STATE OF MARYLAND
Combining Statement of Cash Flows
Enterprise Funds
for the year ended June 30,2000
(Expressed in Thousands)
|
|
Economic
|
Maryland
|
|
|
|
|
Development
|
State
|
|
|
|
Insurance
|
Loan
|
Lottery
|
State Use
|
|
|
Programs
|
Programs
|
Agency
|
Industries
|
Total
|
Cash flows from operating activities:
|
|
|
|
|
|
Operating income............................................................ ..................
|
$3,983
|
$ 16,637
|
$406,867
|
$1,991
|
$429,478
|
Adjustments to reconcile operating income (loss) to net cash provided
|
|
|
|
|
|
(used) by operating activities:
|
|
|
|
|
|
Depreciation and amortization .......................................................
|
11
|
1,058
|
723
|
1,174
|
2,966
|
Loss on disposal of property, plant and equipment.............. . ..........
|
|
215
|
|
|
215
|
Effect of changes in assets and liabilities:
|
|
|
|
|
|
Other accounts receivable ...........................................................
|
|
(9,788)
|
(3,146)
|
(1,654)
|
(14,588)
|
Due from other funds .................................................................
|
2,537
|
(44,612)
|
(9,631)
|
2,165
|
(49,541)
|
Inventories ..................................................................................
|
|
|
|
(654)
|
(654)
|
Loans and notes receivable .........................................................
|
128
|
(121,911)
|
|
|
(121,783)
|
Other assets. ...............................................................................
|
1,049
|
(10,521)
|
(3)
|
(765)
|
(10,240)
|
Accounts payable and accrued liabilities .....................................
|
201
|
4,320
|
(1,305)
|
(83)
|
3,133
|
Due to other funds .....................................................................
|
|
(1,723)
|
5,399
|
|
3,676
|
Accrued insurance on loan losses ................................ ................
|
(4,985)
|
(186)
|
|
|
(5,171)
|
Other liabilities............................... ............................................
|
7
|
(1,092)
|
|
|
(1,085)
|
Deferred revenue ........................................................................
|
(244)
|
|
132
|
(769)
|
(881)
|
Accrued self insurance costs. ...... .................................................
|
(2)
|
(8)
|
13
|
1
|
4
|
Accrued annual leave ..................................................................
|
|
(17)
|
66
|
61
|
110
|
Lottery installment payments .........................................................
|
|
|
(111,475)
|
|
(111,475)
|
Future lottery prize installments .....................................................
|
|
|
52,645
|
|
52,645
|
Net cash provided (used) by operating activities. ............. ........
|
2,685
|
(167,628)
|
340,285
|
1,467
|
176,809
|
Cash flows from non-capital financing activities:
|
|
|
|
|
|
Proceeds from the sale of revenue bonds ...........................................
|
|
529,587
|
|
|
529,587
|
Payment on revenue bonds ................................................................
|
|
(394,574)
|
|
|
(394,574)
|
Operating transfers in........................................................................
|
|
77,439
|
|
|
77,439
|
Operating transfers out......................................................................
|
(2,732)
|
(4,363)
|
(401,013)
|
|
(408,108)
|
Contributed capital.......................................... ..................................
|
|
41,813
|
|
141
|
41,954
|
Grant recoveries.................................................................................
|
|
74
|
|
|
74
|
Net cash (used) provided by non-capital financing activities ...
|
(2,732)
|
249,976
|
(401,013)
|
141
|
(153,628)
|
Cash flows from capital and related financing activities:
|
|
|
|
|
|
Proceeds from notes payable and revenue bonds ...............................
|
|
|
2,210
|
|
2,210
|
Principal paid on notes payable and revenue bonds ...........................
|
|
|
(1,032)
|
|
(1,032)
|
Interest payments...............................................................................
|
|
|
(120)
|
|
(120)
|
Acquisition and construction of property, plant and equipment........
|
(2)
|
|
(2,210)
|
(1,624)
|
(3,836)
|
Proceeds from sale of equipment.......................................................
|
|
|
|
16
|
16
|
Net cash used in capital and related financing activities ..........
|
(2)
|
|
(1,152)
|
(1,608)
|
(2,762)
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchase of investments.....................................................................
|
|
(664,749)
|
(49,595)
|
|
(714,344)
|
Proceeds from maturity and sale of investments ................................
|
49
|
556,846
|
111,475
|
|
668,370
|
Interest on investments......................................................................
|
|
21,217
|
|
|
21,217
|
Net cash (used) provided by investing activities.......................
|
49
|
(86,686)
|
61,880
|
|
(24,757)
|
Net decrease in cash and cash equivalents ...............................
|
|
(4,338)
|
|
|
(4,338)
|
Cash and cash equivalents balance, July 1, 1999 ...................................
|
|
189,511
|
1,200
|
10
|
190,721
|
Cash and cash equivalents balance, June 30, 2000................................
|
$ ?
|
$185,173
|
$ 1,200
|
$ 10
|
$186,383
|
Noncash transactions (amount in thousands):
Loan Programs ? Unrealized gain on investments $4,137.
State Use Industries (Industries) ? The Industries acquired equipment totaling $143 which was financed by contributed capital from the State._____
92
|
|