Question
Cash flows from operating activities Net income 4,100 Adjustments to reconcile net income to cash flows from operating activities - continuing operations (Income) loss from
Cash flows from operating activities | |
Net income | 4,100 |
Adjustments to reconcile net income to cash flows from operating activities - continuing operations | |
(Income) loss from discontinued operations, net of income taxes | 90 |
Amortization, depreciation and impairments | 3,057 |
Income tax expenses | 1,282 |
Interest (income) expenses, net | (632) |
(Income) loss related to investing activities | (542) |
Other non-cash (income) expenses | 279 |
Change in operating net working capital form | |
Contact assest | (623) |
Inventories | (325) |
Trade and other receivables | 136 |
Trade payables | 43 |
Contract liabilities | 333 |
Additions to assets leased to others in operating leases | (400) |
Change in other assets and liabilities | 1,092 |
Income taxes paid | (1,550) |
Dividends received | 193 |
Interest received | 1,247 |
Cash flows from operating activities - continuing operations | 8,078 |
Cash flows from operating activities - discontinued operations | 584 |
Cash flows from operating activities - Continuing and discontinued operations | 8,662 |
Cash flows from investing activities | |
Additions to intangible assets and property, plant and equipment | (1,454) |
Acquisitions of business, net of cash acquired | (1,627) |
Purchase of investments and financial assets for investment purposes | (1,169) |
Change in receivables from financing activities | (894) |
Disposal of intangibles and property, plant and equipment | 47 |
Disposal of businesses, net of cash disposes | 118 |
Disposal of investments and financial assets for investment purposes | 1,074 |
Cash flows from investing activities - continuing operations | (4,005) |
Cash flows from investing activities - discontinued operations | (980) |
Cash flows from investing activities - continuing and discontinued operations | (4985) |
Cash flows from financing activities | |
Purchase of treasury shares | (1,417) |
Re-issuance of treasury shares and other transaction with owners | 2,524 |
Issuance of long-term debt | 10,155 |
Repayment of long-term debt (including current maturities of long-term debt) | (4,372) |
Change in short-term debt and other financing activities | 1,488 |
Interest paid | (733) |
Dividends paid to shareholders | (3,074) |
Dividends attributable to non-controlling interests | (108) |
Cash flows from investing activities - continuing operations | 4,163 |
Cash flows from investing activities - discontinued operations | (991) |
Cash flows from investing activities - continuing and discontinued operations | 3,172 |
Effect of deconsolidation on cash and cash equivalents | (4,563) |
Effect of changes in exchange rates on cash and cash equivalents | (425) |
Change in cash and cash equivalents | 1,563 |
Cash and cash equivalents at beginning of period | 12,291 |
Cash and cash equivalents at end of period | 13,954 |
Less: Cash and cash equivalents of assets classified as held for disposal and discontinued operations at end of period | 13 |
Cash and cash equivalents at end of period (Consolidated state of financial position) | 13,941 |
Cash flows from operating activities - continuing, discontinued, continuing and discontinued operations for each parameter are not right in this exercise! Anyway, it is not a problem for solving this exercise :) You still can use these numbers (which are not right) for solving this exercise
A) What did company use its cash for within its investing activities?
B) Did the company issue new shares? In what value?
C) Did the company repurchase it own shares? In what value?
D) Did the operating activites generate or use cash? How much?
E) Did the company repay its debt or it took our new loans instead?
F) How much was the net cash flow?
G) How much is the frer cash flow?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started