Sales Cost of Sales Gross Profit Selling & Marketing Expenses Administrative Expenses Interest Income Angostura Holdings...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sales Cost of Sales Gross Profit Selling & Marketing Expenses Administrative Expenses Interest Income Angostura Holdings Limited Income Statements For the years ended December 31, 2021 & 2022 2021 ('000s) 921,599 (488,902) 432,697 (153,299) (87,128) 16,040 2022 (000s) 1,029,910 (552,483) 477,427 (180,310) (102,733) Other Income/(Expenses) 7,374 21,421 (10,158) Earnings before Interest & Taxes 215,684 205,647 Interest Expense (1,210) (1,651) Taxable Income 214,474 203,996 Taxation Net Income (56,155) 158,319 (58,759) 145,237 Dividends Paid Addition to Retained Earnings 95,569 49,668 2021 (000s) Angostura Holdings Limited Statement of Financial Position As at December 31, 2021 & 2022 2022 ('000s) 2021 ('000s) 2022 ('000s) ASSETS Current Assets LIABILITIES & EQUITY Current Liabilities Inventories Accounts Receivables. 322,000 168.029 430,832 Accounts Payables 130,103 145,329 203,479 Short-term Loan 50,000 Other Current Assets 500,743 374,648 Other Current Liabilities 9,839 15,113 Cash & Equivalents 144.063 108,542 139,942 210,442 1,134,835 1,117,501 Non-current Liabilites. 102,327 101,867 Non Current Assets, Net 442,148 581,285 Total Liabilities 242,269 312.309 Equity Share Capital Other Reserves 218,833 220,928 Retained Earnings 1,115,881 1,165,549 Total Equity 1,334,714 1,386,477 TOTAL ASSETS 1,576,983 1,698,786 TOTAL LIAB. & EQUITY 1,576,983 1,698,786 ADDITIONAL NOTES to FINANCIAL STATEMENTS: Depreciation Expense for 2022 = $22,807 ('000) Common Stock = Share Capital & Other Reserves Question 1 Total: 20 Marks (a) Is it ethical for companies, like Angostura, to sell a product (alcohol) that is known to be addictive and a possible danger to the health of the user? Is it relevant that the product is legal. (4 Marks) (b) Using the financial statements provided, compute the following financial leverage ratios for Angostura for 2021 and 2022. i. Debt to Equity ii. Total Debt ratio iii. Times Interest Earned ratio (3 Marks) (3 Marks) (2 Marks) (3 Marks) iv. Cash Coverage ratio (c) Using the results of your calculation in part b (i-iv) above, perform a trend analysis on Angostura's financial leverage ratios. This analysis should include: i. discussion on if these ratios improved or deteriorated between 2021 and 2022; ii. (A) possible reason(s) for the improvement or deterioration; iii. An indication of what the total debt ratio and the times interest earned ratios measure/suggest about the company for 2022. (5 Marks) Question 2 Total: 20 Marks As part of your analysis, you are required to investigate Angostura's cash flows. (a) Using the financial statements and additional notes provided, calculate the following for 2022: Operating Cash Flow i. ii. Net Capital Spending iii. Change in Net Working Capital iv. Cash Flow from assets (2.5 Marks) (2.5 Marks) (3 Marks) (2 Marks) (b) Prepare Angostura's Statement of Cash Flow for the year ended December 31, 2022. (10 Marks) Sales Cost of Sales Gross Profit Selling & Marketing Expenses Administrative Expenses Interest Income Angostura Holdings Limited Income Statements For the years ended December 31, 2021 & 2022 2021 ('000s) 921,599 (488,902) 432,697 (153,299) (87,128) 16,040 2022 (000s) 1,029,910 (552,483) 477,427 (180,310) (102,733) Other Income/(Expenses) 7,374 21,421 (10,158) Earnings before Interest & Taxes 215,684 205,647 Interest Expense (1,210) (1,651) Taxable Income 214,474 203,996 Taxation Net Income (56,155) 158,319 (58,759) 145,237 Dividends Paid Addition to Retained Earnings 95,569 49,668 2021 (000s) Angostura Holdings Limited Statement of Financial Position As at December 31, 2021 & 2022 2022 ('000s) 2021 ('000s) 2022 ('000s) ASSETS Current Assets LIABILITIES & EQUITY Current Liabilities Inventories Accounts Receivables. 322,000 168.029 430,832 Accounts Payables 130,103 145,329 203,479 Short-term Loan 50,000 Other Current Assets 500,743 374,648 Other Current Liabilities 9,839 15,113 Cash & Equivalents 144.063 108,542 139,942 210,442 1,134,835 1,117,501 Non-current Liabilites. 102,327 101,867 Non Current Assets, Net 442,148 581,285 Total Liabilities 242,269 312.309 Equity Share Capital Other Reserves 218,833 220,928 Retained Earnings 1,115,881 1,165,549 Total Equity 1,334,714 1,386,477 TOTAL ASSETS 1,576,983 1,698,786 TOTAL LIAB. & EQUITY 1,576,983 1,698,786 ADDITIONAL NOTES to FINANCIAL STATEMENTS: Depreciation Expense for 2022 = $22,807 ('000) Common Stock = Share Capital & Other Reserves Question 1 Total: 20 Marks (a) Is it ethical for companies, like Angostura, to sell a product (alcohol) that is known to be addictive and a possible danger to the health of the user? Is it relevant that the product is legal. (4 Marks) (b) Using the financial statements provided, compute the following financial leverage ratios for Angostura for 2021 and 2022. i. Debt to Equity ii. Total Debt ratio iii. Times Interest Earned ratio (3 Marks) (3 Marks) (2 Marks) (3 Marks) iv. Cash Coverage ratio (c) Using the results of your calculation in part b (i-iv) above, perform a trend analysis on Angostura's financial leverage ratios. This analysis should include: i. discussion on if these ratios improved or deteriorated between 2021 and 2022; ii. (A) possible reason(s) for the improvement or deterioration; iii. An indication of what the total debt ratio and the times interest earned ratios measure/suggest about the company for 2022. (5 Marks) Question 2 Total: 20 Marks As part of your analysis, you are required to investigate Angostura's cash flows. (a) Using the financial statements and additional notes provided, calculate the following for 2022: Operating Cash Flow i. ii. Net Capital Spending iii. Change in Net Working Capital iv. Cash Flow from assets (2.5 Marks) (2.5 Marks) (3 Marks) (2 Marks) (b) Prepare Angostura's Statement of Cash Flow for the year ended December 31, 2022. (10 Marks)
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
What would you say are your current strengths as an elementary educator? What are your greatest needs as an elementary educator? On a scale of 1-5, with 1 being the least effective and 5 being the...
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
Suppose that two linear equations are graphed on the same set of coordinate axes. Sketch what the graph might look like if the system has the given description. (a) The system has a single solution....
-
For each of the following annuities, calculate the annual cash flow. Future Value Years Interest Rate $ 30,000 1,200,000 625,000 125,000 5% 7 8 40 25 13
-
Aspen Ski Resorts has 100 employees, each working 40 hours per week and earning $10 an hour. Although the company does not pay any health or retirement benefits, one of the perks of working at Aspen...
-
The comparative balance sheet of Fidelity Medical Supply at December 31, 2008, reported the following: Fidelity's transactions during 2008 included the following: Requirements 1. Prepare the...
-
Sorrento Industries manufactures plastic bottles for the food industry. On average,Sorrento pays $ 71 per ton for its plastics. Sorrentos waste disposal company has increased its waste disposal...
-
1. On average, it takes 0.4 hours to code one record. Determine how many hours it would take to code 600 records a month. 2. If one coder works 6.5 work hours per day, how many coders would be needed...
-
Mike's Water Ice pays a corporate tax rate of 18 percent. It's total interest payment for the year just ended was $847,358. What is the value of the firm's interest tax shield?
-
Sinusoidal water waves are generated by a 18 -W mechanical motor in an aquarium tank. How much the kinetic energy is in each \(1.25-\mathrm{Hz}\) wave generated? \(\cdot\)
-
In a particle accelerator, the particles in a beam of protons are traveling toward a target at a speed equal to \(0.100 c_{0}\). If the beam has a radius of \(0.100 \mu \mathrm{m}\) and carries a...
-
In a copper wire that has a diameter of \(1.63 \mathrm{~mm}\), the drift velocity is \(7.08 \times 10^{-4} \mathrm{~m} / \mathrm{s}\). If we assume one free electron per copper atom, what are \((a)\)...
-
For each of these changes in a metal, predict whether the average time interval between collisions of an electron with a lattice ion increases or decreases: (a) spatial density of the lattice ions is...
-
What is the magnitude of the applied electric field inside an aluminum wire of radius \(1.0 \mathrm{~mm}\) that carries a \(4.0-\mathrm{A}\) current \(\left[\sigma_{\text {aluminum }}=3.6 \times...
-
2. In a frequency dstribution the class must a. be of the same size. clusive. b. be of nominal scale. c. be mutually ex- d. have at least 3 observations.
-
The unadjusted trial balance of Secretarial Services is as follows: SECRETARIAL SERVICES Unadjusted Trial Balance as at 31 December 2017 Account Debit Credit Cash at bank Office supplies Prepaid...
-
For a company recommended by your instructor, go to the companys corporate website and obtain its annual report. (Most likely you will have to click through to investor relations.) Briefly summarize...
-
Why is it generally a good idea to allocate budgeted, rather than actual, service department costs?
-
Distinguish between discretionary and committed fixed cost.
-
A nozzle is a device that (a) Increases the velocity of a flowing fluid (b) Converts mechanical energy to kinetic energy (c) Converts kinetic energy to mechanical energy (d) Converts mechanical...
-
A diffuser is a contrivance that (a) Increases the pressure of a fluid by decreasing its velocity (b) Converts pressure energy to kinetic energy (c) Decreases the pressure of a fluid by increasing...
-
The duties of a nozzle and a diffuser are (a) Opposite to each other (b) Identical to each other (c) Not comparable at all (d) None of these.
Study smarter with the SolutionInn App