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 2019 12 Months Ending 12/31/2010 Cash Flow Cash From Operating Activities Net Income.CF -775.0 Depreciation And Amortization - CF 2.154.0 Write Downs 193.0 Disposal/Sale of Assets 146.0 Stock Based Compensation 898.0 Other Non-Cash toms -2.0 Change in Inventories 429.0 Change in Accounts Receivable 3670 Change in Prepaid Expenses -288.0 Change in Accrued Expenses Change in Deferred/Uneamed Revenue-ST 801.0 Change in Accounts Payable & Accrued Expenses 682.0 Change in Other Current Liabilities Other Amortization of Non-Cash Expenses/Gains Change in Other Assets -649.0 Change in Other Liabilites 41.0 Total Cash Flow From Conrations 2.405.0 TVIRY TWISTOWO 2,405.0 188.0 -58.0 -48.0 -1,327.0 -45.0 -59.0 -5.0 -1,436.0 Total Cash Flows From Operations Amortization of Debt Discount Change in Notes Receivable Change in Deposits Foreign Exchange Gains/Losses Cash From Investing Activities Capital Expenditures Purchases of Short-Term Investments Acquisition of Business Other Investing Activities 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 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 Effective Tax Rate 10,932.0 -10,026.0 848.0 8.0 -37.0 0.0 455.0 0.0 2,506.0 174.0 6,783.0 4,277.0 -41.0 -321.0 1,529.0 12.39 12.61 25.30 6,783.0 4,277.0 -41.0 -321.00 1,529.0 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 Effective Tax Rate Total Equity Dividends Paid Shares Outstanding 12.39 12.61 25.30 23,730.0 0.0 960.0 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 2019 12 Months Ending 12/31/2010 Cash Flow Cash From Operating Activities Net Income.CF -775.0 Depreciation And Amortization - CF 2.154.0 Write Downs 193.0 Disposal/Sale of Assets 146.0 Stock Based Compensation 898.0 Other Non-Cash toms -2.0 Change in Inventories 429.0 Change in Accounts Receivable 3670 Change in Prepaid Expenses -288.0 Change in Accrued Expenses Change in Deferred/Uneamed Revenue-ST 801.0 Change in Accounts Payable & Accrued Expenses 682.0 Change in Other Current Liabilities Other Amortization of Non-Cash Expenses/Gains Change in Other Assets -649.0 Change in Other Liabilites 41.0 Total Cash Flow From Conrations 2.405.0 TVIRY TWISTOWO 2,405.0 188.0 -58.0 -48.0 -1,327.0 -45.0 -59.0 -5.0 -1,436.0 Total Cash Flows From Operations Amortization of Debt Discount Change in Notes Receivable Change in Deposits Foreign Exchange Gains/Losses Cash From Investing Activities Capital Expenditures Purchases of Short-Term Investments Acquisition of Business Other Investing Activities 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 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 Effective Tax Rate 10,932.0 -10,026.0 848.0 8.0 -37.0 0.0 455.0 0.0 2,506.0 174.0 6,783.0 4,277.0 -41.0 -321.0 1,529.0 12.39 12.61 25.30 6,783.0 4,277.0 -41.0 -321.00 1,529.0 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 Effective Tax Rate Total Equity Dividends Paid Shares Outstanding 12.39 12.61 25.30 23,730.0 0.0 960.0