Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
Following are
| Reported | Horizon Period | |||||
|---|---|---|---|---|---|---|
$ millions |
2018 |
2019 |
2020 |
2021 |
2022 |
Terminal Period |
| Sales | $56,912 | $57,766 | $58,632 | $59,512 | $60,404 | $61,008 |
| NOPAT | 2,492 | 2,542 | 2,580 | 2,619 | 2,658 | 2,684 |
| NOA | 4,032 | 4,097 | 4,158 | 4,221 | 4,284 | 4,327 |
Answer the following requirements assuming a discount rate (WACC) of 7.8%, a terminal period growth rate of 1%, common shares outstanding of 135.6 million, net nonoperating obligations (NNO) of $(6,129) million, which is negative because Humana’s nonoperating assets exceed its nonoperating liabilities, and no noncontrolling interest (NCI) on the balance sheet.
(a) Estimate the value of a share of common stock using the residual operating income (ROPI) model as of December 31, 2018.
Instructions:
-
Round all answers to the nearest whole number, except for discount factors, shares outstanding (do not round), and stock price per share.
- Round discount factors to 5 decimal places.
- Round stock price per share to two decimal places.
- Use your rounded answers for subsequent calculations.
- Use a negative sign with your NNO answer.
| Reported | Forcast Horizon | |||||
|---|---|---|---|---|---|---|
($ millions) |
2018 |
2019 |
2020 |
2021 |
2022 |
Terminal Period |
| ROPI (NOPAT - [NOABeg × rw]) | Answer | Answer | Answer | Answer | Answer | |
| Discount factor [1/(1+rw)t] | Answer | Answer | Answer | Answer | ||
| Present value of horizon ROPI | Answer | Answer | Answer | Answer | ||
| Cum present value of horizon ROPI | Answer | |||||
| Present value of terminal ROPI | Answer | |||||
| NOA | Answer | |||||
| Total firm value | Answer | |||||
| NNO | Answer | |||||
| Firm equity value | Answer | |||||
| Shares outstanding (millions) | Answer | |||||
| Stock price per share | Answer |
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
