Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Look for the following years 2018, 2019, 2020. (solve individually for the following years 2018, 2019, 2020) with the given Statement of Cash flow above.

image text in transcribed

Look for the following years 2018, 2019, 2020. (solve individually for the following years 2018, 2019, 2020) with the given Statement of Cash flow above.

Look for the following:

  • Cash Flow Adequacy
  • Reinvestment Ratio
  • Long Term Debt Repayment Ratio
  • Free Cash Flow
  • Depreciation Impact Ratio
  • Recapitalization Index
  • Capital Expenditure Coverage
  • Dividend Coverage
  • FCF/OCF Ratio
Annual Data 1 Millions of US $ except per share data 2020-12-31 2019-12-31 2018-12-31 $12,559 $7,175 $2,548 $551 $7,353 $2,432 $125 $2,399 $-6,197 $3,099 $-420 $-516 $2,557 $-650 $-190 $-3,798 $-253 $-174 $-87 $9 $26 $-303 $10,613 $-4,185 $-479 $9,649 $-4,062 $912 $ $9,415 $-3,148 EEEEEEEEEEEEEEEEEEEE $-6,368 $-1,108 $-2,464 $97 Net Income/Loss / Total Depreciation And Amortization - Cash Flow other Non-Cash Items Total Non-Cash Items Change In Accounts Receivable Change In Inventories Change In Accounts Payable Change In Assets/Liabilities Total Change In Assets/Liabilities Cash Flow From Operating Activities Net Change In Property, Plant, And Equipment Net Change In Intangible Assets Net Acquisitions/Divestitures Net Change In Short-term Investments - Net Change In Long-Term Investments Net Change In Investments - Total Investing Activities - Other Cash Flow From Investing Activities Net Long-Term Debt Net Current Debt Debt Issuance/Retirement Net - Total / Net Common Equity Issued/Repurchased Net Total Equity Issued/Repurchased Total Common And Preferred Stock Dividends Paid Financial Activities - Other Cash Flow From Financial Activities Net Cash Flow Stock-Based Compensation Common Stock Dividends Paid $-991 $8,701 - $-1,108 $42 $97 $-8 $-6,437 $-356 $-11,619 $10,879 $414 $1 $-355 $8,701 $ $2 $4,564 $-5,596 $-1,366 $-6,962 $-1,719 $-1,719 $-4,930 $-158 $-13,769 $112 $11,293 $-1,821 $-1,821 $-5,509 $-144 $3,819 $2,684 $264 L.lul $-2,671 $-2,671 $-5,304 $-159 S-8,489 $-5,199 Lol lil L..! $237 $256 $-5,509 $-5,304 $-4,930 Cash Flow Ratios 1. Cash Flow Adequacy Formula Cash flow from operations Fixed Assets Purchased + Long term debt paid + Cash Dividends distributed 1.a. Reinvestment Ratio Fixed assets purchase Cash flow from operations 1.b. Long term debt repayment ratio Long term debt paid Cash flow from operations 2. Free Cash Flow Cash Flow from operation - (Capital expenditures + dividends) 3. Depreciation Impact Ratio Depreciation - Amortization Cash Flows from operation 4. Recapitalization Index Reinvestment Ratio Depreciation Impact Ratio Capital Expenditure Coverage Operating Cash Flow Capital Expenditures Dividend Coverage Operating Cash Flow Cash Dividends FCF/OCF Ratio Free Cash Flow Operating Cash Flow Annual Data 1 Millions of US $ except per share data 2020-12-31 2019-12-31 2018-12-31 $12,559 $7,175 $2,548 $551 $7,353 $2,432 $125 $2,399 $-6,197 $3,099 $-420 $-516 $2,557 $-650 $-190 $-3,798 $-253 $-174 $-87 $9 $26 $-303 $10,613 $-4,185 $-479 $9,649 $-4,062 $912 $ $9,415 $-3,148 EEEEEEEEEEEEEEEEEEEE $-6,368 $-1,108 $-2,464 $97 Net Income/Loss / Total Depreciation And Amortization - Cash Flow other Non-Cash Items Total Non-Cash Items Change In Accounts Receivable Change In Inventories Change In Accounts Payable Change In Assets/Liabilities Total Change In Assets/Liabilities Cash Flow From Operating Activities Net Change In Property, Plant, And Equipment Net Change In Intangible Assets Net Acquisitions/Divestitures Net Change In Short-term Investments - Net Change In Long-Term Investments Net Change In Investments - Total Investing Activities - Other Cash Flow From Investing Activities Net Long-Term Debt Net Current Debt Debt Issuance/Retirement Net - Total / Net Common Equity Issued/Repurchased Net Total Equity Issued/Repurchased Total Common And Preferred Stock Dividends Paid Financial Activities - Other Cash Flow From Financial Activities Net Cash Flow Stock-Based Compensation Common Stock Dividends Paid $-991 $8,701 - $-1,108 $42 $97 $-8 $-6,437 $-356 $-11,619 $10,879 $414 $1 $-355 $8,701 $ $2 $4,564 $-5,596 $-1,366 $-6,962 $-1,719 $-1,719 $-4,930 $-158 $-13,769 $112 $11,293 $-1,821 $-1,821 $-5,509 $-144 $3,819 $2,684 $264 L.lul $-2,671 $-2,671 $-5,304 $-159 S-8,489 $-5,199 Lol lil L..! $237 $256 $-5,509 $-5,304 $-4,930 Cash Flow Ratios 1. Cash Flow Adequacy Formula Cash flow from operations Fixed Assets Purchased + Long term debt paid + Cash Dividends distributed 1.a. Reinvestment Ratio Fixed assets purchase Cash flow from operations 1.b. Long term debt repayment ratio Long term debt paid Cash flow from operations 2. Free Cash Flow Cash Flow from operation - (Capital expenditures + dividends) 3. Depreciation Impact Ratio Depreciation - Amortization Cash Flows from operation 4. Recapitalization Index Reinvestment Ratio Depreciation Impact Ratio Capital Expenditure Coverage Operating Cash Flow Capital Expenditures Dividend Coverage Operating Cash Flow Cash Dividends FCF/OCF Ratio Free Cash Flow Operating Cash Flow

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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

Financial Accounting

Authors: J. David Spiceland, Wayne Thomas, Don Herrmann

3rd edition

9780077506902, 78025540, 77506901, 978-0078025549

Students also viewed these Accounting questions