Quick Cash Flow (in $000s) + -
Company Name: WI (U) S
GFA (U) S
Year 1 Year 2 Year 3
Net profit
Plus: Depreciation, amortization expense
Plus (or less): ∆ Working investment
Equals: Cash after operating cycle
Plus (or less): ∆ Gross long – term asstes
Equals: Cash after operating cycle
Less: dividends declared
Equals: Cash available for all debt repayment
Less: Current portion long – term debt (prior year)
Equals: Cash available for all debt repayment
Change in working investment BEGINNING ENDING
Accounts receivable (net)
Plus: Inventory
Less: Accounts payable
Less: Accrued expenses
Equals: Working investment
Beginning working investment
Less: Ending working investment
Equals: ∆ Working investment Year 1
Change in working investment BEGINNING ENDING
Accounts receivable (net)
Plus: Inventory
Less: Accounts payable
Less: Accrued expenses
Equals: Working investment
Beginning working investment
Less: Ending working investment
Equal: ∆ Working investment Year 2
Change in working investment BEGINNING ENDING
Accounts receivable (net)
Plus: Inventory
Less: Accounts payable
Less: Accrued expenses
Equals: Working investment
Beginning working investment
Less: Ending working investment
Equal: ∆ Working investment Year 3
Are any changes in income taxes payable, interest payable, prepaid expenses, investment, or
miscellaneous other accounts large enough to distort quick cash flow?