Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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 2Year 1
Intangible assets€45,231€45,600
Property, plant & equipment38,87447,583
Investments22,00822,686
Noncurrent assets106,113115,869
Inventories16,52120,217
Receivables & prepaid items43,89044,724
Liquid assets1,1731,905
Current assets61,58466,846
Total assets€167,697€182,715
Equity of Hoechst AG stockholders€49,797€48,036
Minority interests7,7409,291
Stockholders' equity57,53757,327
Provisions for pensions & similar obligations20,64920,730
Other provisions26,25328,428
Provisions46,90249,158
Corporate debt37,52749,845
Liabilities & deferred income25,73126,385
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 2Year 1
Net sales€131,112€156,300
Cost of goods sold(76,599)(94,599)
Gross profit54,51361,701
Distribution & selling costs(26,820)(30,618)
Research & development costs(11,460)(11,970)
General & administrative costs(8,040)(8,424)
Other operating income6,9935,502
Other operating expense(5,673)(5,232)
Operating profit9,51310,959
Result on sale & transfer of business192912
Investment income, net3,186927
Interest expense, net(3,111)(3,057)
Other financial expense, net(471)(270)
Profit before taxes on income9,3099,471
Taxes on income(2,832)(4,149)
Income before minority interests6,4775,322
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 ... blur-text-image

Get Instant Access to Expert-Tailored 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

Corporate Finance Core Principles and Applications

Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe, Bradford

3rd edition

978-0077971304, 77971302, 978-0073530680, 73530689, 978-0071221160, 71221166, 978-0077905200

More Books

Students also viewed these Accounting questions

Question

What was Aristotles approach to the soul body question?

Answered: 1 week ago

Question

Explain the importance of Human Resource Management

Answered: 1 week ago