Question
Recent financial statements for The Hoechst Group, a German conglomerate with operations in agriculture, chemicals, pharmaceuticals, and veterinary products are presented as follows: THE HOECHST
Recent financial statements for The Hoechst Group, a German conglomerate with operations in agriculture, chemicals, pharmaceuticals, and veterinary products are presented as follows:
THE HOECHST GROUP Consolidated Balance Sheet (in millions of Euros) As of 12/31 | ||
---|---|---|
Year 2 | Year 1 | |
Intangible assets | €45,231 | €45,600 |
Property, plant & equipment | 38,874 | 47,583 |
Investments | 22,008 | 22,686 |
Noncurrent assets | 106,113 | 115,869 |
Inventories | 16,521 | 20,217 |
Receivables & prepaid items | 43,890 | 44,724 |
Liquid assets | 1,173 | 1,905 |
Current assets | 61,584 | 66,846 |
Total assets | €167,697 | €182,715 |
Equity of Hoechst AG stockholders | €49,797 | €48,036 |
Minority interests | 7,740 | 9,291 |
Stockholders' equity | 57,537 | 57,327 |
Provisions for pensions & similar obligations | 20,649 | 20,730 |
Other provisions | 26,253 | 28,428 |
Provisions | 46,902 | 49,158 |
Corporate debt | 37,527 | 49,845 |
Liabilities & deferred income | 25,731 | 26,385 |
Total stockholders' equity & liabilities | €167,697 | €182,715 |
THE HOECHST GROUP Consolidated Statement of Profit & Loss (in millions of Euros) For Year Ended 12/31 | ||
---|---|---|
Year 2 | Year 1 | |
Net sales | €131,112 | €156,300 |
Cost of goods sold | (76,599) | (94,599) |
Gross profit | 54,513 | 61,701 |
Distribution & selling costs | (26,820) | (30,618) |
Research & development costs | (11,460) | (11,970) |
General & administrative costs | (8,040) | (8,424) |
Other operating income | 6,993 | 5,502 |
Other operating expense | (5,673) | (5,232) |
Operating profit | 9,513 | 10,959 |
Result on sale & transfer of business | 192 | 912 |
Investment income, net | 3,186 | 927 |
Interest expense, net | (3,111) | (3,057) |
Other financial expense, net | (471) | (270) |
Profit before taxes on income | 9,309 | 9,471 |
Taxes on income | (2,832) | (4,149) |
Income before minority interests | 6,477 | 5,322 |
Minority interests | (792) | (1,293) |
Net income | €5,685 | €4,029 |
The following additional information was contained in the company's footnotes:
Depreciation expense of €6,570 in Year 2 was included in the cost of goods sold.
Amortization of intangible assets totaled €3,000 in Year 2 and was included in "General and Administrative Costs."
A gain on the sale of investments of €900 in Year 2 was included in "Investment income, net."
There were no sales or repurchases of Hoechst capital stock during Year 2.
Required
Prepare a statement of cash flow for The Hoechst Group for Year 2 using the indirect method.
Use a negative sign with answers to indicate a decrease in cash.
THE HOECHST GROUP Statement of Cash Flow For the Year Ended Year 2 | ||
---|---|---|
(in millions of Euros) | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Add: | Depreciation expense | |
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Less: | Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | |
Inventories | ||
Receivables and prepaid items | ||
Provisions for pension | ||
Other provisions | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Intangible assets | ||
Property and equipment | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Corporate debt | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Cash flow from operationsNet incomeAmortizationGain on sale of investmentsLiabilities and deferred incomeCash flow from investingInvestmentsCash flow from financingDividends paid | ||
Minority interests | ||
Decrease in liquid assets |
Step by Step Solution
3.40 Rating (156 Votes )
There are 3 Steps involved in it
Step: 1
THE HOECHST GROUP Statement of Cash Flow For the Year Ended Year ...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