Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Consolidated Statements of Income ( In millions of Canadian dollars, except per share amounts ) Years ended December 3 1 2 0 2 3 2

Consolidated Statements of Income(In millions of Canadian dollars, except per share amounts)Years ended December 312023202220212020Revenue19,30815,39614,65513,916"Operating expenses:Operating costs"10,7279,0038,7688,059Depreciation and amortization4,1212,5762,5852,618Restructuring, acquisition and other685310324185Finance costs2,0471,233849881Other expense (income)362(15)21Income before income tax expense1,3662,2892,1272,172Income tax expense517609569580Net income for the year8491,6801,5581,592"Earnings per share:Basic"$ 1.62$ 3.33$ 3.09$ 3.15Diluted$ 1.62$ 3.32$ 3.07$ 3.13The accompanying notes are an integral part of the consolidated financial statements.CONSOLIDATED FINANCIAL STATEMENTSConsolidated Statements of Financial Position(In millions of Canadian dollars)As atAs atAs atAs atDecember 31December 31December 31December 312023202220212020Assets"Current assets:Cash and cash equivalents"8004637152,484Restricted cash and cash equivalents12,837Accounts receivable4,9964,1843,8472,856Inventories456438535479Current portion of contract assets163111115533Other current assets1,202561497516Current portion of derivative instruments8068912061Assets held for sale137Total current assets7,83419,2835,8296,929Property, plant and equipment24,33215,57414,66614,018Intangible assets17,89612,25112,2818,926Investments5982,0882,4932,536Derivative instruments5718611,4311,378Financing receivables1,101886854748Other long-term assets670681385346Goodwill16,2804,0314,0243,973Total assets69,28255,65541,96338,854Liabilities and shareholders equity"Current liabilities:Short-term borrowings"1,7502,9852,2001,221Accounts payable and accrued liabilities4,2213,7223,4162,714Income tax payable115344Other current liabilities434252607243Contract liabilities773400394336Current portion of long-term debt1,1001,8281,5511,450Current portion of lease liabilities504362336278Total current liabilities8,7829,5498,6196,586Provisions54535042Long-term debt39,75529,90517,13716,751Lease liabilities2,0891,6661,6211,557Other long-term liabilities1,7837385651,149Deferred tax liabilities6,3793,6523,4393,196Total liabilities58,84245,56331,43129,281Shareholders equity10,44010,09210,5329,573Total liabilities and shareholders equity69,28255,65541,96338,854GuaranteesCommitments and contingent liabilitiesSubsequent eventsConsolidated Statements of Cash Flows(In millions of Canadian dollars)02023202220212020Operating activities:Net income for the year8491,68015581592Adjustments to reconcile net income to cash provided by operating activities:Depreciation and amortization4,1212,57625852618Program rights amortization70616877Finance costs2,0471,233849881Income tax expense517609569580Post-employment benefits contributions, net of expense4619(5)13Losses from associates and joint ventures41231Other5(55)2119Cash provided by operating activities before changes in net operating assets and liabilities, income taxes paid, and interest paid80676,15456265880Change in net operating assets and liabilities(627)(152)37(333)Income taxes paid(439)(455)(700)(418)Interest paid, net(1,780)(1,054)(802)(808)Cash provided by operating activities5,2214,4934,1614,321Investing activities:Capital expenditures(3,934)(3,075)(2788)(2312)Additions to program rights(74)(47)(54)(57)Changes in non-cash working capital related to capital expenditures and intangibleassets(2)(200)67(37)Acquisitions and other strategic transactions, net of cash acquired(16,215)(9)(3404)(103)Other256846(49)Cash used in investing activities(20,200)(3,263)(6,133)(2,558)Financing activities:Net (repayment of) proceeds received from short-term borrowings(1,439)707971(1146)Net issuance of long-term debt5,04012,7115502540 Net proceeds (payments) on settlement of debt derivatives and forward contracts492(11)(8)80 Transaction costs incurred(284)(726)(31)(23)Principal payments of lease liabilities(370)(316)(269)(213)Dividends paid(960)(1,010)(1010)(1011)Cash provided by financing activities2,47911,355203227 Change in cash and cash equivalents and restricted cash and cash equivalents(12,500)12,585(1769)1990 Cash and cash equivalents and restricted cash and cash equivalents, beginning of period13,3007152484494 Cash and cash equivalents and restricted cash and cash equivalents, end of period80013,3007152484 Cash and cash equivalents800463Restricted cash and cash equivalents12,837Cash and cash equivalents and restricted cash and cash equivalents, end of period80013,3007152484 "Cash and cash equivalents are defined as cash and short-term deposits that have an original maturity of less than 90 days, less bank advances.The accompanying notes are an integral part of the consolidated financial statements."Short term solvency ratiosFormula2023202220212020Current ratioCurrent Assets / Current Liabilities0.892.020.681.05Quick ratio (Acid test)(Current Assets Inventory)/ Current Liabilities0.841.970.610.98Cash ratio(Cash + Equivalents)/ Current Liabilities0.090.050.080.38Asset utilization ratiosFormulaTotal asset turnoverSales Revenue / Total Assets0.280.280.350.36Inventory turnoverCost of Goods / Inventory_/E27Revenue - COGS = GPReceivables turnoverSales / Accounts Receivable3.863.683.814.87Long term solvency ratiosFormulaTotal debt ratio (Debt To Assets Ratio)(Total Assets Total Equity)/ Total Assets = Total liabilities / Total assets0.850.820.750.75Debt equity ratioTotal Debt / Total (Shareholder) Equity = Total liabilities / Total Equity (Owners equity)5.644.512.983.06Equity multiplier (F

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cost Accounting

Authors: M.Y. Khan, P.K. Jain

2nd Edition

9339203445, 9789339203443

More Books

Students also viewed these Accounting questions

Question

Write a code in python that implements Steffensens method.

Answered: 1 week ago

Question

What is the purpose of the staffing practice called Two-in-aBox?

Answered: 1 week ago

Question

What would you do?

Answered: 1 week ago