Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Make sure you carefully apply the theory and make reasonable choices for all the variables included in the analysis.-calculate OCF for 3 years of the
Make sure you carefully apply the theory and make reasonable choices for all the variables included in the analysis.-calculate OCF for 3 years of the company-Please provide all calculation by exel if its possible
Company Fundamentals - Income Statement | |||
Company Name | Sharjah Cement and Industrial Development CompanyPSC (SCIDC.AD) | ||
Country of Exchange | United Arab Emirates | ||
Country of Headquarters | United Arab Emirates | ||
TRBC Industry Group | Construction Materials | ||
CF Template | IND | ||
Consolidation Basis | Consolidated | ||
Scaling | Millions | ||
Period | Annual | ||
Export Date | 17-06-2023 | ||
Statement Data | 2022 | 2021 | 2020 |
Period End Date | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Standardized Currency | AED | AED | AED |
Income Statement - Standardized (Currency: UAE Dirham) | |||
Field Name | 30-12-2022 | 30-12-2021 | 30-12-2020 |
Revenues | |||
Revenue from Goods & Services | 635.5 | 493.9 | 431.6 |
Sales of Goods & Services - Net - Unclassified | 635.5 | 493.9 | 431.6 |
Revenue from Business Activities - Total | 635.5 | 493.9 | 431.6 |
Operating Expenses | |||
Cost of Operating Revenue | 637.0 | 501.2 | 437.0 |
Cost of Revenues - Total | 637.0 | 501.2 | 437.0 |
Depreciation in Cost of Revenues | 67.61 | 65.90 | 65.18 |
Cost of Revenues - Other - Total | 569.4 | 435.3 | 371.8 |
Gross Profit - Industrials/Property - Total | -1.55 | -7.27 | -5.36 |
Selling, General & Administrative Expenses - Total | 28.54 | 27.67 | 24.61 |
Selling, General & Administrative Expenses - Unclassified | 7.82 | 6.74 | 6.15 |
Depreciation in Selling, General & Administrative Expenses | 3.45 | 3.88 | 4.12 |
Selling, General & Administrative Expenses - Other - Total | 17.27 | 17.06 | 14.34 |
Operating Expenses - Total | 665.5 | 528.8 | 461.6 |
Operating Profit | |||
Operating Profit before Non-Recurring Income/Expense | -30.08 | -34.94 | -29.97 |
Non-Operating Expenses | |||
Financing Income/(Expense) - Net - Total | -12.84 | -1.85 | -11.28 |
Interest Expense - Net of (Interest Income) | 16.77 | 10.39 | 15.86 |
Interest Expense - Net of Capitalized Interest | 16.77 | 10.39 | 15.86 |
Non-Interest Financial Income/(Expense) - Total | 3.93 | 8.54 | 4.58 |
Dividend & Investment Income | 5.78 | 8.74 | 5.34 |
Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) | -1.85 | -0.20 | -0.77 |
Sale of Tangible & Intangible Fixed Assets - Gain/(Loss) | 0 | -8.46 | |
Other Non-Operating Income/(Expense) - Total | 2.24 | -1.97 | -6.45 |
Non-Operating Rental Income | 0.76 | -2.79 | -7.74 |
Normalized Pre-tax Profit | -40.68 | -38.77 | -56.16 |
Non-Recurring Income/Expense | |||
Non-Recurring Income/(Expense) - Total | 1.08 | 4.97 | -14.47 |
Impairment - Financial Investments | 0 | 11.33 | |
Fair Value Adjustments - Financial Investments | 1.08 | 4.97 | -3.15 |
Pre-Tax Income | |||
Income before Taxes | -39.61 | -33.80 | -70.64 |
Net Income After Tax | |||
Net Income after Tax | -39.61 | -33.80 | -70.64 |
After Tax Income/Expense | |||
Income before Discontinued Operations & Extraordinary Items | -39.61 | -33.80 | -70.64 |
Net Income before Minority Interest | -39.61 | -33.80 | -70.64 |
Net Income after Minority Interest | -39.61 | -33.80 | -70.64 |
Net Income | |||
Income Available to Common Shares | -39.61 | -33.80 | -70.64 |
Other Comprehensive Income | |||
Other Comprehensive Income - Starting Line | -39.61 | -33.80 | -70.64 |
Other Comprehensive Income - Unrealized Investment Gain/(Loss) | -5.11 | 30.10 | -22.54 |
Other Comprehensive Income - Hedging Gain/(Loss) | 0.11 | 1.47 | -2.05 |
Other Comprehensive Income - Net of Tax - Total | -5.00 | 31.57 | -24.60 |
Comprehensive Income before Minority Interest - Total | -44.60 | -2.23 | -95.23 |
Comprehensive Income - Attributable to Parent Company Equity Holders - Total | -44.60 | -2.23 | -95.23 |
Share/Per Share - Basic | |||
Net Income - Basic - including Extraordinary Items Applicable to Common - Total | -39.61 | -33.80 | -70.64 |
Income available to Common excluding Extraordinary Items | -39.61 | -33.80 | -70.64 |
Shares used to calculate Basic EPS - Total | 608.3 | 608.3 | 608.3 |
EPS - Basic - including Extraordinary Items Applicable to Common - Total | -0.07 | -0.06 | -0.12 |
EPS - Basic - excluding Extraordinary Items Applicable to Common - Total | -0.07 | -0.06 | -0.12 |
EPS - Basic - excluding Extraordinary Items - Normalized - Total | -0.07 | -0.06 | -0.09 |
Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | -39.61 | -33.80 | -70.64 |
Earnings Allocation Factor - Basic - Issue Specific | 1.00 | 1.00 | 1.00 |
Shares used to calculate Basic EPS - Issue Specific | 608.3 | 608.3 | 608.3 |
EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific | -0.07 | -0.06 | -0.12 |
EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific | -0.07 | -0.06 | -0.12 |
EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific | -0.07 | -0.06 | -0.09 |
EPS - Basic from Discontinued Operations & Extraordinary Items | 0 | 0 | 0 |
Comprehensive Earnings Per Share - Basic - Issue Specific | -0.07 | 0 | -0.16 |
Share/Per Share - Diluted | |||
Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | -39.61 | -33.80 | -70.64 |
Diluted Income available to Common excluding Extraordinary Items | -39.61 | -33.80 | -70.64 |
Shares used to calculate Diluted EPS - Total | 608.3 | 608.3 | 608.3 |
EPS - Diluted - including Extraordinary Items Applicable to Common - Total | -0.07 | -0.06 | -0.12 |
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total | -0.07 | -0.06 | -0.12 |
EPS - Diluted - excluding Extraordinary Items - Normalized - Total | -0.07 | -0.06 | -0.09 |
Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | -39.61 | -33.80 | -70.64 |
Earnings Allocation Factor - Diluted - Issue Specific | 1.00 | 1.00 | 1.00 |
Shares used to calculate Diluted EPS - Issue Specific | 608.3 | 608.3 | 608.3 |
EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific | -0.07 | -0.06 | -0.12 |
EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific | -0.07 | -0.06 | -0.12 |
EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific | -0.07 | -0.06 | -0.09 |
EPS - Diluted from Discontinued Operations & Extraordinary Items | 0 | 0 | 0 |
Comprehensive Earnings Per Share - Diluted - Issue Specific | -0.07 | 0 | -0.16 |
Share/Per Share - Dividends | |||
DPS - Common - Gross - Issue - By Announcement Date | 0 | 0 | 0 |
DPS - Common - Net - Issue - By Announcement Date | 0 | 0 | 0 |
EBIT/EBITDA & related | |||
Earnings before Interest & Taxes (EBIT) | -30.08 | -34.94 | -29.97 |
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | 40.98 | 34.83 | 39.33 |
Depreciation/Amortization - Income Statement | |||
Depreciation - Investment Property - Supplemental | 8.52 | 8.82 | 8.79 |
Depreciation & Amortization - Supplemental | 71.06 | 69.78 | 69.30 |
Depreciation Expense - Total - Supplemental | 71.06 | 69.78 | 69.30 |
Depreciation/Amortization - Total | |||
Depreciation, Depletion & Amortization - Total | 71.06 | 69.78 | 69.30 |
Depreciation - Total | 71.06 | 69.78 | 69.30 |
Normalized | |||
Normalized after Tax Profit | -40.68 | -38.77 | -56.16 |
Normalized Net Income from Continuing Operations | -40.68 | -38.77 | -56.16 |
Normalized Net Income - Bottom Line | -40.68 | -38.77 | -56.16 |
Earnings before Interest & Taxes (EBIT) - Normalized | -23.92 | -28.38 | -40.30 |
Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | 47.14 | 41.40 | 28.99 |
Other | |||
Cost of Revenue including Operation & Maintenance (Utility) - Total | 637.0 | 501.2 | 437.0 |
Cost of Revenues excluding Depreciation | 569.4 | 435.3 | 371.8 |
Interest Expense | 16.77 | 10.39 | 15.86 |
Operating Expenses | 665.5 | 528.8 | 461.6 |
Selling, General & Administrative Expenses excluding Research & Development Expenses | 28.54 | 27.67 | 24.61 |
Company Fundamentals - Balance Sheet | |||
Company Name | Sharjah Cement and Industrial Development CompanyPSC (SCIDC.AD) | ||
Country of Exchange | United Arab Emirates | ||
Country of Headquarters | United Arab Emirates | ||
TRBC Industry Group | Construction Materials | ||
CF Template | IND | ||
Consolidation Basis | Consolidated | ||
Scaling | Millions | ||
Period | Annual | ||
Export Date | 17-06-2023 | ||
Statement Data | 2022 | 2021 | 2020 |
Period End Date | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Standardized Currency | AED | AED | AED |
Balance Sheet - Standardized (Currency: UAE Dirham) | |||
Field Name | 30-12-2022 | 30-12-2021 | 30-12-2020 |
Current Assets | |||
Cash & Short-Term Investments | 43.20 | 47.46 | 49.29 |
Cash & Cash Equivalents | 13.09 | 13.80 | 26.64 |
Short-Term Investments - Total | 30.11 | 33.66 | 22.65 |
Loans & Receivables - Net - Short-Term | 223.8 | 173.3 | 177.9 |
Trade Accounts & Trade Notes Receivable - Net | 221.3 | 168.7 | 172.3 |
Trade Accounts & Trade Notes Receivable - Gross | 227.5 | 174.9 | 178.5 |
Provision - Trade Accounts & Trade Notes Receivable | 6.23 | 6.23 | 6.24 |
Receivables - Other - Total | 2.51 | 4.65 | 5.63 |
Inventories - Total | 290.9 | 220.0 | 236.7 |
Inventories - Raw Materials | 101.9 | 76.20 | 94.36 |
Inventories - Work in Progress | 80.60 | 57.92 | 59.07 |
Inventories - Finished Goods | 16.63 | 15.11 | 11.21 |
Inventories - Other - Total | 91.82 | 70.77 | 72.06 |
Prepaid Expenses - Short-Term | 16.52 | 12.10 | 5.84 |
Assets Held for Sale/Discontinued Operations - Short-Term | 47.29 | 47.29 | 45.02 |
Total Current Assets | 621.7 | 500.2 | 514.7 |
Non-Current Assets | |||
Investments - Long-Term | 376.8 | 415.4 | 385.3 |
Investment Property - Net | 242.3 | 250.9 | 259.7 |
Investment Property - Accumulated Depreciation & Impairment | 80.64 | 72.11 | 63.30 |
Investment Property - Gross | 323.0 | 323.0 | 323.0 |
Investments - Available for Sale/Held to Maturity - Long-Term | 134.4 | 164.6 | 125.6 |
Receivables & Loans - Long-Term | 0 | ||
Receivables - Other - Net - Long-Term | 0 | ||
Property, Plant & Equipment - Net - Total | 910.1 | 917.0 | 970.6 |
Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 910.1 | 917.0 | 970.6 |
Land & Buildings - Net | 177.0 | 184.2 | 198.2 |
Land/Improvements - Net | 23.85 | 23.85 | 23.85 |
Buildings - Net | 153.2 | 160.4 | 174.3 |
Plant, Machinery & Equipment - Net | 687.2 | 721.4 | 738.4 |
Transportation Equipment - Net | 2.99 | 2.83 | 1.33 |
Construction in Progress - Net | 43.02 | 6.12 | 26.58 |
Property, Plant & Equipment - Other - Net | 2.84 | 5.33 | 7.48 |
Property, Plant & Equipment - Gross - Total | 2,149.9 | 2,086.6 | 2,071.4 |
Property, Plant & Equipment - excluding Assets Leased Out - Gross | 2,149.9 | 2,086.6 | 2,071.4 |
Land & Buildings - Gross | 460.6 | 453.5 | 453.3 |
Land/Improvements - Gross | 23.85 | 23.85 | 23.85 |
Buildings - Gross | 436.7 | 429.6 | 429.5 |
Plant, Machinery & Equipment - Gross | 1,596.4 | 1,577.0 | 1,542.0 |
Transportation Equipment - Gross | 47.64 | 47.08 | 45.29 |
Construction in Progress - Gross | 43.02 | 6.12 | 26.58 |
Property, Plant & Equipment - Other - Gross | 49.89 | 49.99 | 49.45 |
Property, Plant & Equipment - Accumulated Depreciation & Impairment - Total | 1,239.8 | 1,169.5 | 1,100.7 |
Property, Plant & Equipment - excluding Assets Leased Out - Accumulated Depreciation & Impairment - Total | 1,239.8 | 1,169.5 | 1,100.7 |
Land & Buildings - Accumulated Depreciation & Impairment | 283.5 | 269.3 | 255.2 |
Land/Improvements - Accumulated Depreciation & Impairment | 0 | 0 | 0 |
Buildings - Accumulated Depreciation & Impairment | 283.5 | 269.3 | 255.2 |
Plant, Machinery & Equipment - Accumulated Depreciation & Impairment | 909.2 | 855.6 | 803.6 |
Transportation Equipment - Accumulated Depreciation & Impairment | 44.66 | 44.25 | 43.96 |
Construction in Progress - Accumulated Depreciation & Impairment | 0 | 0 | 0 |
Property, Plant & Equipment - Other - Accumulated Depreciation & Impairment | 47.05 | 44.66 | 41.98 |
Total Non-Current Assets | 1,286.9 | 1,332.4 | 1,355.9 |
Total Assets | |||
Total Assets | 1,908.6 | 1,832.6 | 1,870.7 |
Current Liabilities | |||
Trade Accounts Payable & Accruals - Short-Term | 174.1 | 91.40 | 67.09 |
Trade Accounts & Trade Notes Payable - Short-Term | 120.5 | 53.31 | 38.87 |
Accrued Expenses - Short-Term | 53.60 | 38.09 | 28.22 |
Short-Term Debt & Current Portion of Long-Term Debt | 320.5 | 266.0 | 241.8 |
Short-Term Debt & Notes Payable | 271.5 | 207.3 | 183.1 |
Current Portion of Long-Term Debt including Capitalized Leases | 48.94 | 58.76 | 58.76 |
Current Portion of Long-Term Debt excluding Capitalized Leases | 48.94 | 58.76 | 58.76 |
Dividends/Distributions Payable | 13.04 | 13.36 | 14.19 |
Other Current Liabilities - Total | 1.10 | 1.64 | 16.21 |
Other Current Liabilities | 1.10 | 1.64 | 16.21 |
Total Current Liabilities | 508.8 | 372.4 | 339.3 |
Non-Current Liabilities | |||
Debt - Long-Term - Total | 94.93 | 113.9 | 183.3 |
Long-Term Debt excluding Capitalized Leases | 94.93 | 113.9 | 183.3 |
Debt - Non-Convertible - Long-Term | 94.93 | 113.9 | 183.3 |
Other Non-Current Liabilities - Total | 31.10 | 27.96 | 27.45 |
Provisions - Long-Term | 31.10 | 27.96 | 27.45 |
Provisions - Other - Long-Term | 31.10 | 27.96 | 27.45 |
Total Non-Current Liabilities | 126.0 | 141.8 | 210.8 |
Total Liabilities | |||
Total Liabilities | 634.8 | 514.3 | 550.1 |
Shareholders' Equity | |||
Shareholders' Equity - Attributable to Parent Shareholders - Total | 1,273.8 | 1,318.4 | 1,320.6 |
Common Equity Attributable to Parent Shareholders | 1,273.8 | 1,318.4 | 1,320.6 |
Common Equity - Contributed | 608.3 | 608.3 | 608.3 |
Common Stock - Issued & Paid | 608.3 | 608.3 | 608.3 |
Equity - Non-Contributed - Reserves & Retained Earnings | 665.5 | 710.1 | 712.4 |
Retained Earnings - Total | 436.2 | 465.0 | 498.3 |
Comprehensive Income - Accumulated - Total | 2.93 | 18.76 | -12.31 |
Investments - Unrealized Gain/Loss | 2.93 | 18.76 | -12.31 |
Other Reserves/Equity - Total | 226.4 | 226.4 | 226.4 |
Common Equity - Total | 1,273.8 | 1,318.4 | 1,320.6 |
Total Shareholders' Equity | |||
Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 1,273.8 | 1,318.4 | 1,320.6 |
Total Liabilities & Shareholders' Equity | |||
Total Liabilities & Equity | 1,908.6 | 1,832.6 | 1,870.7 |
Share/Per Share - Common | |||
Common Shares - Issued - Total | 608.3 | 608.3 | 608.3 |
Common Shares - Outstanding - Total | 608.3 | 608.3 | 608.3 |
Common Shares - Treasury - Total | 0 | 0 | 0 |
Common Shares - Authorized - Issue Specific | 608.3 | 608.3 | 608.3 |
Common Shares - Issued - Issue Specific | 608.3 | 608.3 | 608.3 |
Common Shares - Outstanding - Issue Specific | 608.3 | 608.3 | 608.3 |
Common Shares - Treasury - Issue Specific | 0 | 0 | 0 |
Share/Per Share - Other | |||
Asset Allocation Factor - Issue Specific | 1.00 | 1.00 | 1.00 |
Right of Use Liabilities | |||
Debt including Finance and Operating Lease Liabilities | 415.4 | 379.9 | 425.1 |
Long-Term & Short-Term | |||
Investments - Total | 406.9 | 449.1 | 407.9 |
Loans & Receivables - Total | 223.8 | 173.3 | 177.9 |
Accounts & Notes Receivable - Trade - Gross - Total | 227.5 | 174.9 | 178.5 |
Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | 47.29 | 47.29 | 45.02 |
Dividends Payable | 13.04 | 13.36 | 14.19 |
Payables & Accrued Expenses | 174.1 | 91.40 | 67.09 |
Trade Account Payables - Total | 120.5 | 53.31 | 38.87 |
Accrued Expenses | 53.60 | 38.09 | 28.22 |
Debt Related | |||
Net Debt | 372.2 | 332.4 | 375.8 |
Debt - Total | 415.4 | 379.9 | 425.1 |
Other | |||
Accruals - Short-Term | 99.85 | 114.0 | 148.8 |
Asset Accruals | 1,895.5 | 1,818.8 | 1,844.0 |
Cash & Cash Equivalents - Total | 13.09 | 13.80 | 26.64 |
Cash & Short Term Investments - Total | 43.20 | 47.46 | 49.29 |
Debt - including Preferred Equity & Minority Interest - Total | 415.4 | 379.9 | 425.1 |
Investments - Permanent | 376.8 | 415.4 | 385.3 |
Net Book Capital | 1,646.0 | 1,650.8 | 1,696.4 |
Net Operating Assets | 1,646.0 | 1,650.8 | 1,696.4 |
Provisions - Total | 31.10 | 27.96 | 27.45 |
Shareholders Equity - Common | 1,273.8 | 1,318.4 | 1,320.6 |
Tangible Total Equity | 1,273.8 | 1,318.4 | 1,320.6 |
Tangible Book Value | 1,273.8 | 1,318.4 | 1,320.6 |
Total Book Capital | 1,689.2 | 1,698.3 | 1,745.7 |
Total Capital | 1,689.2 | 1,698.3 | 1,745.7 |
Total Long Term Capital | 1,399.8 | 1,460.2 | 1,531.4 |
Total Fixed Assets - Net | 1,286.9 | 1,332.4 | 1,355.9 |
Working Capital | 112.9 | 127.8 | 175.4 |
Working Capital - Non-Cash | 69.74 | 80.31 | 126.2 |
Working Capital excluding Other Current Assets & Liabilities | 114.0 | 129.4 | 191.7 |
Book Value excluding Other Equity | 1,047.4 | 1,092.0 | 1,094.2 |
Company Fundamentals - Cash Flow | |||
Company Name | Sharjah Cement and Industrial Development CompanyPSC (SCIDC.AD) | ||
Country of Exchange | United Arab Emirates | ||
Country of Headquarters | United Arab Emirates | ||
TRBC Industry Group | Construction Materials | ||
CF Template | IND | ||
Consolidation Basis | Consolidated | ||
Scaling | Millions | ||
Period | Annual | ||
Export Date | 17-06-2023 | ||
Statement Data | 2022 | 2021 | 2020 |
Period End Date | 31-12-2022 | 31-12-2021 | 31-12-2020 |
Standardized Currency | AED | AED | AED |
Cash Flow - Standardized (Currency: UAE Dirham) | |||
Field Name | 30-12-2022 | 30-12-2021 | 30-12-2020 |
Operating Cash Flow - Indirect | |||
Profit/(Loss) - Starting Line - Cash Flow | -39.61 | -33.80 | -70.64 |
Non-cash Items & Reconciliation Adjustments - Cash Flow | 79.54 | 82.53 | 111.3 |
Financial Income/(Expense) - Cash Flow - to Reconcile | 13.57 | 8.45 | 12.41 |
Other Non-Cash Items & Reconciliation Adjustments - Cash Flow - to Reconcile | -14.31 | 0.31 | 8.40 |
Depreciation, Depletion & Amortization including Impairment - Cash Flow - to Reconcile | 79.58 | 78.59 | 78.09 |
Depreciation & Depletion - Property, Plant & Equipment - Cash Flow - to Reconcile | 79.58 | 78.59 | 78.09 |
Assets Sale - Gain/(Loss) - Cash Flow - to Reconcile | 1.77 | 0.15 | 9.23 |
Financial Assets - Unrealized Gain/(Loss) - Cash Flow - to Reconcile | -1.08 | -4.96 | 3.15 |
Interest Paid - Cash | 18.70 | 12.45 | 17.54 |
Interest & Dividends - Received - Total - Cash Flow | 5.12 | 4.00 | 5.13 |
Cash Flow from Operating Activities before Changes in Working Capital | 26.36 | 40.28 | 28.23 |
Working Capital - Increase/(Decrease) - Cash Flow | -35.60 | 19.55 | 121.8 |
Accounts Receivables - Decrease/(Increase) - Cash Flow | -54.87 | -1.68 | 85.59 |
Inventories - Decrease/(Increase) - Cash Flow | -62.71 | 10.85 | 122.4 |
Accounts Payable and Accrued Expenses - Increase/(Decrease) - Cash Flow | 81.99 | 10.37 | -86.13 |
Net Cash Flow from Operating Activities | -9.25 | 59.82 | 150.1 |
Investing Cash Flow | |||
Capital Expenditures - Net - Cash Flow | 64.06 | 16.10 | 34.05 |
Property, Plant & Equipment - Purchased/(Sold) - Net - Cash Flow | 64.06 | 16.10 | 34.05 |
Property, Plant & Equipment - Purchased - Cash Flow | 64.44 | 16.16 | 34.05 |
Property, Plant & Equipment Sold - Cash Flow | 0.38 | 0.05 | 0 |
Capital Expenditures - Total | 64.44 | 16.16 | 34.05 |
Investments excluding Loans - Decrease/(Increase) - Cash Flow | 27.81 | -15.09 | -6.88 |
Investment Property excluded from Capital Expenditures - Sold/(Purchased) - Net - Cash Flow | 0 | 0 | -7.89 |
Investment Securities - Unclassified - Sold/(Purchased) - Net - Total - Cash Flow | 27.81 | -15.09 | 1.02 |
Investment Securities - Sold/Matured - Unclassified - Cash Flow | 38.92 | 6.92 | 11.07 |
Investment Securities - Purchased - Unclassified - Cash Flow | 11.11 | 22.01 | 10.05 |
Investments - Associated Companies & Joint Ventures - Sold/(Purchased) - Cash Flow | -2.28 | ||
Other Investing Cash Flow - Decrease/(Increase) | 9.28 | 6.02 | 1.05 |
Net Cash Flow from Investing Activities | -26.97 | -27.44 | -39.87 |
Financing Cash Flow | |||
Dividends Paid - Cash - Total - Cash Flow | 0 | ||
Dividends - Common - Cash Paid | 0 | ||
Debt - Long-Term & Short-Term - Issuance/(Retirement) - Total - Cash Flow | 35.51 | -45.22 | -104.1 |
Debt - Issued/(Reduced) - Long-Term - Cash Flow | 35.51 | -45.22 | -104.1 |
Debt - Issued - Long-Term - Cash Flow | 856.6 | 377.0 | 449.2 |
Debt - Reduced - Long-Term - Cash Flow | 821.1 | 422.2 | 553.2 |
Net Cash Flow from Financing Activities | 35.51 | -45.22 | -104.1 |
Change in Cash | |||
Net Change in Cash - Total | -0.70 | -12.85 | 6.15 |
Net Cash from Continuing Operations | -0.70 | -12.85 | 6.15 |
Net Cash - Beginning Balance | 13.80 | 26.64 | 20.49 |
Net Cash - Ending Balance | 13.09 | 13.80 | 26.64 |
Supplemental | |||
Interest Paid - Cash Flow - Supplemental | 18.70 | 12.45 | 17.54 |
Interest & Dividends - Received - Cash Flow - Supplemental | 5.12 | 4.00 | 5.13 |
CF from Optg Activities before Change in WC & Int Payments | 45.05 | 52.72 | 45.78 |
Depreciation, Depletion & Amortization - Cash Flow | 79.58 | 78.59 | 78.09 |
Free Cash Flow to Equity | -37.79 | -1.51 | 11.97 |
Free Cash Flow Net of Dividends | -73.69 | 43.67 | 116.0 |
Free Cash Flow | -73.69 | 43.67 | 116.0 |
Dividends Provided/Paid - Common | 0 | 0 | 0 |
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