STATE OF MARYLAND
Combined Statement of Cash Flows
Enterprise Funds and Component Unit Proprietary Funds
for the year ended June 30, 1995
(Expressed in Thousands)
|
Primary
|
Component
|
Total
Reporting
|
|
Government
|
Unity
|
Entity
|
|
Enterprise
|
Proprietary
|
(Memorandum
|
|
Funds
|
Funds
|
Only)
|
Cash flows from operating activities:
|
|
|
|
Operating income (loss) ..........................................................................................................................
|
. $418,393
|
$(24,876)
|
$393,517
|
Adjustments to reconcile operating income (loss) to net cash provided by (used by)
|
|
|
|
operating activities:
|
|
|
|
Depreciation and amortization...........................................................................................................
|
14,762
|
5,234
|
19,996
|
Loss on disposal of property, plant and equipment .......................................................................
|
38
|
|
38
|
Changes in assets and liabilites:
|
|
|
|
Decrease (increase) in assets:
|
|
|
|
Intergovernmental receivables....................................................................................................
|
556
|
(551)
|
5
|
Other accounts receivable...........................................................................................................
|
,. (23,667)
|
(2,703)
|
(26,370)
|
Due from other funds/primary government .............................................................................
|
(6,589)
|
25,508
|
18,919
|
Inventories......................................................................................................................................
|
(687)
|
|
(687)
|
Loans and notes receivable.........................................................................................................
|
. (254,364)
|
|
(254,364)
|
Other assets...................................................................................................................................
|
(45,442)
|
1,671
|
(43,771)
|
Increase (decrease) in liabilities:
|
|
|
|
Accounts payable and accrued liabilities .................................................................................
|
(1,036)
|
934
|
(102)
|
Due toother funds........................................................................................................................
|
21,162
|
(926)
|
20,236
|
Accrued insurance and loan losses ...........................................................................................
|
(8,380)
|
|
(8,380)
|
Other liabilities..............................................................................................................................
|
2,738
|
(1,339)
|
1,399
|
Deferred revenue...........................................................................................................................
|
1,818
|
(813)
|
1,005
|
Accrued self insurance costs ......................................................................................................
|
35
|
(2,713)
|
(2,678)
|
Accrued annual leave...................................................................................................................
|
232
|
(147)
|
85
|
Lottery installment payments..........................................................................................................
|
(47,253)
|
|
(47,253)
|
Future lottery prize installments....................................................................................................
|
38,456
|
|
38,456
|
Net cash provided (used) by operating activities ...................................................................
|
110,772
|
(721)
|
110,051
|
Cash flows from noncapital financing activities:
|
|
|
|
Proceeds from sale of revenue bonds...................................................................................................
|
,. 378,468
|
|
378,468
|
Payment on revenue bonds.....................................................................................................................
|
,. (267,905)
|
|
(267,905)
|
Operating grants........................................................................................................................................
|
2,803
|
25,925
|
28,728
|
Operating transfers in..............................................................................................................................
|
48,219
|
|
48,219
|
Operating transfers out............................................................................................................................
|
,. (412,117)
|
|
(412,117)
|
Contributed capital...................................................................................................................................
|
43,304
|
|
43,304
|
Payment on loans from other funds......................................................................................................
|
(189)
|
|
(189)
|
Equity transfer...........................................................................................................................................
|
|
(26,500)
|
(26,500)
|
Net cash used by noncapital financing activities......................................................................
|
,. (207,417)
|
(575)
|
(207,992)
|
Cash flows from capital and related financing activities:
|
|
|
|
Proceeds from notes payable and revenue bonds...............................................................................
|
55,000
|
7,393
|
62,393
|
Principal paid on notes payable and revenue bonds..........................................................................
|
(6,511)
|
(4,853)
|
(11,364)
|
Interest payments......................................................................................................................................
|
,. (11,968)
|
(1,741)
|
(13,709)
|
Acquisition and construction of property, plant and equipment.......................................................
|
,. (58,409)
|
(4,368)
|
(62,777)
|
Payment of capital lease obligations.....................................................................................................
|
(3,737)
|
|
(3,737)
|
Cash paid for equipment and building improvements........................................................................
|
|
(124)
|
(124)
|
Decrease in revenue bond debt service account ................................................................................
|
|
54
|
54
|
Lease principal payments received........................................................................................................
|
|
1,125
|
1,125
|
Proceeds from property, sale of plant and equipment........................................................................
|
|
349
|
349
|
Net cash used by capital and related financing activities .....................................................
|
(25,625)
|
(2,165)
|
(27,790)
|
Cash flows from investing activities:
|
|
|
|
Purchase of investments..........................................................................................................................
|
,. (217,640)
|
(10,662)
|
(228,302)
|
Proceeds from maturity and sale of investments................................................................................
|
,. 309,045
|
|
309,045
|
Interest and gains on investments .........................................................................................................
|
14,590
|
1,491
|
16,081
|
Decrease in deposits................................................................................................................................
|
6,101
|
|
6,101
|
Increase in land held for resale..............................................................................................................
|
|
187
|
187
|
Decrease in interest receivable..............................................................................................................
|
|
7
|
7
|
Net cash provided (used) by investing activities ....................................................................
|
112,096
|
(8,977)
|
103,119
|
Net decrease in cash and cash equivalents..............................................................................
|
,. (10,174)
|
(12,438)
|
(22,612)
|
Cash and cash equivalents balance, July 1, 1994.....................................................................................
|
. 337,001
|
17,465
|
354,466
|
Cash and cash equivalents balance, June 30, 1995.................................................................................
|
.. $326,827
|
$5,027
|
$331,854
|
The accompanying notes to general purpose financial statements are an integral part of these financial statements.
30
|
|