Page 19 - MCOM MODEL ANSWER 2

P a g e | 19

ABRIDGED STATEMENT OF FINANCIAL POSITION (S$ millions)
2016 2015
(Audited)
Non Current Assets
Property, plant and equipment (106,702 - 24,900) *81,802 106,702
Goodwill and intangible assets (55,887 - 605) *56,282 55,887
Investment and loans (35,552 - 2,500 - 3,100 + 2217) *32,169 35,552
Deferred taxes 20,294 20,294
*190,547 218,435
Current Assets
Bank balances, deposits and cash 63,796 35,912
Other current assets (Note 2) *63,431 59,520
Total assets *317,774 313,867

Equity
Equity attributable to equity holders of the company (146,369 + 2,856 -3,383) *145,842 146,369
Non-controlling interests 5,469 5,469
Total equity *151,131 151,838

Non Current Liabilities
Interest-bearing liabilities 64,190 52,661
Deferred tax and other non-current liabilities 19,849 19,849
84,039 72,510
Current Liabilities (Note 3) *80,680 89,519
Total liabilities 164,719 162,029
Total equity and liabilities 315,850 313,867

Note 2

Other current assets (includes amounts held up in Illania) 15 940

Trade and other receivables 47,491 43 570

Total 63,431 59,520

Note 3

Interest-bearing liabilities 8,520 30,179
Trade and other payables *60,735 40 484
Other current liabilities *11,425 18,856
Total *80,680 89,519

* Figures derived/computed from the assumptions underlying projections.

Developed by The CharterQuest Institute for 'The CFO Case Study Competition 2016'
www.charterquest.co.za | Email: thecfo@charterquest.co.za