Calculating Cash Flow From Assets by = Operating Cash Flow (OCF) – Net Capital Spending (NCS) - Change in NWC (ΔNWC) = Earnings Before interest and taxes + Depreciation –Taxes - New fixed assets – Old fixed assets +Depreciation - ((New current assets – New current liabilities)-(Old current assets – Old current liabilities))

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

Calculating Cash Flow From Assets by
= Operating Cash Flow (OCF) – Net Capital Spending (NCS) - Change in NWC (ΔNWC)
= Earnings Before interest and taxes + Depreciation –Taxes - New fixed assets – Old fixed assets +Depreciation - ((New current assets – New current liabilities)-(Old current assets – Old current liabilities))

CONSOLIDATED STATEMENT OF CASH FLOWS
for the year ended 31 December 2020
(Expressed in Hong Kong dollars)
2020
2019
Note
HK$'000
HK$'000
Cash flows from operating activities
(Loss)/profit before taxation
Adjustments for:
(741,819)
734,312
Finance income
(68,554)
(87,550)
Loss on disposal of property, plant and equipment, net
3,309
4,332
Income from financial assets at fair value through profit or loss
(6,344)
(13,478)
485,625
Depreciation
606,975
Amortisation of prepaid land lease payments
Amortisation of other intangible assets
32,664
29,401
2,946
2,977
Provision for impairment of property, plant and equipment and
properties under development
7,147
Reversal of impairment of trade and other receivables
(285)
(334)
(36,834)
(182,822)
Gain on bargain purchase of a subsidiary
Gain on deemed disposal of an associate
Reversal of provision for the closure of golf club
(138,346)
(155,358)
Changes in fair value of investment properties
183,271
36,238
Share of profits less losses of associates
22,612
(66,185)
Share of profits less losses of joint ventures
6,160
Equity-settled share option expense, net
(32,326)
(309,920)
1,248,370
Decrease in inventories
16,039
493
Increase in properties under development and completed
properties held for sale
(Increase)/decrease in trade receivables, deposits,
prepayments and other receivables
(374,149)
(590,436)
(808,830)
1,079
116,202
Decrease in amounts due from associates
8,767
Decrease in amounts due from holding companies
115,964
1,404
Increase in amounts due from fellow subsidiaries
(38,239)
(73,825)
Increase/(decrease) in trade payables,
other payables and accruals
871,149
(115,046)
Increase/(decrease) in amounts due to associates
4,241
(8,138)
Increase/(decrease) in amounts due to fellow subsidiaries
8,030
(6,080)
Increase in deferred income, net of sales tax
53,868
4,417
Cash (used in)/generated from operations
(460,768)
586,128
(53,038)
Hong Kong, PRC and Macau profits taxes paid
Overseas taxes paid
(185,025)
581
(21)
Net cash flows (used in)/generated from operating activities
(513,225)
401,082
Transcribed Image Text:CONSOLIDATED STATEMENT OF CASH FLOWS for the year ended 31 December 2020 (Expressed in Hong Kong dollars) 2020 2019 Note HK$'000 HK$'000 Cash flows from operating activities (Loss)/profit before taxation Adjustments for: (741,819) 734,312 Finance income (68,554) (87,550) Loss on disposal of property, plant and equipment, net 3,309 4,332 Income from financial assets at fair value through profit or loss (6,344) (13,478) 485,625 Depreciation 606,975 Amortisation of prepaid land lease payments Amortisation of other intangible assets 32,664 29,401 2,946 2,977 Provision for impairment of property, plant and equipment and properties under development 7,147 Reversal of impairment of trade and other receivables (285) (334) (36,834) (182,822) Gain on bargain purchase of a subsidiary Gain on deemed disposal of an associate Reversal of provision for the closure of golf club (138,346) (155,358) Changes in fair value of investment properties 183,271 36,238 Share of profits less losses of associates 22,612 (66,185) Share of profits less losses of joint ventures 6,160 Equity-settled share option expense, net (32,326) (309,920) 1,248,370 Decrease in inventories 16,039 493 Increase in properties under development and completed properties held for sale (Increase)/decrease in trade receivables, deposits, prepayments and other receivables (374,149) (590,436) (808,830) 1,079 116,202 Decrease in amounts due from associates 8,767 Decrease in amounts due from holding companies 115,964 1,404 Increase in amounts due from fellow subsidiaries (38,239) (73,825) Increase/(decrease) in trade payables, other payables and accruals 871,149 (115,046) Increase/(decrease) in amounts due to associates 4,241 (8,138) Increase/(decrease) in amounts due to fellow subsidiaries 8,030 (6,080) Increase in deferred income, net of sales tax 53,868 4,417 Cash (used in)/generated from operations (460,768) 586,128 (53,038) Hong Kong, PRC and Macau profits taxes paid Overseas taxes paid (185,025) 581 (21) Net cash flows (used in)/generated from operating activities (513,225) 401,082
CONSOLIDATED STATEMENT OF CASH FLOWS
for the year ended 31 December 2020
(Expressed in Hong Kong dollars)
2020
2019
Note
HK$'000
HK$'000
Cash flows from investing activities
Finance income received
82,921
105,607
Dividends received from associates and joint ventures
136,564
Increase in loan to fellow subsidiaries
14,426
(238,502)
Purchases of property, plant and equipment
and prepaid land lease payments
(480,322)
(461,426)
Proceeds from disposal of property, plant and equipment
13,888
28,634
Disposal of subsidiaries, net of cash
Acquisition of associates
Acquisition of joint ventures
(610)
(460)
(106,196)
Acquisition of subsidiaries, net
208,572
Increase in entrustment loan receivables
273,910
Proceeds upon disposal of financial assets
at fair value through profit or loss
602,686
2,581,307
Additions to financial assets at fair value through profit or loss
(863,556)
(1,694,449)
Decrease in pledged time deposits
Decrease in non-pledged time deposits with original maturity of
10,140
23,321
more than three months when acquired
818,589
559,596
Net cash generated from investing activities
301,148
1,313,492
Cash flows from financing activities
Capital element of lease rental paid
(58,665)
(42,034)
Interest element of lease rental paid
(12,990)
(13,819)
Finance cost paid
(8,701)
(61,810)
(5,235)
Dividends paid
Exercise of share option
425
Dividends paid to non-controlling shareholders
(7,027)
(146,311)
Contribution from non-controlling shareholders
90,842
198,188
Proceeds of new bank loans
143,340
Repayment of bank loans
(242,985)
Proceeds of amount due to non-controlling shareholder
Proceeds of loan from holding companies
133,882
432,148
Net cash generated from/(used in) financing activities
716,295
(317,047)
Net increase in cash and cash equivalents
504,218
1,397,527
Cash and cash equivalents at beginning of year
28(a)
2,460,369
1,101,901
Effect of foreign exchange rate changes, net
87,391
(39,059)
Cash and cash equivalents at end of year
28(a)
3,051,978
2,460,369
Transcribed Image Text:CONSOLIDATED STATEMENT OF CASH FLOWS for the year ended 31 December 2020 (Expressed in Hong Kong dollars) 2020 2019 Note HK$'000 HK$'000 Cash flows from investing activities Finance income received 82,921 105,607 Dividends received from associates and joint ventures 136,564 Increase in loan to fellow subsidiaries 14,426 (238,502) Purchases of property, plant and equipment and prepaid land lease payments (480,322) (461,426) Proceeds from disposal of property, plant and equipment 13,888 28,634 Disposal of subsidiaries, net of cash Acquisition of associates Acquisition of joint ventures (610) (460) (106,196) Acquisition of subsidiaries, net 208,572 Increase in entrustment loan receivables 273,910 Proceeds upon disposal of financial assets at fair value through profit or loss 602,686 2,581,307 Additions to financial assets at fair value through profit or loss (863,556) (1,694,449) Decrease in pledged time deposits Decrease in non-pledged time deposits with original maturity of 10,140 23,321 more than three months when acquired 818,589 559,596 Net cash generated from investing activities 301,148 1,313,492 Cash flows from financing activities Capital element of lease rental paid (58,665) (42,034) Interest element of lease rental paid (12,990) (13,819) Finance cost paid (8,701) (61,810) (5,235) Dividends paid Exercise of share option 425 Dividends paid to non-controlling shareholders (7,027) (146,311) Contribution from non-controlling shareholders 90,842 198,188 Proceeds of new bank loans 143,340 Repayment of bank loans (242,985) Proceeds of amount due to non-controlling shareholder Proceeds of loan from holding companies 133,882 432,148 Net cash generated from/(used in) financing activities 716,295 (317,047) Net increase in cash and cash equivalents 504,218 1,397,527 Cash and cash equivalents at beginning of year 28(a) 2,460,369 1,101,901 Effect of foreign exchange rate changes, net 87,391 (39,059) Cash and cash equivalents at end of year 28(a) 3,051,978 2,460,369
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education