones.
Now there are 70 customers and fluctuating by 70-100 customers.
Strength
Single proprietor
Reasonable price
Large term customers
25% experience
75% future running
Less price, good quality (60 RS-kg)
Automatic, Semiautomatic (100 RS-kg)
Weakness
Delivery of goods
No design the products only castings
No computer basis
Handmade process
Opportunity
Deciding the goods to Industrial, Engineering, Mining
No of MNC’s give the orders to GSA
26
Threats
GSAC Is India’s 5th place
Making of complicated shapes
Boeyinted by heavy castings making
Less capacity, critical shapes
Products
o Cast Steel
o Alloy Steel
o Manganese Steel
o Heat Resistance Steel
o Stainless Steel
o Hi-hard and cast iron castings
Customers
GSAC thanks its satisfied customers for the long and fruitful association
BHEL HYDERABAD& VARANASI
LARSEN MACHINES LIMITED
HARI MACHINES LIMITED
VISAKAPATNAM STEEL PLANT
SANDVIK ASIA LIMITED
PUZZOLANA MACHINARY FABRICATORS
BHILAL STEEL PLANT
ROUREKELA STEEL PLANT
AUDCO INDIA LIMITED
APHMEL
Quality Assurance
ISO 9001-2000
27
110 years old agency
110 yd’s register Quality Assurance
UKAS Quality Management
MANUFACTURING FACILITIES
Pattern Shop
Meeting Shop
Moulding Shop
Head moulding
CO2 Sand process
750kg, 500kg, 850kg sand mixtures
Cores Shop
Festing Shop
28
10T Capacity 4m *3.5*1.8m size Electric Furnace with recorder
4T Capacity 2.5m*2.0m*1.2m size Electric Furnace with recorder
2T Capacity 1.5m*1.0m*0.9m size Electric Furnace with recorder
4m*2m*3m water quenching tank
Utilities
NDT
QC Lab
Measuring
2m Die surface table
Equipment
Height Gauge
Outside Inside Calipers
29
Machine Shop
Table – 3.1
30
Table – 3.2
QTY:2Nos
SAND MULLERS CAPACITY: 500 kg.
QTY:2Nos
Table – 3.3
E.O.T 2. 30 T – 01No
3. 20 T – 01No
4. 15 T – 03Nos
Table – 3.4
Table – 3.5
31
STATEMENT OF HEATS – TREATMENT FACILITIES
(BOGIE HEART, BATCH TYPE AUTO CYCLE 3. Used for: Normalizing, Tempering
CONTROL & DIRECT FIRING TYPE)
4. Temperature Range: 0-1150 C
Table – 3.6
STATEMENTS OF QUALITY CONTROL FACILITIES
TYPE DETAILS
32
Spectrograph SPECTRO:MAX * M-DESKTOP
Make: UNIMAT.
Figure – 3.6
ORGANISATION STRUCTURE
MD
↓
EXECUTIVE DIRECTOR
33
↓
PERSONAL ADMINISTRATION
↓
PURCHASING STORES
↓
ACCOUNTS
↓
SALES EXECUTIVE
↓
QUALITY CONTROL & ASSURANCE
↓
PRODUCTION
↓
MACHINE SHOP
↓
DESPATCH
↓
TECHNICAL METHODING
↓
PETTESON SHOP
↓
MARKETING
The Indian Metal casting (Foundry Industry) is well established. According to the
recent World Census of Castings by Modern Castings, USA India produces an
estimated 6 Million MT of various grades of Castings as per International standards.
The various types of castings which are produced are ferrous, non ferrous,
Aluminum Alloy, graded cast iron, ductile iron, Steel etc for application in
Automobiles, Railways, Pumps Compressors & Valves, Diesel Engines,
34
Cement/Electrical/Textile Machinery, Aero & Sanitary pipes & Fittings etc & Castings
for special applications.
There are approx 4500 units out of which 80% can be classified as Small Scale
units & 10% each as Medium & Large Scale units.Approx 500 units are having
International Quality Accreditation. The large foundries are modern & globally
competitive & are working at nearly full capacity. Most foundries use cupolas using
LAM Coke.
Exports
The Exports are showing Healthy trends approx 25-30% YOY as can be seen
from the charts below. The current exports for FY 2005-06 are approx USD 800
Million.
Employment
The industry directly employs about 5, 00,000 people & indirectly about 1,
50,000 people & is labour intensive. The small units are mainly dependant on manual
labor However, the medium & large units are semi/ largely mechanized & some of the
large units are world class
Important Clusters:-
There are several foundry clusters .Some of the major clusters are as below. Each
cluster is known for its type of products.
PRODUCT MIX
Grey iron is the major component of production followed by steel, ductile iron
& non ferrous as Shown below
PRODUCT MIX
35
The Indian Foundry Industry is trying to focus on higher value added castings to
be at the competition.
INVESTMENTS
Following the economic reforms the Govt. of India has reduced tariffs on
imported capital goods as a result the annual average amount of FDI is reported to have
increased but is still one tenth of the annual FDI in China. The reforms also encourage
the privatization of industry enabling foreign companies to invest or enter into joint
ventures with Indian Foundries. FDI projects are permitted an automatic approval
process. Several International corporate from USA, EU and East Asian Countries have
increased overseas foundry operations in India. i.e. VOLVO foundries in Chennai and
Suzuki in Haryana. Sundaram Clayton has joined hands with Cummins. Hyundai
Motors, Delphi. Ford India, Tata-Cummins, GM and Ford have contracts of foundry
products for export with a value of $ 40 Million.
Since 2006 the steep increase in cost of raw materials and energy have resulted
in the closure of approx. 500 units, Overall India is exporter of Pig Iron but must
import Scrap metals and Coke etc. Cost recovery for material and energy is very
difficult as most contracts are long term contracts without any clause for price
adjustment. India has to import coke & scrap. Moulding sand is locally available &
India has an advantage on this account .Energy cost typically vary between 12-15%
LABOUR
India has major competitive advantage over the foundry industries in the
developed countries. The total labour cost account for 12-15%
TECHNOLOGY
36
Govt. of India (GOI) has encouraged technology transfer through JV with
foreign Companies and GOI has cooperated with UNIDO with many foundry clusters.
Indian foundry industry has an edge over China for producing complex machined and
precision castings as per international quality standards. The GOI also helps upgrade
foundry clusters. The clusters in Belgium, Coimbatore and Howrah are undergoing
modernization under the industrial infrastructure up gradation scheme. More of such
clusters are likely to follow
The Institute of Indian Foundry man has plans to strengthen and develop
various foundry clusters.
There are more than 5,000 foundry units in India, having an installed capacity
of approximately 7.5 million tons per annum. The majority (nearly 95%) of the foundry
units in India falls under the category of small-scale industry.
Typically, each foundry cluster is known for catering to some specific end-use
markets. For example, the Coimbatore cluster is famous for pump-sets castings, the
Kolhapur and the Belgium clusters for automotive castings and the Rajkot cluster for
diesel engine castings.
About 100 foundry units at Belgium. The geographical spread of the cluster
includes primarily catering to the needs of the automobile industry at Pune.
37
Belgium is recognized to be a reliable source of high precision, high volume
and economical castings. A significant percentage (almost 20%) of the foundry units at
Belgaum has ISO 9000 certification and export casting.
While Rajendra Singh was working on his doctoral degree in physics in Canada
during the late 1970s, he dreamed of one day returning to his native India to
manufacture sola Photovoltaic cells cheap enough to be installed on every rooftop in
the country. But over the next few decades, as the focus of his career in U.S. academia
shifted increasingly to semiconductor manufacturing, his homecoming plan slowly
evolved.
Today, instead of manufacturing solar cells, his goal is to build India’s first
modern 12-inch semiconductor fabrication plant to provide foundry services to
multinational chip customers and the country’s burgeoning chip design industry
“We want to leave a legacy—we want to be the creator of an industry that is not
yet here,” says Singh, who currently splits his time between his duties as an electrical
engineering professor at Clemson University and chairman of India Electronics
Manufacturing Corp. (IEMC). IEMC is one of several groups attempting to set up chip
foundries in India (see “Move Over, China,” March 2006). Headed mostly by expatriate
Indians who have worked in the U.S. technology industry, they hope to eventually
replicate the success of Taiwan’s $35 billion semiconductor industry. Taiwanese
industry veterans brought the expertise they gained from overseas back to their home
country about 20 years ago and started a semiconductor industry there. The jury is still
out on the prospects for India’s returning chip entrepreneurs. But it’s clear that their
success will depend, at least in the early stages, largely on imported engineering talent
and capital as well as substantial government incentives.
Joanne I tow, an analyst with Semico Research, says government support in the
form of financial incentives and infrastructure improvements is imperative. But equally
important, she says, is developing a “unique story” to attract investors and customers.
The country’s booming economy and electronics market; large, skilled workforce; and
relatively strong intellectual property protections offer some of the necessary
38
ingredients. Another enticement, says Gartner Dataquest foundry analyst Jim Hines, is
proximity to India’s fast-growing chip design industry, which now boasts more than
100 companies, including subsidiaries of many of the world’s top chip makers, says
Hines, “When you compare India with China, that’s a clear difference.”
GOVERNMENT INCENTIVES
At least some of those incentives are likely to come from India’s state
governments. Andhra Pradesh, Karnataka, Tamil Nadu and Uttar Pradesh, among
39
others, have been competing fiercely to attract the proposed chip projects, which could
create thousands of jobs and other economic benefits.
Some of the project organizers are still weighing offers from various locations,
but SemIndia recently signed a memorandum of understanding to locate in a “fab
city” technology park outside Hyderabad, in the southern state of Andhra Pradesh.
Quality-of-life considerations and easy access to the new Rajiv Gandhi International
Airport, scheduled to open in 2008, contributed to the company’s decision. But
SemIndia’s Agarwal says financial incentives also were an important factor. He says his
company’s incentives package includes 1,200 acres, tax breaks and upgraded roads as
well as attractive rates for communications, water, power and waste-treatment services.
DIFFERENT STRATEGIES
All the proposed Indian fab projects thus far plan to operate as foundries,
providing manufacturing services for other companies’ chip designs. But a key
difference between the projects is their size and scope. Several groups are planning
smaller, less costly 8-inch fabs, and others are proposing leading-edge 12-inch fabs.
There are merits to both strategies, but some expect the Indian government’s
forthcoming policy to support only the larger projects.
Varma says he expects “any foundries coming up in the next three years” to
qualify for incentives. But IEMC’s Singh says government support will be limited to
just 12-inch fabs. “They’re not going to put any money into the older fabs,” he insists.
Government official saren’t tipping their hand yet, but a recent Indian press report
quoted an unnamed senior government official as saying that prospective fab
developers will have to invest at least $1 billion in India to qualify for government
loans and equity investments. If true, that could hurt some of the smaller projects’
chances.
Three of the five groups are planning 8-inch fabs, at least for their initial stages.
Nano-Tech Silicon India broke ground outside Hyderabad in June 2005 on what was to
be a $600 million 8-inch fab. But recent visitors to the site say that no construction
appears to be under way. And despite sporadic Indian press reports about possible tie-
ups between Nano-Tech and IBM (and more recently Intel), there have been no recent
40
statements from the project’s organizer, Korean businessman Pyung June Min, to
clarify whether his company’s technology and investment partners are still in place.
Another 8-inch fab was proposed last year by India’s Nest Group, a diversified
electronics conglomerate that announced plans to build a $1 billion memory foundry in
India’s Kerala state, with backing from Japanese partners. The company has said little
about the project since then, however, and did not reply to inquiries from electronic
business. Company officials have said they plan to open a chip design center this year
and a chip test and assembly plant in 2007.
Even Seminude, which aims to ultimately build a $3 billion 12-inch fab, plans
to get its feet wet in India first with a chip assembly and test operation. Agarwal calls
the assembly and test facility, scheduled to start construction this year, “the first logical
step in our vision to make India a semiconductor manufacturing destination.” Semico’s
Itow says that beginning with test and assembly is “not such a bad idea.” She says it
may help a company establish trusted business relationships before getting into the
actual foundry business.
IEMC, however, plans to start immediately with a 12-inch fab and technology
for making 90-nanometer circuits. It’s likely to cost at least $3 billion, although the
precise details including location, investors and technology partners are still being
negotiated. Singh is adamant that state-of-the-art fabs and process technology will be
needed to create a viable Indian chip manufacturing industry. “We cannot compete
with older-generation technology,” he says, adding that many of the 8-inch foundries in
China, Israel, Malaysia and Singapore are struggling to make a profit
41
Chris Düsseldorf, an analyst with research firm Strategic Marketing Associates,
agrees that the economics of 12-inch fibs can be more attractive, although the fabs cost
more. “The 12-inch fabs are much more efficient,” he says. Besides lower per-chip
production costs, they typically offer significant water and electricity savings.
The good news for India’s would-be chip makers says Gartner analyst Hines, is
that the foundry business is outgrowing the rest of the chip industry and there probably
is still room for additional players.
He notes, however, that whatever strategy they adopt, neither they, nor the
Indian government, should expect quick success. “Look at Japan, Korea and
Taiwan,” Hines says. “It took them years of work and government support and
investment to create their semiconductor manufacturing industries. It needs to be a
long-term commitment.
42
CHAPTER-4
THEORETICAL FRAMEWORK OF FUNDSFLOW ANALYSIS
43
THEORETICAL FRAMEWORK
Some people call ‘fund’ as ‘cash’. But it is seen in practice that the currents
assets are constantly circulating through cash account in business operations and many
transactions affect flow of cash at least later or sooner. For example, the sale of goods
on credit increases in accounts payable rather than resulting in an immediate cash flow.
Similarly, certain expenses may result in a current liability since they might not
have been paid immediately. In other words, it may be said that any current assets and
or current liability has its impact on working capital (as working capital is the
difference of current assets and current liabilities) rather than cash. Therefore there is
another view about meaning of ‘fund’ that it means ‘working capital’.
44
RULE
The flow of funds occurs when a transaction changes on one hand a non-
current account and on the other a current account and on the other a current account
and vice – versa.
TYPES OF ANALYSIS
Two types of analysis are undertaken to interpret the position of an enterprise. They
are
1. Vertical analysis
2. Horizontal analysis.
The companies act, 1956 permits the companies to present the financial statements in
vertical as well as horizontal form.
VERTICAL ANALYSIS
45
Thus, the vertical analysis can be made in the following ways.
HORIZONTAL ANALYSIS
METHODS OF ANALYSIS
A financial analyst can adopt the following tool for analysis of the financial
statements these are also termed as methods of financial analysis.
46
FUNDS FLOW ANALYSIS
In any business we cannot under estimate the flow of funds from two
operations. The business runs with funds but the organization knows how to flow of
funds. The Funds Flow Statement is concerned with sources and applications of
organization. Statement of changes in working capital shows the increase or decrease in
the working capital.” Funds from Operations” statement shows how much funds from
operations.
It is more important to describe the sources from which additional funds were
derived and the uses to which these funds were put, because the ultimate success of a
business enterprise depends on where got and where gone situations. The Funds Flow
Statement is, therefore, prepared to uncover the information which the financial
statements fail to describe clearly.
Thus, Funds Flow Statement is a report which summarizes the events taking
between the two accounting periods. It spells out the sources from which funds were
derived and the uses to which these funds were put. This statement is essentially
derived from an analysis of which these have occurred in assets and liabilities items
between two balance sheet dates. In this statement, only the net changes are shown so
that the outcome of a transaction upon the financial condition of a business enterprise
reflected more sharply.
47
MEANING OF FUNDS FLOW STATEMENT
MEANING OF FUND
The term fund has been defined in a number of ways. In narrow sense it means
cash only. A fund statement prepared on cash basis is called a cash flow statement. In a
broad sense the term funds refers to all financial resources. However the concept of
funds as a working capital is the most popular and widely accepted. Working capital is
the excess of current assets over current liabilities.
The term flow means change. Thus flow of fund means change in fund or
change in working capital flow of fund is said to have taken place when a business
transactions makes a change in the amount of fund which existed just before the
happening of the transaction. The flow of fund refers to transfer of economic value
from one asset to another, from one equity to another, from one asset to equity or vice
versa or a combination of any these. Funds flow statements essentially study the
movement s to and from working capital area.
1. The inflow into working capital for the whole year as a consequence of rising of
capital, raising of loans, sales of fixed assets, sales of investments and
operational inflow due to profits. Funds from operations have to be adjusted.
Depreciation on fixed assets loss on sales of fixed assets, provisions and
reserves are added and gain on sales of fixed assets is to be deducted.
2. out flow from working capital as a consequence of purchasing of fixed Assets,
payment of dividends, payment of taxes payment of preference Capital and long
term debts, payment of debenture etc.
48
REVIEW OF LITERATURE
- R.A.FOULK
“The fund flow statement describes the sources from which additional funds
were derived and the uses to which these funds were put”
- R.N.ANTONY
- BIERMA
IMPORTANCE
Fund flow statement is to indicate where funds came from and where it was
used during the certain period.
49
SIGNIFICANCE
1. Useful in Decision Making to the Management:
With the help of the funds flow statement, the analyst can evaluate the financing
pattern of the enterprise. An analysis of the major sources of funds in the past reveals
what portion of the growth was financed internally and what portion externally. The
statement is also meaningful in judging whether the company has grown at too fast rate,
credit has increased out of proportion to expansion in current assets and sales. If trade
credit has increased at relatively higher rate, one would wish to evaluate the
consequences of slowness in trade payments on the credit standing of the company and
its ability to finance in future.
The funds flow statement serves as handmaid to the fiancé manager in deciding
the make-up of capitalization. Estimated uses of funds for new fixed assets, working
capital, dividends and repayment of debt are made for each of several future years.
Estimates are made of the funds to be provided by operations, and the balance must be
obtained by borrowing or issuance of new securities.
If the indicated amount of new funds required is greater than the finance
manager thinks it is possible to raise, then plans for new fixed asset acquisition and the
individual policies are re-examined so that the uses of funds can be brought into
balance with the anticipated sources of financing them. In particular, funds statements
are very useful in planning Intermediated and long-term financing.
The funds flow statement reveals clearly the causes for the financial difficulties
of the company. The difficulties may be due to improper mix of short and long term
sources, unnecessary accumulation of inventory of the fixed asserts, etc. these can be
found out by a careful study of the funds flow statement.
50
2. Useful for Economists
With the point of view of economists, the fund statement has much importance.
In India has made use of its analysis of flow of fund in various sectors,
e.g.,BankingSector.
Banks and other financing institutions have also recognized the importance of
fund statement. This statement helps to know the credit worthiness and repaying
capacity of the concern. The banks and financial institutions ask the concern to prepare
fund flow statement for a number of years. With its help, the banks can know about the
risk involved in granting credit to the business concerns. What is the performance of
the concern in using the funds effectively? This can be known from the fund flow
statement only.
The investors and share holders may easily find themselves in possession of the
information about managerial policies relating to payment of dividends, earnings
capacity, and effective use of working capital on the basis of funds flow statement.
They can take decision on the basis of funds flow statement.
5. Other Uses
Besides the above Funds Flow Statement has much importance in many other
ways. It helps in framing a suitable dividend policy. It also suggests the ways for
improving the working capital position of the concern. It gives many other useful
information relating to business affairs which are not depicted in balance sheets.
Sometimes profit disclosed by Profit and Loss a/c may mislead as it is affected by
many non-cash charges such as depreciation, written off good will and preliminary
expenses. These do not affect the fund or working capital, so Fund Flow Statement can
provide correct amount of generated by business operations.
51
ADVANTAGES
The main purpose of funds flow statement is to analyze the financial operation
of the businesses .the statement explains the causes for changes in the assets and
liabilities during a period.
The analysis of sources of funds reviles how the firm has financed its
development projects in the past from internal sources or from external
sources .it also reviles the rate of growth of firm.
With the aid of projected funds flow statement the management can plan
for meeting future financial requirements.
The funds flow statement is also useful to leading institution like banks,
IDBI, ICICI, IFCI, and others.
52
OBJECTIVES
1. To show how the resources have been obtained and used to indicate the
results of current financial management.
2. To throw light upon the most important changes that has taken place during
a specific period.
3. To show how the general expansion of the business has been financed.
4. To indicate the relationship between profits from operations, distribution of
Dividend and rising of new capital or term loans to have an assessment of
the working capital position of the concern.
5. The funds flow statement contains all the details of the financial resource
which have become available during an accounting period and the ways in
which those resources have been used up.
6. This statement discloses the amounts raised from various sources of finance
during a period and then explains how that finance has been used in the
Business.
7. This statement is valuable in interpretation of the accounts.
8. It is a very useful tool in analysis of financial statements which analyses the
Changes taking place between two balance sheet dates.
9. The statement analyses the changes between the opening and closing
balance sheets for the period. A balance sheet sets out the financial position
at a point of time, setting liabilities form which funds have been raised
against assets acquired by the use of those funds.
10. A funds flow statement analyses the changes which have taken place in the
assets and liabilities during certain period as disclosed by a comparison of
the opening and closing balance sheets.
53
LIMITATIONS OF FUNDS FLOW STATEMENT
54
Distinguish between funds flow statement and balance sheet
55
FUNDS FLOW STATEMENTS INCOME STATEMENTS
Its main objective is to ascertain the funds Its main objective is ascertained the net
generated from operations. It reveals sources of profit earned or loss incurred by the
funds and their applications. company out of businesses operations at
the end of particular period.
It is prepared based on the financial statements It is prepared on the basis of nominal
of two consecutive years accounts of particular accounting period
Funds flow statement matches the funds raised But the income statement matches cost of
with funds applied. No distinction is made goods sold with sales, to ascertain profit
between capital and revenue items. or loss. It deals with revenue items only.
It takes into account not only the funds available It uses only income and expenditure
for trading operation but also funds available transactions relating to trading operations
from other sources like issue of share, of a particular period.
capital/debentures ,sales of fixed assets ,etc.
Income statement is one of the source An income statement can be prepared
documents in preparation of funds flow without the help of funds flow statement.
statement.
Preparation of funds flow statement is not a Preparation of profit and loss account is a
statutory obligation and is left to the discretion statutory obligation and should prepare in
of management. accordance with the legal requirements.
It may be prepared much before businesses It is static in as much as it gives
operations and act as an instrument of planning information on what has happened during
and control. the period covered by it.
It can be prepared as and when management It is prepared only at the end of
wants it. accounting period for the period covered
by it
56
This statement follows the statement of sources and application of funds. The
primary purpose of the statement is to explain the net change in working capital, as
arrived in the funds flow statement, all current assets and current liabilities are
individually listed. The working capital position at the beginning of a period is changed
to a different position at the end of that period. A statement of working capital is
prepared to depict the changes in working capital. Working capitals represent the excess
of current assets or current liabilities.
Since several items i.e. all current assets and current liabilities are the
component of working capital, it is necessary to measure increase or decrease there in,
by preparing a statement or schedule changes in working capital. and their effect of
working capital. The total increases and total decreases in the end are compared and the
deference of total
57
year year
Current assets
Cash in hand & bank Xxx xxx xxx _
Bills receivable Xxx xxx _ xxx
Sundry debtors Xxx xxx _ xxx
Closing stock Xxx xxx xxx _
Short time investments Xxx xxx xxx _
Prepaid Expenses Xxx xxx xxx _
Other current assets Xxx xxx _ xxx
(A) Xxxx xxxx
Current liabilities
Bills payable Xxx xxx xxx _
Sundry creditors Xxx xxx _ xxx
Outstanding expenses Xxx xxx _ xxx
Bank overdraft Xxx xxx _ xxx
Short-term loans taken Xxx xxx xxx _
Proposed dividend Xxx xxx xxx _
Provision for tax Xxx xxx _ xxx
Other current liabilities Xxx xxx xxx _
(B) Xxxx xxxx
Working capital (A- Xxxx xxxx _ _
B)
Net increase or decrease in Xxxx xxxx xxxx xxxx
working capital
Xxxx xxxx xxxx xxxx
58
relating to current assets appearing in the two balance sheets on gone through
differences or properly recorded. If the amount of each current liability of
current year is more than its amount of previous year, the excess is recorded in
the credit column.
7. If the amount of current liability of current year is less than its amount of
previous year, the deficit is recorded in debit column. Find out total of all debit
amounts and all credit amounts.
8. The above totals are compared in the end and the deference shows decrease or
increases in the working capital the deference of total current assets and the
total current liabilities of a year It. its working capital.
9. It the working capital at the end of the current year is more than the working
capital at the previous year the excess is called “increases in working capital”. If
previous year’s working capital is more than the current year’s working capital
the excess is called “decreases in working capital”.
59
STEP – 2 PREPARATIONS OF FUNDS FROM OPERATIONS
Profit of a period is an important source of funds. The profit and loss account
reveals the net profit or loss of a business. The net profit is arrived at after taking into
account all items of income and expenditure (both operating and non-operating, both
fund items and non-fund items).. There are two methods to find out the amount of
funds from operations
Statement form
Account form
If the profit and loss a/c shows a net loss, the above procedure will be received. (Funds
flow can also prepaid by using format).
Account Form
60
Alternatively, an adjusted profit and loss account may be written up as follows
and the balancing figure thus reference trading profit or fund from operation.
61
STEP – 3 PREPARATION OF FUNDS FLOW STATEMENT
The relationship between source and application of funds and its impact on
working capital is explained in the format of statement and sources and application of
fund given below.
62
SOURCES OF FUND
2. ISSUE OF DEBENTURES
If loan and mortgaged loan has been taken its increase between two balances
sheet dates would be a source of fund.
Any decrease in fixed assets due to sale of fixed assets is shown in the sources
of fund as it involves cash or other current assets which are the elements of
working capital.
63
APPLICATIONS OF FUNDS
The fund acquired in the business may be used in the following items:
Just like profit from operations is a source. Similarly loss from operations is
treated as uses of fund. In fact, incurring of loss means out flow of funds. It may
be due to increase in liabilities or decrease in assets or both.
2. DISCHARGE OF LIABILITIES
Any decrease in long term liability would be the indicator that fund has
gone from the business liability which may be decreased due to decrease in
assets (payment of creditors by giving cash of fixed assets to them) or increase
in liability. For example, a liability is converted into another.
3. REDEMPTION OF DEBENTURES
64
5. ADDITION IN ASSETS
If the assets whether current or fixed are increased, it will be shown in the uses of
fund because such increase entails outflow of fund. If there is increase in fixed assets
accompanied either by increase in long term liabilities or increase in share capital, there
will not be outflow of fund. On the other hand, if these fixed assets are accompanied by
decrease in current assets or increase in current liability, there would certainly be out
flow of fund.
65
CHAPTER-5
DATA ANALYSIS
66
Table 5.
Statement of changes in working capital of G.S Alloy Casting Limited
during the period 2006-07
Particulars 2006 2007 Effect on Working Capital
Increase Decrease
Rs Rs
CURRENT ASSETS
Inventories 8300794.00 30687803.00 22387009.00
Sundry debtors 44778397.53 90215354.05 45436956.52
Cash and bank balance 1993509.14 3244604.23 1251095.09
Loans and advances 11124294.67 17924217.65 6799922.98
Advances against 1409151.07 206947.76 1202203.31
purchases
Advance against capital 12472173.00 102565.00 12369608.00
goods
Total – (A) 80078319.41 142381491.69
CURRENT
LIABILITIES
Outstanding liabilities 8682219.51 13086022.20 4403802.69
Table 5.2
67
Expenses
To Balance c/d 520784.79 By funds from 11637998.71
operations
14028804.13 14028804.13
Table 5.3
From the above table 5.1 it is observed that the Working Capital of the company
shows increased trend. The current assets of the company were increased from
Rs.80078319.41, in 2005-06 to Rs.142381491.69, in 2006-07. The current liability of
the company was increased from Rs 51683076.39 in 2005-06 to Rs.81847663.32 in
2006-07. In 2005-06, the net working capital of the company stood at Rs.28395243.02
cores and it was increased to Rs.60533828.37crores in 2006-07.
It is also evident from the above table 5.3 that the total funds flow during the period
from 2006-07 amounts to Rs.145661604.24 crores. In the total funds 11637998.74
cores was received from funds from operation, 30933850 cores from issue of equity
share, 101682386.11 cores from secured loans and 1407369.42 from decreased differed
tax
68
Whereas the application of funds 14981639.00 cores is used for payment of share
application money, 10291.50 for redemption of unsecured loans, 98531088.39 cores for
purchasing fixed assets, and increasing working capital is 32138585.35 crores.
Table 5 .4
69
goods
Total – (A) 142381491.69 240255976.31
CURRENT
LIABILITIES
Outstanding liabilities 13086022.20 15329108.00 2243085.80
Creditors for purchase 60479057.75 134539412.47 74060354.72
Creditors for capital 2914609.70 0.00 2914609.70
goods
Advances against sales 5367973.67 9516114.00 4148140.33
Total – (B) 81847663.32 159384634.47
Net current assets (A-B) 60533828.37 80871341.84
Increasing working 20337513.42 1.95
capital
80871341.84 80871341.84 102595068.62 102595068.62
Table 5.5
Rs. Rs.
(Crores) (Crores)
To Depreciation 27896642.33 By Balance b/d 520784.79
To Preliminary 129630.00
Expenses
To Balance c/d 2436339.64 By Funds from 29941827.18
operations
30462611.97 30462611.97
Table 5.6
70
Sources Rs. Application Rs.
INTERPRETATION:
From the above table 5.4 it is observed that the Working Capital of the company
shows increased trend. The current asset of the company was increased
Rs.142381491.69 cores in 2006-07 to Rs.240255976.31 crores in 2007-08. The current
liability of the company is increased from Rs.81847663.32 cores in 2006-07 to
Rs.159384634.47 cores in 2007-08. In 2006-07 the net working capital of the company
stood at Rs.60533828.37 cores and it was increased to Rs.80871341.84 cores in 2007-
08.
It is evident from the above table 5.6 that the total funds flow during the period
from 2007-08 amount Rs.34136996.08 crores. In the total funds 29941827.18crores
was received from funds from operation, 4083740.00 lakhs from issue of share
application money, 111428.90 lakhs from unsecured loans.
71
Table 5.7
72
Table 5.8
Rs. Rs.
25490330.18 25490330.18
Table 5.9
73
INTERPRETATION:
From the above table 5.7 it is observed that the Working Capital of the company
shows increased trend. The current assets of the company were increased
Rs.240255976.31crores in 2007-08 to Rs.249514941.31 crores in 2008-09. The current
liability of the company is increased from Rs.159384634.47 crores in 2007-08 to
Rs.162025331.79 crores in 2008-09. In 2007-08 the net working capital of the company
stood at Rs.80871341.84 crores and it was increased to Rs.87489609.52crores in 2008-
09. It is evident from the above table 5.9 that the total funds flow during the period
from 2007-08 amount Rs. 63134116.64 crores. In the total funds 23269371.54 crores
was received from funds from operation, 5228000 lakhs from issue of share application
money, 883156.42 lakhs from unsecured loans.
Regarding the application of funds 31636745.10 lakhs is raised from secured loans,
received from unsecured loans Rs. 883156.42 lakhs, 55650156.38 crores for purchasing
of fixed assets, and increasing working capital is 6618267.68 lakhs, 1448849.00
increases in deferred tax.
74
Table 5.10
Table 5.11
75
Particulars Amount Rs Particulars Amount
(in crores) Rs
(in crores)
To Depreciation 25390643.41 By Balance b/d 179704.79
To Preliminary Expenses 43210.00
To Balance c/d 1184042.29 By Funds from 26438190.91
operations
26617895.70 26617895.70
Table 5.12
Funds Flow Statement of G.S.Alloy Casting Limited during the
period of 2009-10
Sources Rs. Application Rs.
( in crores) ( in crores)
Issue of shares application 2178731.00 Reduction of unsecured 7973.10
money loans
Raising of secured loans 27590339.02 Purchase of fixed assets 39247263.41
Funds from operations 26438190.91 Increasing working capital 8456457.42
Increasing differed tax 2174533.00
Preoperative expenses 6321034.00
56207260.93 56207260.93
INTERPRETATION:
From the above table 5.10 it is observed that the working capital of the company
shows increased trend. The current assets of the company have increased from
Rs.249514941.31 crores, in 2008-09 to Rs.322050466.74 crores in 2009-10. The
current liability of the company is increased from Rs.162025331.79 crores in 2008-09
to Rs.226104399.80 crores in 2009-10. In 2008-09 the net working capital of the
company stood at Rs.87489609.52crores and it was increased to Rs.95946066.94 crores
in 2009-10.
It is evident from the above table 5.12 that the total funds flow during the period
from 2009-10 amount Rs.56207260.93 crores. In the total funds 26438190.91 crores
76
was received from funds from operation, 2178731.00 lakhs from issue of share
application money, 27590339.02 crores from secured loans, and 7973.10 Rs from
unsecured loans.
Table 5.13
77
Total – (A) 322050466.74 307988756.60
CURRENT LIABILITIES
Outstanding liabilities 17584090.00 24172573.00 6588483.00
Creditors for purchase 201189558.70 175589067.09 25600491.61
Creditors for capital goods 0.00 0.00
Advances against sales 7330751.10 7195593.58 135157.52
Total – (B) 226104399.80 206957233.67
Net current assets (A-B) 95946066.94 101031522.93
Increasing working capital 5085455.99 5085455.99
101031522.93 101031522.93 36693437.56 36693437.56
Table 5.14
Adjusted Profit and Loss Account of G.S.Alloy Casting Ltd during the
Period of 2010-11.
Rs Rs
Table 5.15
Funds Flow Statement of G.S.Alloy Casting Limited during the
Period of 2010-11
78
Sources Rs. Application Rs.
( in crores) ( in crores)
Issue of shares application 191658.00 Reduction of secured loans 11837359.19
money
Raising of pre-operative 8215712.55 Reduction of unsecured 50116.00
expenses loans
Raising Funds from operations 48255138.88 Purchase of fixed assets 39689578.25
Increasing working capital 5085455.99
56662509.43 56662509.43
INTERPRETATION
From the above table 5.13 it is observed that the working that the working capital of
the company shows increased trend. The current assets of the company have decreased
Rs.322050466.74 crores, in 2009-10 to Rs.307988756.60 crores in 2010-11. The
current liability of the company is decreased from Rs.226104399.80 crores in 2009-10
to Rs.206957233.62 crores in 2010-11. In 2009-10 the net working capital of the
company stood at Rs.95946066.94 crores and it was increased to Rs.101031522.93
crores in 2010-11.
It is evident from the above table 5.15 that the total funds flow during the period
from 2010-11 amount Rs.56662509.43 crores. In the total funds 48255138.88 crores
was received from funds from operation, 191658.00 lakhs from issue of share
application money, 8215712.55 lakhs from pre-operative expenses.
79
GRAPHICAL REPRESNTATION OF SCHEDULE OF CHANGES
IN WORKING CAPITAL DURING THE YEARS
2006-2011
YEARS Increase Decrease
2006-2007 32138585.35 -
2007-2008 20337513.47 -
2008-2009 6618267.68 -
2009-2010 -
8456457.42
2010-2011 -
5085455.99
80
GRAPHICAL REPRESNTATION OF SCHEDULE OF CHANGES
IN FUNDS FLOW DURING THE YEARS 2006-2011s
2007-2008 -
29941827.18
2008-2009 -
2009-2010 -
23269371.54
81
2010-2011 -
26438190.91
48255138.88
CHAPTER-6
FINDING AND SUGGESTIONS & BIBLOGRAPH
82
FINDINGS:
1. An overview of working capital position of the company has been increasing
during the period of 2006-07 to 2010-11. From the point of view of current
assets of the company was also increased from Rs. 8.00 crores to Rs. 32.25
crores where as the current liabilities of the company was increased to Rs. 5.14
crores to Rs. 22.59 crores.
2. The funds from operations of G.S.Alloy casting limited during the period of
2006-07 to 2010-11. It was increased trend for foresaid period. These are
including Rs. 1.16 crores, Rs. 3.02 crores, Rs. 2.35 crores, Rs. 2.68 crores, and
Rs. 4.79 crores for the respective period of 2005-06 to 2010-11.
83
3. The funds flow statement of G.S. Alloy casting limited during the period of
2006-07 to 2010-11, it was decreased of sources and applications of this
company for the above said period, and during the period of 2006-07 it was Rs.
14.5 crores where as in 2010-11. This was reduced Rs. 5.38 crores.
SUGGESTIONS:
1. It may be suggested that the current assets position of the company has been
increasing year to year. This indicates good position of the company because the
firm having good liquid position to meet the day to day expenditures.
2. The current liability of the company was also increasing during the above said
period. It is suggested that the company will try for reducing current liabilities.
In case the requirements of funds has to be mobilized from long term sources
that is good for the company. On the other hand the companies will redemption
of short term liabilities with in the near future. It is not good for the company
because of the business is uncertainty
3. It is also suggested that the working capital position of the company was also
good. As a result the company will make a plan for efficient usage of these
funds towards discharge its financial obligation promptly.
84
4. The funds from operations of the company are also good during the period of
2005-06 to 2009-10. It may be suggested that these funds has to be utilized for
expansion of company in order to maximizing return on investment.
5. The funds flow statement of G.S. Alloy casting limited during the period of
2005-06 to 2009-10 is not satisfactory. The main reason is that the company has
not been mobilization of the funds from the public. Due to this reason not that
much of changes in sources and application of G.S. Alloy casting limited for the
above said period.
CONCLUSION:
The funds flow statement highlights the amounts raised from various sources of
finance during a period and then explains how that finance has been used in the
business. It analyzes the net increase or decrease in working capital in to changes in the
constituent item that is Stock, Debtors, Creditors, and Cash etc.
It is an analysis of funds flow between two balance sheets along with funds flow
statement another statement is also prepared to analyze the impact of funds flow
working capital position.
The funds flow statement list out the sources from which working capital has been
derived during the accounting period and the ways in which working capital has been
usedup.
85
Balance sheet of G.S Alloy casting limited during the year 2006-2007
Particulars 2006 2007
Sources of Funds
Share Holders Funds
Share capital 29773200.00 60707050.00
Share application money 30934575.78 15952936.78
Reserves & Surplus 2390805.42 ---
Loan Funds
Secured loans 34675012.36 136357398.47
Unsecured loans 2131440.20 2121148.70
Total 99905033.76 215138533.95
Applications of Funds
Fixed Assets
Gross Block 102931085.11 201462173.50
Less Depreciation 32232470.37 45567649.71
Net Block 70698614.74 155894523.79
86
Investments NIL NIL
Current Assets
Inventories 8300794.00 30687803.00
Sundry Debtors 44778397.53 90215354.05
Cash & Bank Balance 1993509.14 3244604.23
Loans & Advances 11124294.67 17924217.65
Advance against purchases 1409151.07 206947.76
Advance against Capital Goods 12472193.00 102565.00
Total-A 80078319.41 142381491.69
Current liabilities
Outstanding Liabilities 8682219.51 13086022.20
Creditors for Purchases 29839376.24 60479057.75
Creditors for capital goods 8695078.38 2914609.70
Advance against Sales 4466402.26 5367973.67
Total-B 51683076.39 81847663.32
Net current Assets(A-B) 28395243.02 60533828.37
Differed Tax Asset -614511.00 -1983443.00
Mislicellaneous Expenditure
Preliminary Expenses 191050.00 172840.00
Pre-operative Expenditure 1234637.00 0.00
Profit & Loss Account 0.00 520784.79
99905033.76 218805197.84
87
Balance sheet of G.S Alloy casting limited during the year 2007-2008
88
218805197.84 218805197.84
Balance sheet of G.S Alloy casting limited during the year 2008-2009
89
Secured loans 133392553.82 165029298.93
Unsecured loans 2232577.60 5232577.60
Total 218805197.86 256233603.30
Applications of Funds
Fixed Assets
Gross Block 211260252.05 265613504.42
Less Depreciation 73464292.04 98584485.43
Net Block 137795960.00 167029019.99
Investments NIL NIL
Current Assets
Inventories 72538681.00 69631813.00
Sundry Debtors 138031674.25 148014363.82
Cash & Bank Balance 5226109.51 10271432.21
Loans & Advances 16118243.35 19167217.76
Advance against purchases 2433140.20 2430114.52
Advance against Capital Goods 5908128.00 0.00
Total-A 240255976.31 249514941.31
Current liabilities
Outstanding Liabilities 15329108.00 15266022.90
Creditors for Purchases 134539412.47 137821086.52
Creditors for capital goods 0.00 0.00
Advance against Sales 9516114.00 8938222.37
Total-B 159384634.47 162025331.79
Net current Assets(A-B) 80871341.84 87489609.52
Differed Tax Asset 8266.00 1448849.00
Mislicellaneous Expenditure
Preliminary Expenses 129630.00 86420.00
Profit & Loss Account 0.00 179704.79
218805197.84 256233603.30
90
Balance sheet of G.S Alloy casting limited during the year 2009-2010
91
Current liabilities
Outstanding Liabilities 15266022.90 17584090.00
Creditors for Purchases 137821086.52 201189558.70
Creditors for capital goods 0.00 0.00
Advance against Sales 8938222.37 7330751.10
Total-B 162025331.79 226104399.80
Net current Assets(A-B) 87489609.52 95990066.94
Differed Tax Asset 1448849.00 2174533.00
Mislicellaneous Expenditure
Preliminary Expenses 86420.00 43210.00
Pre-operator Expenditure 0.00 5717208.00
Profit & Loss Account 179704.79 1184042.29
256233603.30 285994700.22
92
Balance sheet of G.S Alloy casting limited during the year 2010-2011
93
BIBLIOGRAPHY
REFERENCE BOOKS:
94
WEBSITES:
1. www.google.com
2. www.g.s.alloycasting limited.com
95