|
STATE OF MARYLAND
Combined Statement of Cash Flows
Enterprise Funds and Component Unit Proprietary Funds
for the year ended June 30,1999
(Expressed in Thousands)
|
|
|
|
Total
|
|
|
Primary
|
Component
|
|
|
|
Government
|
Unit
|
Entity
|
|
|
Enterprise
|
Proprietary
|
(Memorandum
|
|
|
Funds
|
Funds
|
Only)
|
|
Cash flows from operating activities:
|
|
|
|
|
Operating income. .................................................................................................................................
|
$ 375,271
|
$ 6,399
|
$ 381,670
|
|
Adjustments to reconcile operating income to net cash provided (used) by
|
|
|
|
|
operating activities:
|
|
|
|
|
Depreciation and amortization ........................................................................................................
|
2,639
|
8,328
|
10,967
|
|
Loss on disposal of property, plant and equipment........................................................................
|
379
|
|
379
|
|
Effect of changes in assets and liabilities:
|
|
|
|
|
Other accounts receivable ..........................................................................................................
|
2,323
|
3,316
|
5,639
|
|
Due from other funds/primary government ..............................................................................
|
(11,799)
|
(32,022)
|
(43,821)
|
|
Inventories....................................................................................................................................
|
(775)
|
|
(775)
|
|
Loans and notes receivable ........................................................................................................
|
21,090
|
|
21,090
|
|
Other assets ................................................................................................................................
|
(21,312)
|
905
|
(20,407)
|
|
Accounts payable and accrued liabilities... .................................................................................
|
(3,550)
|
(11,330)
|
(14,880)
|
|
Due to other funds ......................................................................................................................
|
(2,250)
|
2,384
|
134
|
|
Accrued insurance on loan losses................................................................................................
|
1,830
|
(1,702)
|
128
|
|
Other liabilities............................................................................................................................
|
544
|
4,406
|
4,950
|
|
Deferred revenue ........................................................................................................................
|
529
|
(461)
|
68
|
|
Accrued self insurance costs........................................................................................................
|
7
|
32
|
39
|
|
Accrued annual leave ..................................................................................................................
|
587
|
35
|
622
|
|
Lottery installment payments..........................................................................................................
|
(60,463)
|
|
(60,463)
|
|
Future lottery prize installments ....................................................................................................
|
49,991
|
|
49,991
|
|
Net cash provided (used) by operating activities ..................................................................
|
355,041
|
(19,710)
|
335,331
|
|
Cash flows from non-capital financing activities:
|
|
|
|
|
Third party contributions ....................................................................................................................
|
|
5,445
|
5,445
|
|
Proceeds from sale of revenue bonds ..................................................................................................
|
473,978
|
|
473,978
|
|
Payment on revenue bonds ..................................................................................................................
|
(414,539)
|
|
(414,539)
|
|
Operating transfers in..........................................................................................................................
|
44,281
|
|
44,281
|
|
Operating transfers in from primary government............ ..................................................................
|
|
18,678
|
18,678
|
|
Operating transfers out........................................................................................................................
|
(417,106)
|
|
(417,106)
|
|
Operating transfers out to primary government................................................................................
|
|
(756)
|
(756)
|
|
Contributed capital ..............................................................................................................................
|
80,802
|
|
80,802
|
|
Grant recoveries....................................................................................................................................
|
735
|
|
735
|
|
Net cash provided (used) by non-capital financing activities ..............................................
|
(231,849)
|
23,367
|
(208,482)
|
|
Cash flows from capital and related financing activities:
|
|
|
|
|
Investments in direct financing leases ................................................................................................
|
|
3,670
|
3,670
|
|
Increase in interest in direct financing lease... ...................................................................................
|
|
(15,644)
|
(15,644)
|
|
Proceeds from notes payable and revenue bonds ..............................................................................
|
908
|
24,608
|
25,516
|
|
Principal paid on notes payable and revenue bonds ..........................................................................
|
(647)
|
(25,180)
|
(25,827)
|
|
Interest payments ................................................................................................................................
|
(65)
|
(22,768)
|
(22,833)
|
|
Acquisition and construction of property, plant and equipment.. ......................................................
|
(1,848)
|
(2,330)
|
(4,178)
|
|
Decrease in revenue bond debt service account..................................................................................
|
|
(201)
|
(201)
|
|
Proceeds from property, plant and equipment sales ..........................................................................
|
|
34
|
34
|
|
Net cash used by capital and related financing activities ....................................................
|
(1,652)
|
(37,811)
|
(39,463)
|
|
Cash flows from investing activities:
|
|
|
|
|
Proceeds from maturity and sale of investments ..............................................................................
|
662,518
|
17,422
|
679,940
|
|
Purchase of investments ......................................................................................................................
|
(785,269)
|
(20,153)
|
(805,422)
|
|
Interest and gains on investments ......................................................................................................
|
200
|
6,617
|
6,817
|
|
Increase in loans and notes receivable................................................................................................
|
|
(261)
|
(261)
|
|
Lease principal interest payments received... .....................................................................................
|
|
840
|
840
|
|
Net cash provided (used) by investing activities ..................................................................
|
(122,551)
|
4,465
|
(118,086)
|
|
Net decrease in cash and cash equivalents............................................................................
|
(1,011)
|
(29,689)
|
(30,700)
|
|
Cash and cash equivalents balance, July 1, 1998 ..................................................................................
|
191,732
|
33,940
|
225,672
|
|
Cash and cash equivalents balance, June 30, 1999................................................................................
|
$190,721
|
$4,251
|
$194,972
|
The accompanying notes to the general purpose financial statements are an integral part of these financial statements.
33
|
 |