STATE OF MARYLAND
Combining Statement of Cash Flows
Enterprise Funds
for the year ended June 30, 1994
(Expressed in Thousands)
|
Economic
Development
Insurance
Programs
|
Loan
Programs
|
Maryland
State
Lottery
Agency
|
State Use
Industries
|
Maryland
Deposit
Insurance
Fund
Corporation
|
Maryland
Stadium
Authority
|
Total
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Operating income (loss) .............................................
|
$(12,716)
|
$(15,339)
|
$ 380,127
|
$583
|
$ 11,984
|
$ 7,941
|
$ 372,580
|
Adjustments to reconcile operating income (loss)
|
|
|
|
|
|
|
|
to net cash provided by (used by) operating
|
|
|
|
|
|
|
|
activities:
|
|
|
|
|
|
|
|
Depreciation and amortization ..............................
|
7
|
1,621
|
6,204
|
806
|
|
5,429
|
14,067
|
Loss (gain) on disposal of property, plant
|
|
|
|
|
|
|
|
and equipment ......................................................
|
|
20
|
|
(5)
|
|
|
15
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
Decrease (increase) in assets:
|
|
|
|
|
|
|
|
Intergovernmental receivables.......................
|
|
(729)
|
|
|
|
|
(729)
|
Other accounts receivable..............................
|
(1,032)
|
(6,899)
|
(3,536)
|
(99)
|
(288)
|
4,691
|
(7,163)
|
Due from other funds......................................
|
(147)
|
(41,543)
|
(1,813)
|
(8)
|
|
(20,390)
|
(63,901)
|
Inventories.........................................................
|
|
|
|
(652)
|
|
|
(652)
|
Loans and notes receivable............................
|
1,794
|
6,243
|
|
|
724
|
487
|
9,248
|
Other assets ......................................................
|
(2,875)
|
(7,620)
|
(9)
|
(147)
|
5,594
|
75
|
(4,982)
|
Increase (decrease) in liabilities:
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities ....
|
(3,243)
|
1,126
|
(6,995)
|
(622)
|
(12)
|
1,147
|
(8,599)
|
Due to other funds...........................................
|
(7,388)
|
|
5,516
|
|
|
|
(1,872)
|
Accrued insurance and loan losses ..............
|
4,880
|
994
|
|
|
(5,981)
|
|
(107)
|
Other liabilities .................................................
|
(68)
|
1,880
|
|
|
|
|
1,812
|
Deferred revenue..............................................
|
219
|
442
|
531
|
39
|
|
|
1,231
|
Accrued workers' compensation costs.........
|
(24)
|
1
|
|
190
|
(5)
|
(20)
|
142
|
Accrued annual leave......................................
|
(68)
|
2
|
|
18
|
|
|
(48)
|
Lottery installment payments.................................
|
|
|
(43,101)
|
|
|
|
(43,101)
|
Future lottery prize installments...........................
|
|
|
42,546
|
|
|
|
42,546
|
Net cash provided (used) by operating
|
|
|
|
|
|
|
|
activities.....................................................
|
(20,661)
|
(59,801)
|
379,470
|
103
|
12,016
|
(640)
|
310,487
|
Cash flows from noncapital financing activities:
|
|
|
|
|
|
|
|
Proceeds from sale of revenue bonds......................
|
|
412,622
|
|
|
|
|
412,622
|
Payment on revenue bonds........................................
|
|
(390,640)
|
|
|
|
|
(390,640)
|
Operating transfers in .................................................
|
6
|
|
|
|
|
26,743
|
26,749
|
Operating transfers out...............................................
|
(6)
|
|
(374,262)
|
|
(18,600)
|
|
(392,868)
|
Contributed capital ......................................................
|
|
67,956
|
|
727
|
|
|
68,683
|
Decrease in loans from other funds............. ............
|
|
|
|
(189)
|
|
|
(189)
|
Net cash provided (used) by noncapital
|
|
|
|
|
|
|
|
financing activities ...................................
|
|
89,938
|
(374,262)
|
538
|
(18,600)
|
26,743
|
(275,643)
|
Cash flows from capital and related financing
|
|
|
|
|
|
|
|
activities:
|
|
|
|
|
|
|
|
Proceeds from notes payable and revenue bonds
|
|
|
11,057
|
|
|
|
11,057
|
Principal paid on notes payable and revenue
|
|
|
|
|
|
|
|
bonds ..........................................................................
|
|
|
(2,181)
|
|
|
(1,825)
|
(4,006)
|
Interest payments.........................................................
|
|
|
(1,108)
|
|
|
(11,824)
|
(12,932)
|
Acquisition and construction of property, plant
|
|
|
|
|
|
|
|
and equipment..... .....................................................
|
(23)
|
(23)
|
(8,245)
|
(685)
|
|
(13,341)
|
(22,317)
|
Payment of capital lease obligations. .......................
|
|
|
(3,678)
|
|
|
(437)
|
(4,115)
|
Net cash used by capital and related
|
|
|
|
|
|
|
|
financing activities ...................................
|
(23)
|
(23)
|
(4,155)
|
(685)
|
|
(27,427)
|
(32,313)
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchase of investments.............................................
|
(1,000)
|
(85,300)
|
(45,264)
|
|
|
|
(131,564)
|
Proceeds from maturity and sale of investments...
|
|
38,957
|
43,101
|
|
844
|
|
82,902
|
Interest and gains on investments............................
|
|
752
|
|
|
436
|
1,236
|
2,424
|
Decrease in deposits ...................................................
|
|
|
|
|
5,030
|
|
5,030
|
Net cash provided (used) by investing
|
|
|
|
|
|
|
|
activities.....................................................
|
(1,000)
|
(45,591)
|
(2,163)
|
|
6,310
|
1,236
|
(41,208)
|
Net decrease in cash and cash
|
|
|
|
|
|
|
|
equivalents.. ...............................................
|
(21,684)
|
(15,477)
|
(1,110)
|
(44)
|
(274)
|
(88)
|
(38,677)
|
Cash and cash equivalents balance, July 1, 1993 .......
|
118,013
|
254,981
|
2,079
|
100
|
417
|
88
|
375,678
|
Cash and cash equivalents balance, June 30, 1994....
|
$ 96,329
|
$239,504
|
$ 969
|
$ 56
|
$ 143
|
$ 0
|
$ 337,001
|
77
|
|