Question 4 10 points Save Answer You are given the below data for the statement of cash flows as well as additional data items. Calculate the fair value per share of stock for the company, showing all steps. in Millions of USD except Per Share FY 2020 12 Months Ending 12/31/2020 Cash Flow Cash From Operating Activities Net Income - CF 8620 Depreciation And Amortization - CF 2,3220 Write-Downs 2020 Disposal/Sale of Assets 1170 Stock Based Compensation 1,7340 Other Non-Cash Items 228.0 Change in Inventories 4220 Change in Accounts Receivable -652.0 Change in Prepaid Expenses -251.0 Change in Deferred/Uneamed Revenue-ST 3210 Change in Accounts Payable & Accrued Expenses 2,102.0 Other Amortization of Non-Cash Expenses/Gains Change in Other Assets -1.416.0 Change in Other Liblites 4950 Total Cash Flows From Operations 5,943.0 Amortization of Debt Discount 1800 Change in Notes Receivable 0.0 Change in Deposits 70 Foreign Exchange Gains Losses 1140 Cash From Investing Activities Capital Expenditures -3.157.0 Acquisition of Business -750 Other Investing Activities 1100 Proceeds From Short-Term Marketable Securities -10.0 -3,132.0 9,713.0 -11,863.0 12,269.0 334.0 -6.0 0.0 115.0 444.0 Proceeds From Short-Term Marketable Securities Purchase of Intangibles Total Cash Flows From Investing Cash from Financing Activities Increase in Long-Term Borrowings Decrease in Long-Term Borrowings Issuance of Common Stock Effect of Exchange Rates On Cash Debt Financing/Issuance Costs Other Financing Activities Cash Paid For Taxes Cash Paid For Interest Exercise of Stock Options Net Change In Cash Proceeds From Exercise/lssuance of Warrants Cash and Cash Equivalents (End of Period) Cash and Cash Equivalents (Beg of Period) Minority Interest - CF (Financing) Repayment of Finance Leases Total Cash Flows From Financing Additional Information Weighted Average Cost of Cap WACC Cost of Equity Interest Expense Effective Tax Rate Total Equity Dividends Paid Shares Outstanding 13,118.0 417.0 19,901.0 6,783.0 -219.0 -338.0 9,973.0 15.59 15.77 546.0 11.85 28,494.0 0.0 1,004.0 Question 4 10 points Save Answer You are given the below data for the statement of cash flows as well as additional data items. Calculate the fair value per share of stock for the company, showing all steps. in Millions of USD except Per Share FY 2020 12 Months Ending 12/31/2020 Cash Flow Cash From Operating Activities Net Income - CF 8620 Depreciation And Amortization - CF 2,3220 Write-Downs 2020 Disposal/Sale of Assets 1170 Stock Based Compensation 1,7340 Other Non-Cash Items 228.0 Change in Inventories 4220 Change in Accounts Receivable -652.0 Change in Prepaid Expenses -251.0 Change in Deferred/Uneamed Revenue-ST 3210 Change in Accounts Payable & Accrued Expenses 2,102.0 Other Amortization of Non-Cash Expenses/Gains Change in Other Assets -1.416.0 Change in Other Liblites 4950 Total Cash Flows From Operations 5,943.0 Amortization of Debt Discount 1800 Change in Notes Receivable 0.0 Change in Deposits 70 Foreign Exchange Gains Losses 1140 Cash From Investing Activities Capital Expenditures -3.157.0 Acquisition of Business -750 Other Investing Activities 1100 Proceeds From Short-Term Marketable Securities -10.0 -3,132.0 9,713.0 -11,863.0 12,269.0 334.0 -6.0 0.0 115.0 444.0 Proceeds From Short-Term Marketable Securities Purchase of Intangibles Total Cash Flows From Investing Cash from Financing Activities Increase in Long-Term Borrowings Decrease in Long-Term Borrowings Issuance of Common Stock Effect of Exchange Rates On Cash Debt Financing/Issuance Costs Other Financing Activities Cash Paid For Taxes Cash Paid For Interest Exercise of Stock Options Net Change In Cash Proceeds From Exercise/lssuance of Warrants Cash and Cash Equivalents (End of Period) Cash and Cash Equivalents (Beg of Period) Minority Interest - CF (Financing) Repayment of Finance Leases Total Cash Flows From Financing Additional Information Weighted Average Cost of Cap WACC Cost of Equity Interest Expense Effective Tax Rate Total Equity Dividends Paid Shares Outstanding 13,118.0 417.0 19,901.0 6,783.0 -219.0 -338.0 9,973.0 15.59 15.77 546.0 11.85 28,494.0 0.0 1,004.0