funds flow amaravathi
DESCRIPTION
AMARAVATHI PROJECTTRANSCRIPT
DEPARTMENT OF MBA
INTRODUCTION
Financial management is a process of identification, accumulation,
analysis, preparation, interpretation communication of financial information
and communication of financial information to plan, evaluate, and control
business firms.
Financial management is the specialized function of general
management, which, is relates to the procurement of finance, and its
effective utilization for the achievement of the goal of the organization.
MEANING AND DEFINITIONS OF FINANCIAL MANAGEMENT
MEANING
Financial Management is an organizational activity that is concerned
with the management of financial resources. In common parlance is
described as providing monetary resources at the time they are required. But
financial management covers the mobilization and effective utilization of
funds.
DEFINITIONS
(1) Financial Management is defined as “that business activity which is
concerned with the acquisition and conservation of capital funds in
meeting the financial needs and overall objectives of business
enterprises”
-WHEELER.
1 ECE
DEPARTMENT OF MBA
(2) “Business finance can be broadly defined as the activity concerned
with the planning, raising, controlling and administrating the funds
used in the business”.
-GUTHMANN AND DOUGALL.
Financial management is concerned with the effective use of an
economic resource namely capital fund.
CONCEPTS OF FUNDS
The term 'funds' have a variety of meaning. Some people take funds
synonymous to cash, and to them there is no difference between a cash flow
statement prepared on the basis and a fund flow statement. While other
include marketable securities and cash to constitute business funds. How
ever the most common definition of the term 'Fund' is 'working capital' or
net 'current assets'. Thus the difference between current and current
liabilities is called funds.
DEFINITIONS
The funds flow statement described the sources from which additional
funds were derived and used to which these funds are put.
R.N.ANTONY
The fund flow statement is an important device for brining to light the
underlying financial movements the ebb and flow of funds.
PATON & PATON
2 ECE
DEPARTMENT OF MBA
USES OF FUNDS FLOW STATEMENT
Funds flow statement helps the financial analyst in having a more detailed
analysis and understanding of changes in the distribution of resources
between two balance sheet dates. In case such study is required regarding the
future working capital position of the company, a projected funds flow
statement can be prepared. The uses are as follows.
It explains financial consequences of balances operation
Funds flow statement provides a ready access or many conflicting
Situations such as.
Why the liquidity position of business is becoming more and more
unbalanced
How was it possible to distribute dividends in excess of current
earnings or in the presence of net loss for the period.
Where have the profits gone.
How the business could have good liquid position in spite of
business making losses (or) acquisition of funds assets.
It answers intricate queries
The financial analyst can find out answers to a number of intricate
Questions.
What are the sources of payment of loan taken
What is the overall credit worthiness of the enterprise.
How much funds are generated through normal business operation.
In what way the management has utilized the funds in the part and
what are going to be likely uses of funds.
3 ECE
DEPARTMENT OF MBA
It Acts an instruments for allocation of resources
A projected funds flow statement will help the analyst in finding out how the
management is going to allocate the scare resources for meeting the
productive requirements of business. The use funds should be phased in such
as order that the valuable resources are put to the best use of the enterprise.
4 ECE
DEPARTMENT OF MBA
FUNDS FLOW ANALYSIS
The following are the definitions of funds flow statement.
R.N. ANTONY
"The funds flow statement described the sources from which additional
funds were derived and the used to which these funds are put."
R.N. Foulk
"A Statement of sources and application of funds in technical device
designed to analyze the charges in the financial condition of a business
between two dates.
BIERMAN
"It is a statement which highlights the underlying financial movements and
explains the changes of working capital from one point of time to another."
These, funds flow statement is report which summarizes the events taking
place between the two accounting periods. It spells out the sources from
which funds were derived and the use to which these funds were put. This
statement in essentially derived from an analysis of the changes that have
occurred in assets and liabilities item between two balance sheets dates. In
this statement only the net changes are shown that the outcome of a
transaction on of a series of transactions upon the financial conditions of a
business enterprise in reflected more sharply.
CONCEPTS OF FUNDS
The term 'funds' have a variety of meaning. Some people take funds
synonymous to cash, and to them there is no difference between a cash flow
statement prepared on the basis and a fund flow statement. While other
5 ECE
DEPARTMENT OF MBA
include marketable securities and cash to constitute business funds. How
ever the most common definition of the term 'Fund' is 'working capital' or
net 'current assets'. Thus the difference between current and current
liabilities is called funds.
SIGNIFICANCE OF FUNDS FLOW STATEMENT
Funds flow statement is an important tool of financial analysis. The utility of
the funds flow statement stems form the fact that it enable management,
shareholder, investors, creditors and other interested in the enterprise to
evaluate the user of funds by the enterprise to evaluate the user of funds by
the enterprise to evaluate the user of funds by the enterprise and to determine
how these funds are financed.
USEFUL IN DECISION MAKING TO THE MANAGER
The funds flow statement services as valuable tool of financial analysis to
the finance manager. It helps in understanding the financial stability and
efficiency of financial policies of management.
Decision relating to Financing
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 part reveals what portion of the growth was finance internally and
what portion externally. The statement is also measuring for judging whether
the company has grown as too fast a rate, credit has increased out of
proportion to expansion in current assets and sales. If trade credit has
increased at relatively high 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.
6 ECE
DEPARTMENT OF MBA
Decision of capitalization :
The funds flow statement serves as hand maid to the financial manager in
deciding the making up of capitalization. Estimated user of funds for new
fixed assets, working capital, dividends and repayment of debt are made for
each of several futures years. Estimates are made for each of several future
years. Estimate is made of the funds to be provided by operations and the
balance must be obtained by barrowing or issuance of new securities. If the
indicated amount of new funds required is greater than what the financial
Manager thinks possible to raise, then plans for new fixed assets acquisition
and the dividend policies are re-examined so that the use of the funds can be
brought into balance with the anticipated sources of financing them. In
particular funds statements are very useful in planning intermediate and long
tern financing.
USES OF FUNDS FLOW STATEMENT
Funds flow statement helps the financial analyst in having a more detailed
analysis and understanding of changes in the distribution of resources
between two balance sheet dates. In case such study is required regarding the
future working capital position of the company, a projected funds flow
statement can be prepared. The uses are as follows.
It explains financial consequences of balances operation
Funds flow statement provides a ready access or many conflicting
Situations such as.
Why the liquidity position of business is becoming more and more
unbalanced
7 ECE
DEPARTMENT OF MBA
How was it possible to distribute dividends in excess of current
earnings or in the presence of net loss for the period.
Where have the profits gone.
How the business could have good liquid position in spite of
business making losses (or) acquisition of funds assets.
It answers intricate queries
The financial analyst can find out answers to a number of intricate
Questions.
What are the sources of payment of loan taken.
What is the overall credit worthiness of the enterprise.
How much funds are generated through normal business operation.
In what way the management has utilized the funds in the part and
what are going to be likely uses of funds.
It Acts an instruments for allocation of resources
A projected funds flow statement will help the analyst in finding out how the
management is going to allocate the scare resources for meeting the
productive requirements of business. The use funds
Should be phased in such as order that the valuable resources are put to the
best use of the enterprise.
8 ECE
DEPARTMENT OF MBA
Funds flow Statement:
MEANING AND TYPES OF FINANCIAL STATEMENTS
A financial statement is an organized collection of data. According to logical
and consistent accounting procedures its purpose is to convey and
understanding or some financial aspects of business firm. It may show a
position at a moment of time as, in the case of a balance sheet or may reveal
a series of activities ones a given period of time, as in the case of an Income
statement.
Financial statement analysis when used carefully, can produce meaningful
insights about a company's financial information and its prospects for the
future. However, the analyst must be aware of certain important
considerations about financial statements and the use of these analytical
9 ECE
DEPARTMENT OF MBA
tools. For example, the dollar amounts for many types of assets and other
financial statement items are usually based on historical costs and thus do
not reflect replacement costs or inflationary adjustments. Furthermore,
financial statements contain estimates of numerous items. John Myer,
"Financial Statement analysis is largely a study of relationship among the
various financial factors in a business as disclosed by single set of
statements and a study of the trend of these factors as shown in a series of
statements.
Thus the financial statement generally refers to, four financial statements.
Income Statement
Balance Sheet Of course a business may also prepare profit & loss
account.
Statement of retained earnings,
A statement of changes in financial position.
Financial Statement
STATEMENT OF CHANGES IN FINANCIAL POSITION
The Balance Sheet shows the financial condition of the
business at a particular moment of time, while the income statement
discloses the result of operating of business ones a period of time. How ever
for a better understanding of the affairs of the business it is essential to
10 ECE
DEPARTMENT OF MBA
identify the movement of working capital or cash in and out of the business
this information is available in the statement of changes in financial position
of the business.
Change in working capital position in such a case the statement in
termed (SCFP) or funds flow statement,
Change in cash position in such a case the statement in termed as
SCFP (or) cash flow statement,
Change in overall financial position. In such a case the statement is
termed as statement of changes in financial position.
The technique of funds flow analysis is widely used by the financial
analysis, credit granting institutions and financial managers in performance
of their jobs. It has become a useful tool in their analytical kit. This is
because the financial statement i.e. income statement and the "Balance
Sheet" have a limited role to perform. Income statement measure flows
restricted to transactions that pertain to rendering of goods or services to
customers. The Balance Sheet is merely a static statement. It is the statement
of assets and liabilities of business as a particular date. It does not supply
focus those major financial transactions which have been believed the
Balance Sheet changes. One has to draw inferences from the Balance sheet
about major financial transactions only after comprising the Balance sheet of
two periods.
For example, if fixed assets worth Rs.3,00,000 are purchased during he
current year by raising share capital of Rs.3,00,000 the balance sheet simply
shows a higher capital figure and higher fixed assets figure. In case, One
compares one year balance sheet with the previous year balance Sheet then
11 ECE
DEPARTMENT OF MBA
only one can draw an inference that fixed assets are acquired by raising
share capital of Rs.3,00,000 similarly, Certain important transitions which
might (Occur during the course of the accounting) not find any place in the
Balance Sheet. For example, if a loan of Rs.3,00,000 was raised and paid in
the accounting year, the balance sheet will not depict this transaction.
However, a financial analyst must know the purpose for which loan was
utilized and the source from it was raised. This will help him in making
better estimates about the company's financial position and policies.
FINANCIAL ANALYSIS
Financial analysis is highly essential to understand the efficiency and
financial position of the enterprise.
The term 'Analysis' means methodical clarification of the data provided in
the financial statements. 'Analysis' and 'Interpretation' are complementary to
each other Interpretation requires analysis, while analysis is useless without
interpretation. The term 'Analysis' to cover the meanings of analysis and
interpretation, since analysis involves interpretation.
Myres States
"Financial statement analysis is largely a study of the relationship among the
various financial factors in a business as disclosed by a single set of a
statements and a study of the trend of these factors as shown in a series of
statements".
TYPES OF FINANCIAL ANALYSIS
We can classify various types of financial analysis in to different categories
depending upon.
12 ECE
DEPARTMENT OF MBA
The material used
The method of operation fallowed in the analysis of the modus
operand! Of analysis.
ON THE BASIS OF MATTERIAL USED
According to material used financial analysis can be classified two types.
External analysis
Internal analysis.
EXTERNAL ANALYSIS
It is the analysis by outsiders who don't have access to the detailed
internal accounting records of the business firm, these outsiders include
investors, Potential investors, Potential creditors and government
agencies, credit agencies and the general public. For the financial
analysis, the external parties to the firm depend almost entirely on the
published financial statements. External analysis only serves for limited
13 ECE
DEPARTMENT OF MBA
purpose. How ever the recent changes in the Government regulations
requiring business firm to make available more detailed information to
the public through audited published account have considerably
improved the position of the External analysis.
INTERNAL ANALYSIS
The analysis conducted by person who has access to the financial accounting
records of a business firm is known as internal analysis. Such an analysis
can therefore be performed by executive and employee of the organization
as well as Government agencies which have statutory power rested in this
financial analysis for managerial purpose is the internal type of analysis that
can be affected depending upon the purpose be achieved.
ON THE BASIS OF MODUS OPERANDI
This analysis also classification in to two types
Horizontal Analysis
Vertical Analysis
HORIZONTAL ANALYSIS
Horizontal analysis refers to the comparison of financial data of a company
for several years. The figure for this type of Analysis is presented Horizontal
over a no of columns. The figures of the various years are compared with
standard or base year. A base year is a year chosen as beginning point. This
type of analysis is also called dynamic as it is based on the data from year
rather that an data from any one year.
14 ECE
DEPARTMENT OF MBA
Horizontal analysis means it possible to focus attention on items that have
changed significantly during the period under review comparison of an item
over several periods with a base year may show a trend development
comparative statement and trend percentage are two tools employed in
Horizontal analysis.
Since this reflects changes in financial position of the company over a long
period of time it comprises:
Comparison of the financial statements of different years of the same
business unit.
Comparison of financial statement of a particular year of different
business units.
VERTICAL ANALYSIS
Vertical analysis is refers to the study of the various items in the financial
statement of one accounting period. In this type of analysis of the figure
from financial statement of a year are compared with a base select from the
same year statement. It is also known as "Static analysis" common size
financial statement and financial ratios are two tools employed in Vertical
Analysis.
Since Vertical Analysis considers data for one time period only it is very
conductive to a proper analysis of financial statement. However may be used
along with horizontal analysis to make it more effective and meaningful.
METHODS (OR) EVICES OF FINANCIAL ANALYSIS
The analysis and interpretation of financial statement is used to determine
the financial position and result of operations as well. A number of methods
15 ECE
DEPARTMENT OF MBA
(or) devices are used to study the relationship between different statements.
An effort is made to use those devices which clearly analysis are generally
used.
Comparative statement
Common size statement
" Trend analysis
Funds flow statement
Cash flow statement
Ratio analysis
Cost volume profit analysis
FROMS OF WORKING CAPITAL
Gross Working Capital
.Net Working Capital
Permanent Working Capital
Temporary Working Capital
GROSS WORKING CAPITAL
It refers to the companies investments in current assets which can be
converted into cash within one year (or) in an accounting year. It includes
cash, short term securities.
Working capital is necessary to run a business firm and to meet day-today
expenses. Cash is generated through sales which is possible with the
investment in inputs such as raw materials, consumables, labour etc hence
working capital is necessary for acquiring inputs.
Gross working capital focus on two aspects of current assets management.
(i) How to optimize in current assets
(ii) How current assets should be financed.
16 ECE
DEPARTMENT OF MBA
The financial manager should have knowledge of the sources of working
capital funds as well as investment revenue where idle funds may be
temporarily invested.
NET WORKING CAPITAL:-
It refers to excess of current assets over current liability i.e. difference
between current assets and current liabilities. Current liabilities are those
claims of outsiders. Which are expected to mature of payment with in
accounting expenses. Net working Capital may be positive or negative. A
present working capital will arise when current assets are exceeding current
liabilities.
A net working capital will occur when current liabilities are in excess of
current assets.
Net working capital is a qualitative concept of indicators the liquidity
position of the company and suggests the extent to which working capital.
PERMANENT WORKING CAPITAL
It refers to the minimum level of current assets, which is continuously
required by the company to carry out the business operations. Permanent
working capital is also known as fixed working capital. It is payment in the
same way as the company's fixed assets are depending up on the changes in
production and sales. The need for working capital ones and above
permanent working capital will fluctuation.
17 ECE
DEPARTMENT OF MBA
TEMPORARY WORKING CAPITAL
It refers to that part of total working capital which required by business over
and above permanent working capital. The extra working capital needed to
support the changing production and sales activities. It is also called
'Variable working capital'.
ELEMENTS IN WORKING CAPITAL (a) CURRENT ASSETS
The term current asset includes assets which are acquired with the intention
of converting them in to cash during the normal business operation of the
company. However, the definition of the current assets has been given by
Grady in the following words.
For accounting purpose, the term Current assets is used to designate
cash and other assets or resources commonly identified on those which are
reasonable expected to be realized in cash or sold or consumed during the
normal operating cycle of the business.
The current assets are
Cash including fixed deposit with bank
Account receivables
Inventory
Advance receivables
Prepaid expenses
It should be noted that short term investment should be included in the
definition of the term current assets while loose tools should be excluded
from the category of current assets. Of course, this is not strictly
accordingly to the requirements of the companies Act regarding
presentation of financial statement where investments even though held
18 ECE
DEPARTMENT OF MBA
temporarily are to be shown separately from current assets while loose
tools are shown separately from current assets while loose tools are
shown under the category of current assets.
Current Liabilities
The term Current Liabilities is used principally to designate such
Delegation whose liquidation is reasonably expected to require the use of
assets classified as current assets in the same balance sheet or the
operation : other current liability of those expected to be satisfied with in
a relatively a short period of time usually one year.
Account payable
Outstanding expenses
Bank overdraft
Short term loans
Advance payment received by business
PROVISIONS AGAINST CURRENT ASSETS
Provision for doubtful debts, provision for loss on stock, provision for
scout on debtors etc, are treated as current liabilities. Since they reduce the
amount of current assets.
NON-CURRENT ASSETS
All assets other than current assets come within the category of noncurrent
assets include goodwill, land building, machinery, furniture long term
investment, Patent rights, Trader marks, debt balance of the profit & loss
account, discount on issue of debentures and preliminary expenses etc.
19 ECE
DEPARTMENT OF MBA
NON-CURRENT LIABILITIES
All liability other than current liability comes with in the category of
Non-current liabilities. They include share capital, long term loans,
debentures, hare premium, credit balance in the profit & loss Account.
Revenue and capital reserve, dividend equalization fund, debentures sinking
fund.
20 ECE
DEPARTMENT OF MBA
21 ECE
DEPARTMENT OF MBA
PREPARATION OF FUNDS FLOW STATEMENT
Schedule of changes in working capital
Funds flow statement
SCHEDULE OF CHANGES IN WORKING CAPITAL
The schedule of changes in working capital can be prepared by computing
the current asset and current liabilities of two different balance sheet dates.
SCHEDULE OF CHANGES IN WORKING CAPITAL
Items As On As On Changes
Increase Decrease
Current assets :-
Cash Balance
Bank Balance
Marketable Securities
Account receivables
Stock in trade
Prepaid expenses
Current Liabilities :-
Bank Overdraft
Outstanding expenses
Accounts payable
Net Increase (or) decrease
Decrease in Working Capital
22 ECE
DEPARTMENT OF MBA
RULES FOR PREPARING THE SCHEDULE
Increase in a current assets, result in increase in working capital,
Decrease in a current asset result in decrease in working capital,
Increase in a current liability results in decrease in working capital,
Decrease in a current liability results in increase in working capital.
FUNDS FLOW STATEMENT
While preparing a funds flow statement current assets and current liabilities
are to be ignored attention is to be given to change in fixed assets fixed
liabilities. The statement may be prepared in fare following form.
There will be no flow of funds if there transition involves
Current assets and fixed assets
Ex : Purchasing of building for cash
Current assets and capital
Ex : issue of shares for cash.
Current assets and fixed liability
Ex : Redemption of debentures in cash
Current liabilities and fixed liabilities
Ex : Credit paid off in debenture
Current liability and capital
Ex : Creditors paid of in shares
Current liability and fixed assets
Ex : Building transferred to creditors in satisfaction of their claim.
There will be no flow of funds if these transactions involves,
Current assets and current liability
Ex. Pay to creditors
Fixed assets and fixed liability
23 ECE
DEPARTMENT OF MBA
Ex. Building purchased and payment made in debentures
Fixed assets and capital.
Ex. Building purchased and payment made in debentures.
MEANING OF FUNDS FLOWS
The term "Flow" means change and there fore the term "Flow of funds"
means change in "Funds" or change in "Working capital" in other words any
increase or decrease in working capital means "Flow of Funds".:Funds Flow statement is also called as a "Statement of Source and
Application of Funds" summary of financial operation etc.
In business several transactions take place some of the transactions increase
the funds while other decrease the funds some may not make any change in
the funds position. In case a transaction results increase of funds. It will be
termed as source of funds. In case a transactions results in decrease of funds
it will be taken as an application or use of funds.
PREPARATION OF FUNDS FLOW STATEMENT
In order to prepare a Funds flow statement if it is necessary to find out the
sources and "Application" of funds.
SOURCES OF FUNDS
Sources of funds can be divided in to two types
Internal source
External source
24 ECE
DEPARTMENT OF MBA
INTERNAL SOURCE
Funds from operation is the only internal source of funds how ever, the
following adjustment will be required in the figure of net profit for finding
our real funds from operation.
Depreciation on Fixed assets
Preliminary expenses and good will written / off.
Contribution to debentures redemption fund transfer to general
reserve.
Loss on sale of fixed assets.
Provision for tax proposed dividend.
EXTERNAL SOURCES
Funds from long term loans
Long term loan such as debentures borrowing from financial institutions will
increase the working capital and therefore, there will be Flow of Funds.
However if the debenture have been issued in consideration of some fixed
assets, there will be no flow of funds.
State of fixed assets
Sale of land, Building Long term investment will result in generation of
funds.
Funds from increase in share capital
Issue of share for cash or for my other current assets result in increase in
working capital and hence will be a flow of funds.
25 ECE
DEPARTMENT OF MBA
APPLICATION OF FUNDS:-
The uses to which funds are called application of funds. Following are same
of the purpose for which funds may be used.
PURCHASE OF FIXED ASSETS
Purchase of fixed assets such as land, Building Plant, Machinery long term
investments etc, results in decrease of current assets. With out any decrease
in current liabilities. Hence there will be a flow of funds. But in the case of
debentures are issued for acquisition of fixed assets, there will be no Flow of
funds.
PAYMENT OF DIVIDEND
Payment of dividend result in decrease of fixed liability and therefore it
affects funds generally recommendations of directors regarding declaration
of dividends is simply taken as an appropriation of profit and not as an item
effecting the working capital.
PAYMENT OF FIXED LIABILITY
Payment of long term liability such as redemption of debentures of
redemption of redeemable preference shares results in reduction of working
capital and hence it is taken as application of fund.
PAYMENT OF TAX LIABILITY
Provision for taxation is generally taken as an appreciation of profit and not
as an application fund. But if the tax has been paid it will be taken as an
application.
26 ECE
DEPARTMENT OF MBA
INCREASE IN WORKING CAPITAL
Working capital is increased. If current assets increase and current liability
decrease. Funds are required in both the case i.e. in order to acquire more
current assets or paying current liabilities and thus funds are said to have
been applied or used.
STATEMENT OF SOURCES AND APPLICATION OF FUNDS
FUNDS FROM OPERATIONS
It is an internal sources of funds. A fund from operation is to be calculated
as per this method.
Funds from operation is the only internal source of funds some adjustments
are to be made in calculating funds from operation to the net profit given in
the financial statement.
USEFUL AS CONTROL DEVICE
The funds flow statement also serves as a control device in that the
statement. Compared with the budgeted figures will show to what extent the
funds were put to use according to plan. This enables the financial manager
to find out deviation form the planned course of action and taken remedial
steps to correct the deviation
USEFUL TO THE EXTERNAL PARTIES
The outside parties can have a clear knowledge about the financial policies
that the company had purchased in the light of the information so supplied
by the statement, the outsider can decide whether or not to invest in the
enterprise and on what terms funds have to be invested. The funds flow
statement provides an insight into the financial operation of a business
27 ECE
DEPARTMENT OF MBA
enterprise an insight immensely Valuable to the finance manager in
analyzing the part and future expansion plans of the enterprise and the
impact of these plans on its liquidity. He can debuct imbalance in the use of
funds and undertake remedial actions.
STATEMENTS SHOWING OF FUNDS FROM OPERATIONS
Trading profits or the profits from operations of the business are the
most important and major sources or inflow of funds in the business as they
increase assets but at the same time funds flow out of business for expenses
and cost of goods sold. Thus the net effect of operation will be a sources of
funds if inflow from sales exceeds the outflow for expanses and cost of
goods sold and vice-versa but it must be remembered that funds from
operation do not necessarily mean the profit as shown by the profit & loss of
a firm because there are many non- fund (or) Non operating items which
may have been either debited or credited to profit & loss Account.
The examples of such items on the debt side of a profit & loss
Account are amortization of fictitious and intangible assets such as good
will, preliminary expenses and discount on issue of share & debentures
written off. Appreciation of retained earnings such as transfer to reserve etc,
depreciation and depletion loss and sale of fixed assets, payment of dividend
etc. The Non-fund items are those which may be operational expenses but
they do not affect funds of the business.
E.g. for depreciation charged to profit & loss account funds really don't
move out of business non operating items are those which although may
result in the outflow of funds but are not related to the trading operations of
28 ECE
DEPARTMENT OF MBA
business such as loss on sale of machinery or payment of dividends the
method of calculating funds from operation have been discussed.
METHOD OF CALCULATING FUNDS FROM OPERATION
The first method is to prepare the Profit & loss A/c a fresh by taking
in to Consideration only funds and operational items, which involve
funds, are related to normal operation of the business. The balancing
figures in this case will be either funds generated from operations or
funds in operations depending up on. The income or audit side (or)
profit & loss a/c exceeds the expenses or debit side of profit & loss
a/c or vice versa.
The second method which is generally used to precede from figure of
net profit & loss account already prepared Funds from operations by
this method can be calculated as under.
29 ECE
DEPARTMENT OF MBA
ADJUSTED PROFIT AND LOSS ACCOUNT
Particulars Amount Particulars Amount
To Depreciation on Fixed
assets
xxxx By Opening Balance xxxx
To Good Will written off xxxx By Dividend received xxxx
To preliminary Expenses xxxx By Profit on sale of
assets
xxxx
To Transfer to general reverse
To Payment of proposed
dividend
xxxx
xxxx
By Funds from
operations
(Balancing Figure)
xxxx
To Provision for tax xxxx
To Loss on sale of assets xxxx
To Closing Balance xxxx xxxx
30 ECE
DEPARTMENT OF MBA
FUNDS FLOW STATEMENT
Sources of funds Amount Application of funds Amount
Issue of shares
Issue of debentures
xxxx
xxxx
Redemption of
redeemable
Preferenceshares
xxxx
Long term barrowing
Sale of fixed assets
Operating Profit
xxxx
xxxx
xxxx
Payment of equity
shares capital
Redemption of
debentures
xxxx
xxxx
Decrease in working capital xxxx Payment of other
long term loan
Purchase of fixed
assets
Operating Loss
xxxx
xxxx
Payment of dividend
and tax
xxxx
xxxx Net increase in
working capital
xxxx
31 ECE
DEPARTMENT OF MBA
TREATMENT OF ADJUSTMENTS
Some times the factors affecting the funds from operation may not be given
in the problem directly and there may be some hidden information as such
some of the transactions have to designed our using the additional
information provided as adjustments to the balance sheet there items
include.
Provision for tax
Proposed dividend
Sale (or) Purchase of fixed assets
PROVISION FOR TAX
It is a current liability while preparing on funds flow statement there are two
options available.
Provision for Tax may be taken as a current liability. In such a case,
where provision for tax is made there transaction involves profit and loss
appropriation Account which is a fixed liability and provision for Tax
Account. Which is a current liability it will thus decrease the working
capital on payment of tax there will be no change in working capital
because it will involve one current liability and other a current assets.
Provision for tax may be taken only as on appropriation of profit. It
means that will no change in working capital position when provision for
tax is made since it involves two fixed liabilities, i.e. profit and loss
appropriation a/c and provision for tax account however what tax is paid
it will be taken as application of funds because it will when involves
provisions for tax account which has been taken as a fixed liability and
bank account which is a current asset.
32 ECE
DEPARTMENT OF MBA
PROPOSED DIVIDEND
What ever has been said about the 'Provision for Tax' is also applicable to
"Propose dividends" proposed dividend can also be death with in two ways.
Proposed dividend may be taken as a current liability since declaration of
dividends by the share holders in simply a formality. One the dividends
are declared in the general meeting, they will have to be paid with in 42
days their declaration. Income proposed dividend is taken as a current
liability, it will appear as one of the item decreasing working capital in
the schedule of change in working capital it will not be shown as an
application of funds when dividends is paid later on.
Proposed dividends may simply be taken as an appropriation of profits.
In such as case proposed dividend for the current year will be added back
to current year's profit in order to find out funds from operations if such
amount of dividend has already been charged to profits payment of
dividend will be shown as an "Application of Funds".
SALE OR PURCHASE OF FIXED ASSETS
For arriving at the final figure we have to prepare the assets
depreciation account as sets, sold or purchased account.
33 ECE
DEPARTMENT OF MBA
OBJECTIVES OF THE STUDY
The following objectives have been formulated to make in the study.
To assess the Working Capital position of the company from 2008-09
to 2012-13.
To identify sources and uses of the funds of the company from 2008-
09 to 2012-13.
To examine the sources and applications of the funds through cash
basis from 2008-09 to 2012-13.
To know the operational efficiency.
To study and prepare funds flow statements.
34 ECE
DEPARTMENT OF MBA
NEED FOR THE STUDY
The need for the study is analyze the financial position of the company
To find out the liquidity or short term solvency of the company.
To allow relationship among various aspects in such a way that it
allows conclusion about the performance, strength and weakness of
the company.
To know how finance works in the typical organization structure.
To know how working capital covers all the current assets and
liabilities.
35 ECE
DEPARTMENT OF MBA
SCOPE OF THE STUDY
.
An extensive study is done on the financial position of the company.
The study covers the historical financial information of the company
and finds growth of the company.
The study covers all the transactions of the company and the funds
flow statements.
The company covers the measurement of profitability of firm and the
operating efficiency and relationship among different financial
aspects.
36 ECE
DEPARTMENT OF MBA
METHODOLOGY
Methodology describes the method of achieving objectives through
collection of data. The data collected can be either primary or secondary.
The above information is carried on with the co-operation of the
management of ‘Amaravathi Textiles Pvt.Ltd’.
Primary data:
Primary data is the data, which has been collected directly from the
people of the organization it is also called as first hand data. The primary data is
collected by discussions with the functional managers, officers, staff and other
members of the organization.
Secondary data:
Secondary data is those which have been already collected by some
agency and which have been processed. Secondary data for the present study
has been collected from margins, journals and annual reports, published books,
reference books, websites and any other in direct.
The secondary data is obtained from annual report and financial
statement that is balance sheet and profit and loss account, annual reports, and
from the textbooks of financial management. Here the project is done on
secondary data.
37 ECE
DEPARTMENT OF MBA
Methods of data collection:
The data collected from the company files, financial assets, balance
sheet and other library book and other articles and from the corporate
websites e.t.c.
Data analysis
The analyses used in the study are tabulation of data charts and graphs and
mathematical tools or representation and schedule of ratio, cash flow, and
fund flow.
Diagrammatic representation of the research and methodology
LIMITATIONS OF STUDY
38 ECE
DATA
SOURCES
Primary
Sources
Secondary
Sources
ManagementRespondents
Inside the
Company
Outside the
Company
Annual
Reports
Text books
Journals
Personal
Observance
DEPARTMENT OF MBA
The study is based on the information available in the latest balance sheets of
the company, these balance sheets suffers a few limitations.
The study is based on the working capital analysis only.
The study is made only through secondary source of data. Normally
this will not facilitate to undertake a deeper study on the subject taken
into consideration.
The study is limited to a period of five years for analysing the data.
This study of working capital does not reflect the whole financial
position of the organization.
INDUSTRY PROFILE
39 ECE
DEPARTMENT OF MBA
The Indian textile industry has a significant presence in the economy as
well as in the international textile economy. Its contribution to the Indian
economy is manifested in terms of its contribution to the industrial
production, employment generation and foreign exchange earnings. It
contributes 20 percent of industrial production, 9 percent of excise
collections, 18 percent of employment in the industrial sector, nearly 20
percent to the countries total export earning and 4 percent to the Gross
Domestic Product.
In human history, past and present can never ignore the importance of
textile in a civilization decisively affecting its destinies, effectively
changing its social scenario. A brief but thoroughly researched feature on
Indian textile culture.
HISTORY OF TEXTILE INDUSTRY
India has been well known for her textile goods since very ancient times.
The traditional textile industry of India was virtually decayed during the
colonial regime. However, the modern textile industry took birth in India in
the early nineteenth century when the first textile mill in the country was
established at fort gloster near Calcutta in 1818. The cotton textile industry,
however, made its real beginning in Bombay, in 1850s. The first cotton
textile mill of Bombay was established in 1854 by a Parsi cotton merchant
then engaged in overseas and internal trade. Indeed, the vast majority of the
early mills were the handiwork of Parsi merchants engaged in yarn and
cloth trade at home and Chinese and African markets.
40 ECE
DEPARTMENT OF MBA
The first cotton mill in Ahmadabad, which was eventually to emerge as a
rival centre to Bombay, was established in 1861. The spread of the textile
industry to Ahmadabad was largely due to the Gujarati trading class.
The cotton textile industry made rapid progress in the second half of the
nineteenth century and by the end of the century there were 178 cotton
textile mills; but during the year 1900 the cotton textile industry was in bad
state due to the great famine and a number of mills of Bombay and
Ahmadabad were to be closed down for long periods.
The two world War and the Swedish movement provided great stimulus to
the Indian cotton textile industry. However, during the period 1922 to 1937
the industry was in doldrums and during this period a number of the
Bombay mills changed hands. The second World War, during which textile
import from Japan completely stopped, however, brought about an
unprecedented growth of this industry. The number of mills increased from
178 with 4.05 lakh looms in 1901 to 249 mills with 13.35 lakh looms in
1921 and further to 396 mills with over 20 lakh looms in 1941. By 1945
there were 417 mills employing 5.10 lakh workers.
The cotton textile industry is rightly described as a Swadeshi industry
because it was developed with indigenous entrepreneurship and capital and
in the pre-independence era the Swadeshi movement stimulated demand
for Indian textile in the country.
The partition of the country at the time of independence affected the cotton
textile industry also. The Indian union got 409 out of the 423 textiles mills
of the undivided India. 14 mills and 22 per cent of the land under cotton
41 ECE
DEPARTMENT OF MBA
cultivation went to Pakistan. Some mills were closed down for some time.
For a number of years since independence, Indian mills had to import
cotton from Pakistan and other countries.
After independence, the cotton textile industry made rapid strides under the
Plans. Between 1951 and 1982 the total number of spindles doubled from
11 million to 22 million. It increased further to well over 26 million by
1989-90.
CURRENT POSSITION OF TEXTILE INDUSTRY IN INDIA
Textile constitutes the single largest industry in India. The segment of the
industry during the year 2000-01 has been positive. The production of
cotton declined from 156 lakh bales in 1999-2000 to 1.40 lakh bales during
2000-01. Production of man-made fibre increased from 835 million kgs in
1999-2000 to 904 million kgs during the year 2000-01 registering a growth
of 8.26%. The production of spun yarn increased to 3160 million kgs
during 2000-01 from 3046 million kgs during 1999-2000 registering a
growth of 3.7%. The production of man-made filament yarn registered a
growth of 2.91% during the year 1999-2000 increasing from 894 million
kgs to 920 million kgs. The production of fabric registered a growth of
2.7% during the year 1999-2000 increasing from 39,208 million sq mtrs to
40,256 million sq mtrs. The production of mill sector declined by 2.6%
while production of handloom, powerloom and hosiery sector increased by
2%, 2.7% and 5.1% respectively. The exports of textiles and garments
increased from Rs. 455048 million to Rs. 552424 million, registering a
growth of 21%. Growth in the textile industry in the year 2003-2004 was
Rs. 1609 billion. And during 2004-05 production of fabrics touched a peak
42 ECE
DEPARTMENT OF MBA
of 45,378 million squre meters. In the year 2005-06 up to November,
production of fabrics registered a further growth of 9 percent over the
corresponding period of the previous year.
With the growing awareness in the industry of its strengths and weakness
and the need for exploiting the opportunities and averting threats, the
government has initiated many policy measures as follows.
The Technology Upgradation Fund Scheme (TUFS) was launched in April
99 to provide easy access to capital for technological upgradation by
various segments of the Industry.
The Technology Mission on Cotton (TMC) was launched in February 2000
to address issues relating to the core fibre of Cotton like low productivity,
contamination, obsolete ginning and pressing factories, lack of storage
facilities and marketing infrastructure
A New Long Term Textiles and Garments Export Entitlement (Quota)
Policies 2000-2004 was announced for a period of five years with effect
from 1.1.2000 to 31.12.2004 covering the remaining period of the quota
regime.
In the current year Budget 2006-2007 states the measures for Textile
Industry as follows
Allocation to the Technology Upgradation Fund (TUF) enhanced
from Rs4.4bn to Rs 5.4bn.
43 ECE
DEPARTMENT OF MBA
Provision for the interest subsidy on term loans to the handloom
sector to be increased from Rs2.0bn to Rs 2.4bn.
Rs1.9 bn to be provided for the scheme for integrated Textiles
Parks (launched in October 2005 with the intention of creating 25
textile parks)
Excise duty on all man-made fibre yarn and filament yarn to be
reduced from 16% to 8%
Import duty on all man-made fibers and yarns to be reduced from
15% to 10%.
FUTURE PROSPECTS:
The future outlook for the industry looks promising, rising income levels
in both urban and rural markets will ensure a rising market for the cotton
fabrics considered a basic need in the realm of new economic reforms
(NER) proper attention has been given to the development of the textiles
industry in the Tenth plan. Total outlay on the development of textile
industry as envisaged in the tenth plan is fixed at Rs.1980 crore. The
production targets envisaged in the terminal year of the Tenth plan are
45,500 million sq metres of cloth 4,150 million kg of spun yarn and 1,450
million kg of man made filament yarn. The per capita availability of cloth
would be 28.00 sq meters by 2006-2007 as compared to 23.19 sq meters
in 2000-01 showing a growth of 3.19 percent. The export target of textiles
and apparel is placed at $32 billion by 2006-2007 and $50 billion by
2010.
Vision India 2010 for Textiles
Textile economy to grow to $ 85 bn. by 2010.
44 ECE
DEPARTMENT OF MBA
Creation of 12 million new jobs in Textile Sector.
To increase Indias share in world trade to 6% by 2010.
Achieve export value of $ 40 Billion by 2010.
Modernisation and consolidation for creating a globally
competitive industry.
STRUCTURE OF INDIAS TEXTILE INDUSTRY
The textile sector in India is one of the worlds largest. The textile industry
today is divided into three segments:
Cotton Textiles
Synthetic Textiles
Other like Wool, Jute, Silk etc.
All segments have their own place but even today cotton textiles continue
to dominate with 73% share. The structure of cotton textile industry is
very complex with co-existence of oldest technologies of hand spinning
and hand weaving with the most sophisticated automatic spindles and
loom. The structure of the textile industry is extremely complex with the
modern, sophisticated and highly mechanized mill sector on the one hand
and hand spinning and hand weaving (handloom sector) on the other in
between falls the decentralised small scale powerloom sector.
Unlike other major textile-producing countries, Indias textile industry is
comprised mostly of small-scale, nonintegrated spinning, weaving,
finishing, and apparel-making enterprises. This unique industry structure
is primarily a legacy of government policies that have promoted labor-
45 ECE
DEPARTMENT OF MBA
intensive, small-scale operations and discriminated against larger scale
firms:
Composite Mills.
Relatively large-scale mills that integrate spinning, weaving and,
sometimes, fabric finishing are common in other major textile-producing
countries. In India, however, these types of mills now account for about
only 3 percent of output in the textile sector. About 276 composite mills
are now operating in India, most owned by the public sector and many
deemed financially sick. In 2003-2004 composite mills that produced
1434 m.sq mts of cloth. Most of these mills are located in Gujarat and
Maharashtra.
Spinning.
Spinning is the process of converting cotton or manmade fiber into yarn
to be used for weaving and knitting. This mills chiefly located in North
India. Spinning sector is technology intensive and productivity is affected
by the quality of cotton and the cleaning process used during ginning.
Largely due to deregulation beginning in the mid-1980s, spinning is the
most consolidated and technically efficient sector in Indias textile
industry. Average plant size remains small, however, and technology
outdated, relative to other major producers. In 2002/03, Indias spinning
sector consisted of about 1,146 small-scale independent firms and 1,599
larger scale independent units.
Weaving and Knitting.
The weaving and knits sector lies at the heart of the industry. In 2004-05,
of the total production from the weaving sector, about 46 percent was
46 ECE
DEPARTMENT OF MBA
cotton cloth, 41 percent was 100% non-cotton including khadi, wool and
silk and 13 percent was blended cloth. Three distinctive technologies are
used in the sector handlooms, powerlooms and knitting machines.
Weaving and knitting converts cotton, manmade, or blended yarns into
woven or knitted fabrics. Indias weaving and knitting sector remains
highly fragmented, small-scale, and labour-intensive. This sector consists
of about 3.9 million handlooms, 380,000 powerloom enter-prises that
operate about 1.7 million looms, and just 137,000 looms in the various
composite mills. Powerlooms are small firms, with an average loom
capacity of four to five owned by independent entrepreneurs or weavers.
Modern shuttleless looms account for less than 1 percent of loom
capacity.
Fabric Finishing.
Fabric finishing (also referred to as processing), which includes dyeing,
printing, and other cloth preparation prior to the manufacture of clothing,
is also dominated by a large number of independent, small-scale
enterprises. Overall, about 2,300 processors are operating in India,
including about 2,100 independent units and 200 units that are integrated
with spinning, weaving, or knitting units.
Clothing.
Apparel is produced by about 77,000 small-scale units classified as
domestic manufacturers, manufacturer exporters, and fabricators
(subcontractors).
INDIAS MAJOR COMPETITIORS IN THE WORLD
47 ECE
DEPARTMENT OF MBA
To understand India’s position among other textile producing the industry
contributes 9% of GDP and 35% of foreign exchange earning, India’s
share in global exports is only 3% compared to Chinas 13.75% percent. In
addition to China, other developing countries are emerging as serious
competitive threats to India. Looking at export shares, Korea (6%) and
Taiwan (5.5%) are ahead of India, while Turkey (2.9%) has already
caught up and others like Thailand (2.3%) and Indonesia (2%) are not
much further behind. The reason for this development is the fact that
India lags behind these countries in investment levels, technology, quality
and logistics. If India were competitive in some key segments it could
serve as a basis for building a modern industry, but there is no evidence of
such signs, except to some extent in the spinning industry.
India’s Competitive Position in Stages of Textile Manufacture
48 ECE
DEPARTMENT OF MBA
PROBLEM FACED BY THE TEXTILE INDUSTRY IN INDIA
The cotton textile industry is reeling under manifold problems. The major
problems are the following:
Sickness:
Sickness is widespread in the cotton textile industry. After the
engineering industry, the cotton textile industry has the highest incidence
of sickness. As many as 125 sick units have been taken over by the
Central Government. Sickness is caused by various reasons like the
problems mentioned below.
Obsolescence:
The plant and machinery and technology employed by a number of units
are obsolete. The need today is to make the industry technologically up-
to-date rather than expand capacity as such. This need was foreseen quite
sometime back and schemes for modernization of textile industry had
been introduced. The soft loan scheme was introduced a few years back
and some units were able to take advantage of the scheme and modernise
their equipment. However, the problem has not been fully tackled and it is
49 ECE
DEPARTMENT OF MBA
of utmost importance that the whole industry is technologically updated.
Not many companies would be able to find resources internally and will
have to depend on financial institutions and other sources.
Government Regulations:
Government regulations like the obligation to produced controlled cloth
are against the interest of the industry. During the last two decades the
excessive regulations exercised by the government on the mill sector has
promoted inefficiency in both production and management. This has also
resulted in a colossal waste of raw materials and productive facilities. For
example, the mills are not allowed to use filament yarn in warp in order to
protect the interest of art silk and power loom sector which use this yarn
to cater to the affluent section of society.
Low Yield and Fluctuation of Cotton Output:
The cotton yield per hectare of land is very low in India. This results in
high cost and price. Further, being largely dependent on the climatic
factors, the total raw cotton production is subject to wide fluctuation
causing serious problems for the mills in respect of the supply of this vital
raw material.
Competition from Man-made Fibers:
One of the serious challenges facing the cotton textile industry is the
competition from the man-made fibers and synthetics. These textures are
gradually replacing cotton textiles. This substitution has in fact been
supported by a number of people on the ground that it is not possible to
increase substantially the raw cotton production without affecting other
crops particularly food crops.
50 ECE
DEPARTMENT OF MBA
Competition from other Countries:
In the international market, India has been facing severe competition from
other countries like Taiwan, South Korea, China and Japan. The high cost
of production of the Indian industry is a serious adverse factor.
Labour Problems:
The cotton textile industry is frequently plagued by labour problems. The
very long strike of the textile workers of Bombay caused losses
amounting to millions of rupees not only to the workers and industry but
also to the nation in terms of excise and other taxes and exports.
Accumulation of Stock:
At times the industry faces the problems of very low off take of stocks
resulting in accumulation of huge stocks. The situation leads to price cuts
and the like leading to loss or low profits.
Miscellaneous:
The industry faces a number of other problems like power cuts,
infrastructural problems, lack of finance, exorbitant rise in raw material
prices and production costs etc.
EXPORT AT GLANCE:
Textile exports plays a crucial role in the overall exports from
India.Throught export friendly government policies and positive efforts
by the exporting community, textile exports increased substantially from
US$ 5.07 billion in 1991-92 to US$ 12.10 billion during 2000-01. The
textile export basket contributing over 46 percent of total textile export. In
51 ECE
DEPARTMENT OF MBA
world textile trade has risen to 3.1 percent in 1999-2000 as against 1.80
percent in early nineties.
Exports have grown at an average of 11 percent per annum over the
last few years, while world textile trade has grown only about 5.4 per cent
per annum in the same years. During the year 2000-01 Indias textile
export was US$ 12014.4 million. It was increased the year 2004-05 US$
13038.64 million. The exports of textiles (including handicrafts, jute, and
coir) formed 24.6% of total exports in 2001-2002, however this
percentage decreased to 16.24% during 2004-2005. The textile exports
recorded a growth of 15.3% in 2002-2003 and 8.7% in 2003-2004.
Textile exports during the period of April-February 2003-2004
amounted to $11,698.5 million. During 2004-05 textile exports were US$
13,039.00 million, recording a decline of 3.4% as compared to the
corresponding period of previous year. However, during April-November,
2005, the textile exports have shown growth of 8.2% as compare to the
corresponding period of previous year.
Against a target of US$ 15,160 million during 2004-05, the textile
exports were of US$13039 million, registering a shortfall of 14% against
the target. The overall export target for 2005-06 has been fixed at US$
15,565 million. In 2005 textile and garments accounted for about 16% of
export earning. India’s textile export to the US has shown a good rise of
29.5% between January and June 2005.
INVESTMENT IN TEXTILE INDUSTRY
52 ECE
DEPARTMENT OF MBA
Investment is the key for Indian textiles to make rapid strides. The Vision
Statement prepared by the Indian Cotton Mills federation has projected
that the industry has the potential to reach a size of $85 billion by 2010
from the current level of $ 36 billion. Further, the vision statement has
estimated that textile exports could touch $40 billion by 2010 from $ 11
billion in 2002. In the process, India’s share in the global textile and
clothing trade is expected to double from three percent in 2002 to six
percent by 2010.
To reach these this ambitious target, it is estimated that new investment to
the tune of Rs.1, 40,000 crores will be needed in the next five years. After
analysing the capacity and technology levels in various segments of
textile Industry and the need for modernisation, funds required for various
segments have been below.
53 ECE
DEPARTMENT OF MBA
The Multi-Fibre Agreement (MFA)
The Multi-Fibre Agreement (MFA), that had governed the extent of
textile trade between nations since 1962, expired on 1 January 2005. It is
expected that, post-MFA, most tariff distortions would gradually
disappear and firms with robust capabilities will gain in the global trade
of textile and apparel. The prize is the $360 bn market which is expected
to grow to about $600 bn by the year 2010 barely five years after the
expiry of MFA.
National Textile Policy 2000
Faced with new challenges and opportunities in a changing global trade
environment, the GOI unveiled its National Textile Policy 2000 (NTP
2000) on November 2, 2000. The NTP 2000 aims to improve the
competitiveness of the Indian textile industry in order to attain $50 billion
54 ECE
DEPARTMENT OF MBA
per year in textile and apparel exports by 2010.86 The NTP 2000 opens
the countries apparel sector to large firms and allows up to 100 percent
FDI in the sector without any export obligation.
Export Promotion Capital Goods (EPCG) Scheme
To promote modernization of Indian industry, the GOI set up the Export
Promotion Capital Goods (EPCG) scheme, which permits a firm
importing new or Secondhand capital goods for production of articles for
export to enter the capital goods at preferential tariffs, provided that the
firm exports at least six times the c.i.f. value of the imported capital goods
within 6 years. Any textile firm planning to modernize its operations had
to import at least $4.6 million worth of equipment to qualify for duty-free
treatment under the EPCG scheme.
Export-Import Policy
The GOIs EXIM policy provides for a variety of largely export-related
assistance to firms engaged in the manufacture and trade of textile
products. This policy includes fiscal and other trade and investment
incentives contained in various programs.
Duty Entitlement Passbook Scheme (DEPS)
DEPS is available to Indian export companies and traders on a pre- and
post-export basis. The pre-export credit requires that the beneficiary firm
has exported during the preceding 3-year period. The post-export credit is
a transferable credit that exporters of finished goods can use to pay or
offset customs duties on subsequent imports of any unrestricted products.
55 ECE
DEPARTMENT OF MBA
The Agreement on Textiles and Clothing (ATC)
The Agreement on Textiles and Clothing (ATC) promises abolition of all
quota restrictions in international trade in textiles and clothing by the year
2005. This provides tremendous scope for export expansion from
developing countries.
Guidelines of the revised Textile Centers Infrastructure Development
Scheme (TCUDS)
TCIDS Scheme is a part of the drive to improve infrastructure facilities at
potential Textile growth centres and therefore, aims at removing
bottlenecks in exports so as to achieve the target of US$ 50 billion by
2010 as envisaged in the National Textile Policy, 2000.
Under the Scheme funds can be given to Central / State Government
Departments/ Public Sector Undertakings/ Other Central /State
Governments agencies / recognized industrial association or entrepreneur
bodies for development of infrastructure directly benefiting the textile
units. The fund would not be available for individual production units.
Technology Upgradation Fund Scheme (TUFS)
At present, the only scheme through which Government can assist the
industry is the Technology Upgradation Fund Scheme (TUFS) which
provides for reimbursing 5% interest on the loans/finance raised from
designated financial institutions for bench marked projects of
modernisation. IDBI, SIDBI, IFCI have been designed as nodal agencies
56 ECE
DEPARTMENT OF MBA
for large and medium small scale industry and jute industry respectively.
They have co-opted 148 leading commercial banks/cooperative banks and
financial institutions like State Finance Corporations and State Industrial
Development Corporation etc.
Scheme for Integrated Textile Parks (SITP)
To provide the industry with world-class infrastructure facilities for
setting up their textile units, Government has launched the Scheme for
Integrated Textile Parks (SITP) by merging the Scheme for Apparel Parks
for Exports (APE) and Textile Centre Infrastructure Development Scheme
(TCIDS). This scheme is based on Public-Private Partnership (PPP) and
envisages engaging of a professional agency for project execution. The
Ministry of Textiles (MOT) would implement the Scheme through
Special Purpose Vehicles (SPVs).
National Textile Corporation Ltd. (NTC)
National Textile Corporation Ltd. (NTC) is the single largest Textile
Central Public Sector Enterprise under Ministry of Textiles managing 52
Textile Mills through its 9 Subsidiary Companies spread all over India.
The headquarters of the Holding Company is at New Delhi. The strength
of the group is around 22000 employees. The annual turnover of the
Company in the year 2004-05 was approximately Rs.638 crores having
capacity of 11 lakhs Spindles, 1500 Looms producing 450 lakh Kgs of
Yarn and 185 lakh Mtrs of cloth annually.
57 ECE
DEPARTMENT OF MBA
Cotton Corporation of India Ltd. (CCI)
The Cotton Corporation of India Ltd (CCI), Mumbai, is a profit-making
Public Sector Undertaking under the Ministry of Textiles engaged in
commercial trading of cotton. The CCI also undertakes Minimum Support
Price Operation (MSP) on behalf of the Government of India.
The Ministry of Textiles
The Ministry of Textiles is responsible for policy formulation, planning,
and development export promotion and trade regulation in respect of the
textile sector. This included all natural and manmade cellulose fibers that
go into the making of textiles, clothing and handicrafts.
Power loom development and export promotion council
Power loom development and export promotion council, set up by the
ministry of textiles government of India. PDEXCIL provide some export
assistance as follows
Exploration of overseas market.
Identification of items with export potential.
Market survey and up-to-date market intelligence.
Contact with protective buyers to interest them in your products.
Providing your company's profile to overseas buyers and vice-
versa.
Advice on international marketing.
Display of selected product groups.
58 ECE
DEPARTMENT OF MBA
Cotton Textile Export Promotion Council (TEXPROCIL):
The Council looks after the export promotion of cotton fabrics, cotton
yarn and cotton made-ups. Its activities include market studies for
individual products, circulation of trade enquiries, participation in
exhibitions, fairs and seminars at home and abroad, in order to boost
exports.
SWOT ANALYSIS OF INDIAN TEXTILE INDUSTRY
Indian textile industry has several Strengths
Abundant Raw Material Availability
Low Cost Skilled Labour
Presence across the value-chain
Growing Domestic Market
Indian textile industry has several Weaknesses
Fragmented industry
Effect of Historical Government Policies
Lower Productivity and Cost Competitiveness
Technological Obsolescence
59 ECE
DEPARTMENT OF MBA
Indian textile industry has several Opportunities
Post 2005 challenges
Research and Development and Product Development
Indian textile industry has several Threats
Competition in Domestic Market
Ecological and Social Awareness
Regional alliances
Strengths
Abundant Raw Material Availability:
Allowing the industry to control cost and reduce over all lead-times
across the value chain.
Low Cost Skilled Labour
Low cost skilled labour providing a distinct competitive advantage for the
industry.
60 ECE
DEPARTMENT OF MBA
Presence across the value-chain
Presence across the value-chain providing a competitive advantage when
compared to countries likes Bangladesh, Srilanka, who have developed
primarily as garmenters.
Reduced Lead-times:
Manufacturing capacity present across the entire product range, enabling
textile companies and garmenters do source their material locally and
reduce lead-time.
Super Market:
Ability to satisfy customer requirements across multiple product grades-
small and large lot sizes specialized process treatments etc.
Growing Domestic Market
Growing Domestic market which could allow manufacturers to mitigate
risks while allowing them to build competitiveness.
Weaknesses
Fragmented industry
Fragmented industry leading to lower ability to expand and emerge as
world-class players.
Effect of Historical Government Policies
Historical regulations thought relaxed continue to be an impediment to
global competitiveness.
61 ECE
DEPARTMENT OF MBA
Lower Productivity and Cost Competitiveness
Labour force in India has a much lower productivity as compared
to competing countries like china, Srilanka etc.
The Indian industry lacks adequate economies of scale and is
therefore unable to compete with china, and other countries etc.
Cost like indirect takes, power and interest are relatively high.
Technological Obsolescence
Large portion of the processing capacity is obsolete
While state of the art integrated textile mills exist majority of the
capacity lies currently with the power loom sector.
This has also resulted in low value addition in the industry.
Opportunities
Post 2005 challenges
During the year 2005 is a huge opportunity that needs to be capitalized.
Research and Development and Product Development
Indian companies needs to increase focus on product development.
Newer specialized fabric- smart Fabrics , specialized treatment etc.
Faster turn around times for design samples Investing in design
centers and sampling labs.
Increased use of CAD to develop designing capability in the
Organisation and developing greater options.
Investing in trend forecasting to enable growth of the industry in
India.
62 ECE
DEPARTMENT OF MBA
Threats
Competition in Domestic Market
Competition is not likely to remain just in the exports space, the
industry is likely to face competition from cheaper imports as well.
This is likely to affect the domestic industry and may lead to
increased consolidation.
Ecological and Social Awareness
Development in the form of increased consumer consciousness on issues
such as usage of child labour unhealthy working conditions etc.
The Indian industry needs to prepare for the fall out of such issues by
issues by improving its working practices.
Regional alliances
Regional trade blocs play a significant role in the global garment industry
with countries enjoying concessional tariffs by virtue of being members of
such blocs/ alliances.
Indian industry would need to be prepared to face the fall out of the post
2005 scenario’s in the form of continued barriers for imports.
63 ECE
DEPARTMENT OF MBA
COMPANY PROFILE
Amaravathi Textile with its diverse interests in core areas is surging ahead with
drive and determination. with all the companies superbly integrated in one single
campus, the group harnesses an entrepreneurial spirit, state-of-art technology and
financial strengths to emerge as an industrial force to reckon with.
Amaravathi Textiles Group is driven by a passion of be the best in all the areas it
operates. Backed by a high density of advanced technology and sophisticated
manufacturing facilities, it’s only natural that the group is leaf fogging for an outstanding
future. The total group turnover is around 300 crores per annum.
ABOUT THE COMPANY:
The founder of Amaravathi Textiles Group who has drawn its future planned growth.
A man whose spirit of dynamism has helped the group to achieve manifold growth.
Thanks to his pioneering vision, the group’s operation grew and market extended. Today
Amaravathi Textiles group is a multi-activity group with an Rs.300crores turnover,
comprising divisions with diverse interest in…
COTTON
SPINNING
TEXTILE
A Star who shone in all his brilliance and dazzled everyone. With his visionary
leadership abilities and caliber. Unfortunately fate nipped his sparkling career in the bud.
Though short-lived, his visionary dedication continues to guide the spirit of achievement
and enterprise of Amaravathi Textiles across various activities.
64 ECE
DEPARTMENT OF MBA
A TRADITION OF ENTERPRISE:
Sri Kandimalla Srinivasa Rao left in pursuit of a dream. With just two bags of grain,
he ventured to cultivate 100 acres of land. And with the tell- tale sprite gleaming in his
eyes. This man had set the ball of a 120crore conglomerate rolling. His value oriented
strategy and adventurous sprit bore fruit consistently. His farmland grew and from a
model farmer he evolved into a dynamitic entrepreneur. He proved that success starts
with a proactive attitude. A vigorous confidence that one can effectively integrate ideas
with enterprise. Sadineni’s first trip to RUSSIA gave him the power of conviction to
stride boldly into the industrial environment. And, valiantly into the future.
THE BIRTH OF A DREAM:
Sri Kandimalla Srinivasa Rao set up a cotton ginning mill in 1984. The operations
grew rapidly to lay solid foundations for giant surging ahead in diverse environments. To
the group, the future is rich in possibilities. A future where the best of minds and men
will work. And will have the most resources to draw upon. It’s vision of the future where
change will be embraced as the very basis of opportunity and endeavor.
The managing Director of Amaravathi Textiles Pvt.Ltd. Relentless pursuit of
perfection is the hallmark of this young and dynamic B.Tech Textiles Graduate. His rich
and professionals experience in the spinning line enabled Amaravathi Textiles Spinning
Division to scale new heights. His enterprising zeal and cautious planning have been the
pivotal points in driving the group towards trailblazing progress.
Sri Kandimalla Srinivasa Rao is committed to labour welfare and his visionary
leadership has earned him a wealth of respect among the employees of Amaravathi. An
astute professional by habit, he is forever aiming higher. He is widely acknowledged as
the man who has fostered a ‘can do’ culture which starts at top and filters down to every
employee at Amaravathi. He is power by just one belief…….
“Success is a matter of excellence, and not chance”.
65 ECE
DEPARTMENT OF MBA
Social service has always been a matter of prime concern to him. Which is why he
perennially strives to provide the best education and undertake multi-pronged schemes
towards the betterment of the community? While nurturing a corporate culture that
encourages individual growth, he is committed to a vision that encompasses everybody’s
up liftment.
COTTON DIVISION:
The COTTON GINNING & PRESSING UNIT was started in 1984. The Division maintains
54 Gins and 1 Hydraulic press with an annualized turnover of Rs.40crores. The company
firmly believes that unmatched capabilities plus an in-depth knowledge of various cotton
growing areas alone can put it on the path to speedy growth.
This Division also processes India’s best long staple cotton DCH-32 at Dharwad
Branch, Karnataka. The division is poised to excel and is confidently geared to post an
impressive growth rate. This Division has stayed big thinking big and keeping an eye on
the details that sustain quality.
Manufacture of cotton i.e. by Ginning& Pressing Activities.
LICENSED : Licensed under Industries (D&R) Act, 1951
PROCESSING : 12000 MTs of cotton seed
INSTALLEDCAPACITY: 392MTS of Speed per day of 24 hours working
RAW MATERIAL : Cotton kappa’s
FINISHED PRODUCTS : Cotton lint
Cotton Lint will be supplied to Spinning Mills and Cotton Seed Mills.
66 ECE
DEPARTMENT OF MBA
SPINNING DIVISION:
The Amaravathi Textiles Spinning Mills Division has been a trend setter ever
since it’s commissioning. Established in 1991, the plant started commercial production of
World class yarn to the requirement of global markets as well as indigenous markets.
Conceived in a sprawling area in the midst of rich cotton fields of Guntur District, the
division is on its way to dizzy heights on the cotton horizon. We are having a capacity of
60,000 spindles. The impressive performance reflects The Amravati’s commitment to
continue machine modernization.
The division through a concerted Endeavour assures exemplary quality by
undertaking rigid quality control measures which start right at the at the stage of
procuring raw material ingredients down to the last level. It is the dedicated quality
consciousness that as paved the way for a phenomenal demand for The Amaravathi
products.
All this translates into utmost customer satisfaction. The unit is enviably well-
entrenched as a leading player for the highly competitive export markets ever since 1996.
Amaravathi Textiles magnificent obsession with exports has won for it important
international markets. In fact, over 70% of the produce was exported major European
countries. In recognition of its excellent quality conforming to the highest international
standards, the products of Amaravathi Textiles have won widespread appreciation and
repeat orders. By exporting world class cotton yarn globally, the mill is leap fogging for
the further growth.
The thrust on higher capacity utilization, uncompromising productivity standards,
quality management, astute focus on niche markets, prompt delivery schedules combined
with competitive pricing have resulted in higher sales and profits. Amaravathi Values:
v Promptness in execution.
v Transparency in Business
v Integrity in Negotiation
v Innovation that fuels growth
67 ECE
DEPARTMENT OF MBA
ENVIRONMENTAL PROTECTION AND SAFETY – A TOP PRIORITY;
Amaravathi is committed to the conservation of the environment. Our manufacturing
facilities comply with stringent environmental norms and are equipped for effluent treatment.
The Amaravathi Dyeing Plant uses reverse osmosis with a multi effect vaporator to qualify as
a zero discharge unit.
COUNT RANGE: We are running from 50 to 100 counts in single well as double (TFO)
yarns. We are running compact yarn with 12000 spindles (session). We will achieve 25000
spindles compact yarn shortly.
This unit manufactories Cotton yarn by processing of cotton lint.
LICENSED : Registered with office of the textile Commission
: Registered with ministry of Commerce & Industry
: Secretariats for Industrial Assistance, New Delhi.
INSTALLED CAPACITY : 55,536 Spindles. 48 Looms.
RAW METERIAL : Cotton Lint
FINISHED PRODUCTS : Cotton yarn.
TEXTILE DIVISION:
The Division was started in 2005. The Units equipped with modern imported
machinery. Presently we are running with 48 Brand New Looms. We have sucker
wrapping and sizing. Total plant planned for 98 Looms. In phased manner we are
expanding the Looms capacity.
STATEMENT OF ACCOUNTING POLICIES GENERAL :
The accountings are prepared on historical cost convention and in accordance
with normally accepted Accounting Principles.
68 ECE
DEPARTMENT OF MBA
FIXED ASSETS :
Fixed assets are stated at cost less accumulated depreciation. Cost of acquisition of
fixed assets is inclusive of directly attributable cost of bringing the assets to their working
condition for the intended use and interest on borrowings till the date of commissioning
of the assets, CENVAT/VAT credit availed, if any, on fixed assets is not included in the
cost of such fixed assets capitalized.
INVESTMENTS:
Long-Term investments are valued at cost price less provision for diminution on
account other than temporary decline in the value of investment
DEPRECIATION:
Depreciation is a written off in accordance with the provisions of schedule XIV of the
companies Act 1956 as follows:
Under Straight Line Method in respect of the assets of Spinning, and Textile
Divisions.
Under Written down Value method on the assets of all other divisions of the
company.
INVENTORIES:
Valuation of inventories is made as follows
Raw-Material and Finished goods at cost or net realizable value whichever is
lower.
Work-in-Progress at cost inclusive of direct production overheads.
Stores and spares at cost.
Electronic power at net releasable value
69 ECE
DEPARTMENT OF MBA
Excise Duty:
Liability on finished goods is accounted for as and when goods are cleared from
factory and there is no liability on closing stock of finished goods at the year end.
SALES :
Sales are exclusive of sales tax collections due to implementation of AP VAT Act
2005.
TAXES ON INCOME:
Current taxes is determined as per the provisions of income Tax Act 1961 in respect
of taxable income for the year ended 31st march, 2007.Differed tax liability is
recognized, subject to the consideration of timing differences, being the difference
between the taxable income and accounting income the originate in one period and are
capable of reversal in one or more subsequent periods. In case of power division which
eligible for tax Holiday. Deferred Tax Asset / liabilities for timing differences which
reverse after the Tax Holiday period are recognized.
SEGMENT REPORTING:
The accounting policies adopted for segment reporting are in line with the accounting
policies of the company with the following additional policies for segment reporting.
Inter-segment Revenue has been accounted for based on the market related prices.
Revenue and Expenses other than interest have been identified to segments on the
basis of their relationship to the operating activities of the segment. Revenue and expense
which related to the enterprise as a whole and are not allocable to segments on a
reasonable basis have been included under “Unallocated” head.
70 ECE
DEPARTMENT OF MBA
RETIREMENT BENEFITS :
The Company makes regular monthly contribution to provident fund which are
deposited with the Government and Group term Insurance is routed through L.I.C, and
are charged against the revenue. The company has taken Group Gradually (Cash
Accumulation) scheme with L.I.C of India. The premium on policy and the difference
between the amounts of gratuity paid on retirement and recovered from the Life
Insurance Corporation of India debited to profit and Loss Account. Leave encashment is
accounted as and when the employees claimed and paid.
PROPOSED DIVIDEND :
Provision is made in the account for the dividend payable (including of all tax
thereon) by the company as recommended by the Board of Directors, Pending approval
of the shareholders at the annual General Meeting.
FOREIGN CURRENCY TRANSACTIONS:
Imports of material /capital Equipment are accounted at the rates at which
actual payments are effected.
The profit/ Loss arising out of foreign Exchange transactions on sale of goods are
accounted on actual realization basis.
Foreign Currency loans covered by forward contracts are stated at the forward contracts
rates while those not covered are calculated at year end rate.
IMPAIRMENT OF ASSETS:
At the date of each balance sheet the company evaluates internally, indications of
the impairment if any, to carrying amount of its fixed and other assets. No
impairment loss has been recognized.
71 ECE
DEPARTMENT OF MBA
CONTINGENT LIABILITIES:
Contingent Liabilities are not recognized in the accounts, but are disclosed after a
careful evaluation of the concerned facts and legal issues involved. Amravati Product:
YARN
Commercial performance
Table 2:3 (in rupees)
BOARD OF DIRECTORS :
§ K.Srinivasa Rao - Director
§ K.Bhaskar - Director
§ K.Geetha -Director
GENERAL MANAGER.
Sri P.Ramesh, D.T.T., B.A.,
ACCOUNTS MANAGER.
Sri N.Veeraiah, B.Com. A.C.A.
72 ECE
Year Sales Turnover Domestic Sales
2008-09 28,34,20,669 28,34,20,669
2009-10 34,46,12,983 34,46,12,983
2010-11 44,48,54,723 44,48,54,723
2011-12 52,60,60,377 52,60,60,377
2012-13 68,97,53,568 68,97,53,568
DEPARTMENT OF MBA
BANKERS
State Bank of India, Guntur
State Bank of Mysore, Guntur.
State Bank of Hyderabad, Guntur.
REGISTERED OFFICE
33-263, Kandimalla Road,
Pandaripuram,
Chilakaluripet-522616
FACTORY
Martur-522301,
Martur Mandal,
Prakasam District, Andhra Pradesh.
73 ECE
DEPARTMENT OF MBA
IMAGES OF COTTONS ;-
CLOTH
74 ECE
DEPARTMENT OF MBA
75 ECE
DEPARTMENT OF MBA
MAN POWER IN AMARAVATHI TEXTILES:
Spinning Division - 1000
Textile Division - 120
FUTURE OUTLOOK:
Operations on consolidated basis continue to pose healthy trends. However, changes
in the industrial trends are bound to influence spinning operations. Company has acquired
48 looms under first phase of project implementation for textile division. Textile
operations have come out of teething problem but have to reach estimated levels in
operations and profits. This shall take some more time in view of dip in dollar valuation
and decline in exports.
Thus, company has to grapple with an industrial scenario that calls for alert and
caution.
In view of this, we are hopeful of improved performance in 2009-2010 despite the
difficulties posed.
76 ECE
DEPARTMENT OF MBA
DATA ANALYSIS AND INTERPRETATION SCHEDULE OF CHANGES IN WORKING CAPITAL FOR THE YEAR 2008-09
ParticularsPrevious
year 2008
Current
year 2009
Working capital
Increase
Rs.
Decrease
Rs.
A) Current assets:
1) Inventories172256321 187934012 15677691
2) Sundry Debtors 24937024 26860540 1923516
3) cash & bank balance 33465753 6059037 27406716
4) other current assets 28656816 48679846 20023030
5) Loans & Advances 14928012 11723019 3204993
Total Current Assets 274243926 281256454
B) Current liabilities:
1) Current Liabilities 108391431 139624184 31232753
2) Provisions for taxation 7256927 12018960 4762033
Total Current Liabilities 115648358 151643144
Net working capital (A-B) 158595568 129613310
Decrease in working capital 28982258 28982258
Total 158595568 158595568 66606495 66606495
Source: Compiled from annual reports of the company
ADJUSTED PROFIT & LOSS ACCOUNT FOR THE YEAR 2008-09
77 ECE
DEPARTMENT OF MBA
Dr. Cr.
ParticularsAmount
Rs. Particulars
Amount
Rs.
To Depreciation A/c 105478021By Opening Balance of
Reserves and surplus A/c135167525
To Closing Balance of
Reserves and surplus A/c130270036 By Funds from operations 100580532
235748057 235748057
Source: Compiled from annual reports of the company
TABLE 5.3
FUNDS FLOW STATEMENT FOR THE YEAR 2008-09
SourcesAmount
Rs. Applications
Amount
Rs.
Raising unsecured loans 23688279 Payment on secured loan 74848773
Funds from operations 100580532 Purchase fixed assets 79411683
Sale of investment 736800
Decrease in working
capital28982258
Increase in differed tax 272587
154260456 154260456
Source: Compiled from annual reports of the company
INTERPRETATION:
78 ECE
DEPARTMENT OF MBA
It is observed from table 5.4. That the net increase in working capital for
the year 2008-09 is Rs 2,89,82,258. The current assents of the company are
decreased comparing with previous year results. The current liabilities of the
company are increased comparing the previous results. To find the table 5.3, the
company gains profit from the operation to an extent Rs 10,05,80,532. It shows
the table 5.3, net decrease in working capital is Rs 2,89,82,258. This year raising
the unsecured loans and selling some investments. This year changes in differed
tax increased, the company paying some funds to secured loans holders.
79 ECE
DEPARTMENT OF MBA
SCHEDULE OF CHANGES IN WORKING CAPITAL FOR THE YEAR
2009-10
Table 5.4
ParticularsPrevious
year 2009
Current
year 2010
Working capital
Increase
Rs.
Decrease
Rs.
A) Current assets:
1) Inventories187934012 239880075 51946063
2) Sundry Debtors 26860540 35992686 9132146
3) cash & bank balance 6059037 7150276 1091239
4) other current assets 48679846 69640943 20961097
5) Loans & Advances 11723019 12529745 806726
Total Current Assets 281256454 365193725
B) Current liabilities:
1) Current Liabilities 139624184 202449314 62825130
2) Provisions for taxation 12018960 9073986 2944974
Total Current Liabilities 151643144 211523300
Net working capital (A-B) 129613310 153670425
Increase in working capital 24057115 24057115
Total 153670425 153670425 86882245 86882245
Source: Compiled from annual reports of the company
80 ECE
DEPARTMENT OF MBA
TABLE 5.5
ADJUSTED PROFIT & LOSS ACCOUNT FOR THE YEAR 2009-10
Dr. Cr.
ParticularsAmount
Rs. Particulars
Amount
Rs.
To Depreciation A/c 145033137By Opening Balance of
Reserves and surplus A/c130270036
To Closing Balance of
Reserves and surplus A/c151136957 By Funds from operations 165900058
296170094 296170094
Source: Compiled from annual reports of the company
TABLE 5.6
FUNDS FLOW STATEMENT FOR THE YEAR 2009-10
SourcesAmount
Rs. Applications
Amount
Rs.
Increase in differed tax 451322 Payment on secured loan 10888974
Funds from operations 165900058 Purchase fixed assets 125206678
Payment Unsecured loan 6198613
Increase in working
capital24057115
166351380 166351380
Source: Compiled from annual reports of the company
81 ECE
DEPARTMENT OF MBA
INTERPRETATION:
It is observed from table 5.7. That the net increase in working capital for
the year 2009-10 is Rs 2,40,57,115. The current assents of the company are
increased comparing with previous year results. The current liabilities of the
company are decreased comparing the previous results. To find the table 5.5, the
company gains profit from the operation to an extent Rs 16,59,00,058. It shows
the table 5.6, net increase in working capital is Rs 2,40,57,115. This year company
is paying unsecured loans, at present time no change in investments. And this year
change in differed tax increased and the company pay some funds to secured loan
holders.
82 ECE
DEPARTMENT OF MBA
TABLE 5.7
SCHEDULE OF CHANGES IN WORKING CAPITAL FOR THE YEAR
2010-11
ParticularsPrevious
year 2010
Current
year 2011
Working capital
Increase
Rs.
Decrease
Rs.
A) Current assets:
1) Inventories 239880075 236975762 2904313
2) Sundry Debtors 35992686 36258591 265905
3) cash & bank balance 7150276 13998934 6848658
4) other current assets 69640943 93687132 24046189
5) Loans & Advances 12529745 10864119 1665626
Total Current Assets 365193725 391784538
B) Current liabilities:
1) Current Liabilities 202449314 158452146 43997168
2) Provisions for taxation 9073986 21580520 12506534
Total Current Liabilities 211523300 180032666
Net working capital (A-B) 153670425 211751872
Increase in working capital 58081447 58081447
Total 211751872 211751872 75157920 75157920
Source: Compiled from annual reports of the company
83 ECE
DEPARTMENT OF MBA
TABLE 5.8
ADJUSTED PROFIT & LOSS ACCOUNT FOR THE YEAR 2010-11
Dr. Cr.
Particulars Amount Rs. ParticularsAmount
Rs.
To Depreciation A/c 182491726By Opening Balance of
Reserves and surplus A/c151136957
To Closing Balance of
Reserves and surplus A/c194200158 By Funds from operations 225554927
376691884 376691884
Source: Compiled from annual reports of the company
TABLE 5.9
FUNDS FLOW STATEMENT FOR THE YEAR 2010-11
SourcesAmount
Rs. Applications
Amount
Rs.
Raise secured loans 99207205Payment on unsecured
loan111445151
Funds from operations 225554927 Purchase fixed assets 154511989
Decrease in differed tax 723545
Increase in working capital 58081447
324762132 324762132
Source: Compiled from annual reports of the company
84 ECE
DEPARTMENT OF MBA
INTERPRETATION:
It is observed from table 5.10. That the net increase in working capital for
the year 2010-11 is Rs 5,80,81,447. The current assents of the company are
increased comparing with previous year results. The current liabilities of the
company are decreased comparing the previous results. To find the table 5.8, the
company gains profit from the operation to an extent Rs 22,55,54,927. It shows
the table 5.9, net increase in working capital is Rs 5,80,81,447. This year changes
in differed tax decreased and the company raising some funds to secured loan
holders.
85 ECE
DEPARTMENT OF MBA
TABLE 5.10
SCHEDULE OF CHANGES IN WORKING CAPITAL FOR THE YEAR
2011-12
ParticularsPrevious
year 2011
Current
year 2012
Working capital
Increase
Rs.
Decrease
Rs.
A) Current assets:
1) Inventories 236975762 327412543 90436781
2) Sundry Debtors 36258591 22361498 13897093
3) cash & bank balance 13998934 73891461 59892527
4) other current assets 93687132 151568707 57881575
5) Loans & Advances 10864119 13966691 3102572
Total Current Assets 391784538 589200900
B) Current liabilities:
1) Current Liabilities 158452146 143360960 15091186
2) Provisions for taxation 21580520 90860140 69279620
Total Current Liabilities 180032666 234221100
Net working capital (A-B) 211751872 354979800
Increase in working capital 143227928 143227928
Total 354979800 354979800 226404641 226404641
Source: Compiled from annual reports of the company
86 ECE
DEPARTMENT OF MBA
TABLE 5.11
ADJUSTED PROFIT & LOSS ACCOUNT FOR THE YEAR 2011-12
Dr. Cr.
ParticularsAmount
Rs. Particulars
Amount
Rs.
To Depreciation A/c 218501632By Opening Balance of
Reserves and surplus A/c194200158
To Closing Balance of
Reserves and surplus A/c345901071 By Funds from operations 370202545
564402703 564402703
Source: Compiled from annual reports of the company
TABLE 5.12
FUNDS FLOW STATEMENT FOR THE YEAR 2011-12
SourcesAmount
Rs. Applications
Amount
Rs.
Raise unsecured loans 1790474 Payment on secured loan 49556343
Funds from operations 370202545 Purchase fixed assets 215836650
Increase in differed tax 36627902 Increase in working capital 143227928
408620921 408620921
Source: Compiled from annual reports of the company
87 ECE
DEPARTMENT OF MBA
INTERPRETATION:
It is observed from table 5.13. That the net increase in working capital for
the year 2011-12 is Rs 14,32,27,928. The current assents of the company are
increased comparing with previous year results. The current liabilities of the
company are decreased comparing the previous results. To find the table 5.11, the
company gains profit from the operation to an extent Rs 37,02,02,545. It shows
the table 5.12, net increase in working capital is Rs 14,32,27,928. This year is
paying unsecured loans comparing with previous year. This year changes in
differed tax increased, the company raising some funds from secured loan holders.
TABLE 5.13
88 ECE
DEPARTMENT OF MBA
SCHEDULE OF CHANGES IN WORKING CAPITAL FOR THE YEAR
2012-13
ParticularsPrevious
year 2012
Current year
2013
Working capital
Increase
Rs.
Decrease
Rs.
A) Current assets:
1) Inventories 327412543 341906868 14494325
2) Sundry Debtors 22361498 83013158 60651660
3) cash & bank balance 73891461 156006572 82116110
4) other current assets 151568707 219855601 68286894
5) Loans & Advances 13966691 16218625 2251934
Total Current Assets 589200900 8170018236
B) Current liabilities:
1) Current Liabilities 143360960 125982205 17378755
2) Provisions for taxation 90860140 127893051 37032911
Total Current Liabilities 234221100 253875256
Net working capital (A-B) 354979800 563126567
Increase in working capital 208146767 ------ 208146767
Total 563126567 563126567 245179678 245179678
Source: Compiled from annual reports of the company
TABLE 5.14
89 ECE
DEPARTMENT OF MBA
ADJUSTED PROFIT & LOSS ACCOUNT FOR THE YEAR 2012-13
Dr. Cr.in Rs
ParticularsAmount
Rs. Particulars
Amount
Rs.
To Depreciation A/c 256813736By Opening Balance of
Reserves and surplus A/c345901071
To Closing Balance of
Reserves and surplus A/c424599303 By Funds from operations 335511968
681413039 681413039
Source: Compiled from annual reports of the company
TABLE 5.15
FUNDS FLOW STATEMENT FOR THE YEAR 2012-13
SourcesAmount
(Rs)Applications
Amount
(Rs)
Raise unsecured loans 171565663 Payment on secured loan 31648312
Funds from operations 4832584 Purchase fixed assets 273665497
Increase in differed tax 335511968 Increase in working capital 208146767
Decrease in capital work
in process1550361
513460576 513460576
Source: Compiled from annual reports of the company
INTERPRETATION:
90 ECE
DEPARTMENT OF MBA
It is observed from table 5.13. That the net increase in working capital for
the year 2012-13 is Rs 20,81,46,767. The current assents of the company are
increased comparing with previous year results. The current liabilities of the
company are decreased comparing the previous results. To find the table 5.14, the
company gains profit from the operation to an extent Rs 33,55,11,968. It shows
the table 5.15, net increase in working capital is Rs 20,81,46,767. This year the
company is rais1ng funds through secured loans, differed tax increased and
decrease in capital work in process. This year The Company spend funds for
purchasing of fixed assets and unsecured loans
CHANGES IN WORKING CAPITAL DURING THE PERIOD2008-09 to 2012-13
91 ECE
DEPARTMENT OF MBA
Years Changes in Working Capital Amount in lakhs
2008-09 Decrease 289.82
2009-10 Increase 240.57
2010-11 Increase 580.81
2011-12 Increase 143.22
2012-13 Increase 208.14
INTERPRETATION:
Comparing the five years data the changes in working capital is in
this year. In the year i.e., 2008-09 working capital decreases to
289.82 lakhs.
In the year 2009-10 working capital also increased to Rs 240.57
lakhs. Working capital has decreased it indicates the current assets
are increased and the current liabilities are decreased.
The working capital is increased it indicates the current assets are
decreased and the current liabilities are increased.
The year 2011-12 the working capital is 143.22 lakhs and the
financial year 2012-13 the working capital is also decreased.
ADJUSTED PROFIT& LOSS ACCOUNT DURING THE PERIOD
2008-09 to 2012-13
92 ECE
289.82240.57
580.81
143.22
208.14
0
100
200
300
400
500
600
700
Decrease Increase Increase Increase Increase
DEPARTMENT OF MBA
Years Adjusted Profit &Loss a/c Amount in Lakhs
2008-09 Profit from business operation 1005.80
2009-10 Profit from business operation 1659.00
2010-11 Profit from business operation 2255.54
2011-12 Profit from business operation 3702.02
2012-13 Profit from business operation 3355.11
Interpretation:
The Financial position in Amaravathi Textiles Pvt.Ltd in 2008-09 is in
good condition, profit from business operation by Rs.1005.8 lakhs. In 2009-10 it is
better condition Rs.1659.00 lakhs. In the year 2010-11 the profit from business
operations increased Rs.2255.54 lakhs.
The company leads to better position in the year 2011-12 financial year.
The year 2012-13 the profit has decreased to Rs.3355.11 lakhs.
Funds flow and cash flow statement during the period 2008-09 to 2012-13
Years Funds Flow Statement (Rs in lakhs)
93 ECE
1005.8
1659
2255.54
3702.02
3355.11
0
500
1000
1500
2000
2500
3000
3500
4000
2008-09 2010-11 2011-12 2012-13 2012-13
DEPARTMENT OF MBA
2008-09 1542.60
2009-10 1663.51
2010-11 3247.62
2011-12 4086.20
2012-13 5134.60
INTERPRETATION:
During the year from 2008-09 to 2012-13 the company has various
sources of funds and the uses of the funds are done for purchasing of
fixed assets and increasing in the current assets.
In the year i.e, 2012-13 the loans like Unsecured and Secured loans
are increased Rs. 5134.6 lakhs.
In the year 2010-11 the sources of funds Rs.1663.51 lakhs. In the
year 2012-13 the sources are Rs.5134.6 lakhs. So the financial
position of the company was in good condition.
FINDINGS
94 ECE
1542.6 1663.51
3247.62
4086.2
5134.6
0
1000
2000
3000
4000
5000
6000
208-09 2009-10 2010-11 2011-12 2012-13
DEPARTMENT OF MBA
It has been observed that the share capital of company is not increasing from
2008 to 2013.
The company is having good reserves and surplus position. These are
increasing year to year from 2008 to 2013. It has been observed that reserves
increased to Rs from 13,02,70,036 to 42,45,99,303.
The company is taking loans from other sources like banks, financial institutes
etc. it observed from 2008 to 2013, the loan amount has deceased from Rs
52,96,65,603 to Rs 51,25,12,335. But 2011 the company is raising up to
65,24,29,686.
It has been observed that the company is investing less on fixed assets from
2008 to 2013. The decrease is from 60,60,14,108 to 57,09,03,729.
It has been observed that the company made investments in 2008 only.
Afterwards till 2013 no new investments have been made.
The total increase in current assets of the company has overcome the total
increase in current liabilities in 2008 to 2013. Current assets are increasing year
to year. But in 2008-09 and 2009-10 only the increases in current liabilities
overcame the increase in current assets.
It has been observed that the net working capital has decreasing in 2008-09 (to
Rs 2,89.82.258) while in all other years till 2013, it increased. And the
company’s funds from operations is satisfactory
It has been observed that the company is raising funds from secured and
unsecured loans, sale of fixed assets and funds from operations and it is
spending to purchase fixed asset, redemption of loans and other payments.
SUGGESTIONS
95 ECE
DEPARTMENT OF MBA
It has been observed that the share capital of the company is not increasing
from 2008 to 2013.This is obstructing the growth of the company. Hence I
suggest the company to increase the share capital.
It has been observed that the company’s contribution to the fixed assets is
gradually decreasing through out the study. This would be a problem for the
company procuring funds. Hence I suggest the company to focus on this and
increase the allocation for fixed assets.
It has been observed that the company has made investments only in 2008-09.
Afterwards there are no investments at all though all these years. This may
affect the reputation of the company in the public. Hence I advise the company
to increase investments and improve its image.
It has been observed that the increase in current assets of the company is less
than current liabilities in 2008-09. This shows that the company has less
liquidity capacity. Hence I suggest the company to maintain the current ration
to 2:1 by increasing current assets or reducing current liabilities.
It has been observed that the position of the working capital in 2008-09 has
decreased. This will have on effect on sources of funds of the company. Hence
I advice the company improve the position of current assets than current
liabilities and control the decrease in working capital.
The company is getting favorable funds from operations in all years of the
study. This is due to the excellence in operations. This is a good trend and it
should be carefully maintained.
CONCLUSION
96 ECE
DEPARTMENT OF MBA
Amaravathi Textiles Pvt.Ltd Company was the flat ship company of
Amaravathi Textiles Pvt.Ltd Group after successful beginning and performance of
Amaravathi Textiles Pvt.Ltd.
The company is having experienced professionals in management and also
in supervisory levels.
The company is having the efficiency of the plant operations on average for
the last 5 years in 98% which is recorded as the best in India. The company is
having scientists in Leaf Management. The company is developing milk products
in certain areas of the country which is said to be of high quality standards in the
market. The company is having experts in almost all departments and running their
company always at better standards than the competitors in Andhra Pradesh.
They had satisfied their strength and now they are setting on fixed
properties worth about Rs 400 crores. The group is own in fixed properties of Rs
400 crores and they were enjoying the financial limits.
The company started diversifying into infrastructure projects and developed
a software technology building named as “Amaravathi Textiles Pvt.Ltd” in
Martur.
BIBLIOGRAPHY
97 ECE
DEPARTMENT OF MBA
Financial Management, I.M.Pandey, Vikas Publishing House, 2003.
Financial Management, M.Y. Khan and P.K.Jain, : Text and Problems, Tata
Mc Graw Hill Publishing Co, 2003.
Financial Management,V.K.Bhalla, and Policy, Anmol publications Pvt.
Ltd., New Delhi.
COMPANY ANNUAL REPORTS.
98 ECE
DEPARTMENT OF MBA
ANNUAL REPORTS OF AMARAVATHI TEXTILES PVT.LTD
Particulars 2009 2010 2011 2012 2013
Sources of Funds:
Share capital 13000000 13000000 13000000 13000000 13000000
Reserves & Surplus 130270036 151136957 194200158 345901071 424599303
Loan Funds
Secured loans 390364244 379475270 478682475 429126132 600691795
Unsecured loans 199239493 193040880 81595729 83386203 51737891
Differed Tax liabilities 5796209 6247531 5523986 42151888 46984472
Total 738669982 742900638 773002348 913565294 1137013461
Applications of Funds
Fixed Assets:
Gross Block 711492129 746114635 738903208 772553600 827717465
Less Depreciation 105478021 145033137 182491726 218501632 256813736
Net Block 606014108 581081498 556411482 554051968 570903729
capital work in progress 59399 5165551 1855829 1550361
Investments 2983165 2983165 2983165 2983165 2983165
Current Assets:
Inventories 187934012 239880075 236975762 327412543 341906868
Sundry Debtors 26860540 35992686 36258591 22361498 83013158
Cash & Bank Balance 6059037 7150276 13998934 73891461 156006572
Other Current Assets 48679846 69640943 93687132 151568707 219855601
Loans & Advances 11723019 12529745 10864119 13966691 16218624
281256454 365193725 391784538 589200900 817001823
(-)Current liabilities:
Current Liabilities 139624184 202449314 158452146 143360960 12598225
Provisions 12018960 9073986 21580520 90860140 12789505
151643144 211523300 180032666 234221100 25387526
Net current Assets 129613310 153670425 211751872 354979800 5631268
total 738669982 742900638 773002348 913565294 1137013461
99 ECE