Teal Mountain Inc.'s CFO has just left the office of the company president after a meeting...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Teal Mountain Inc.'s CFO has just left the office of the company president after a meeting about the draft SFP at April 30, 2020, and income statement for the year then ended. (Both are reproduced below.) "Our liquidity position looks healthy," the president had remarked. "Look at the current and acid-test ratios, and the amount of working capital we have. And between the goodwill write off and depreciation, we have almost $23 million of non-cash expenses. I don't understand why you've been complaining about our cash situation." The CFO turns the draft financial statements over to you, the newest member of the accounting staff, along with extracts from the notes to the financial statements. TEAL MOUNTAIN INC. Consolidated Statement of Financial Position April 30, 2020, and 2019 (in $000s) Assets Cash and 60-day treasury bills Accounts receivable Inventory Income tax receivable Prepaid expenses Investments (Note 1) Property, plant, and equipment (Note 2) Deferred tax asset Intangible assets-franchises (Note 3) Goodwill 2020 $3,266 23,748 26,087 145 1,401 54,647 5,962 37,336 4,878 4,391 0 2019 $3,739 18,414 21,575 0 1,609 45,337 6,971 45,707 2,276 1,911 12,748 Inventory Income tax receivable Prepaid expenses Investments (Note 1) Property, plant, and equipment (Note 2) Deferred tax asset Intangible assets-franchises (Note 3) Goodwill Liabilities Current Bank overdraft (temporary) Accounts payable and accrued liabilities (Note 4) Current portion of long-term debt Long-term debt (Note 5) Shareholders' Equity Share capital (Note 6) Retained earnings 26,087 145 1,401 54,647 5,962 37,336 4,878 4,391 0 $107,214 $6,743 3,245 1,800 11,788 14,900 78,257 2,269 80,526 $107,214 21,575 0 1,609 45,337 6,971 45,707 2,276 1,911 12,748 $114,950 $6,361 4,714 1,200 12,275 14,500 62,965 25,210 88,175 $114,950 Consolidated Statement of Income and Retained Earnings Year Ended April 30, 2020, and 2019 (in $000s) Revenue Sales revenue Interest and other Expenses Cost of goods sold General and administrative Salaries and wages expense Depreciation and amortization Loss on impairment (goodwill) Interest Loss on disposal of capital assets Loss before equity loss and income tax Investment income (loss) (Note 1) Loss before income tax Income tax benefit Net loss Retained earnings, beginning of year Retained earnings, end of year 2020 $89,821 1,310 91,131 52,600 10,415 26,624 10,220 12,748 1,293 394 114,294 (23,163 ) (2,525 ) (25,688 ) 2,747 (22,941 ) 25,210 2,269 2019 $68,820 446 69,266 39,310 10,982 24,500 11,709 0 1,526 0 88,027 (18,761 ) 107 (18,654 ) 5,161 (13,493 ) 38,703 25,210 Note 2. Property, Plant, and Equipment Additions to property, plant, and equipment for the current year amounted to $2,290,000. Proceeds from the disposal of property, plant, and equipment amounted to $250,000. Note 3. Intangible Assets-Franchises Franchise fees are amortized over the term of 20 years using the straight-line method. Note 4. Accounts Payable and Accrued Liabilities (in $000s) Accounts payable-suppliers Salaries and wages payable Note 5. Long-Term Debt (in $000s) 2020 $3,104 141 $3,245 Current maturities 2019 $4,564 150 $4,714 Debentures Bank term loans, due April 30, 2021, principal repayable at $150,000 a month (2019, at $100,000 a month) 2020 $12,500 4,200 16,700 (1,800 ) $14,900 2019 $12,500 3,200 15,700 (1,200 ) $14,500 Note 6. Share Capital (1,600 $14,900 Debentures bear interest at 9% per annum and are due in 2022. Bank term loans bear interest at 8% and the bank advanced $2.2 million during the year. (1,200 $14,500 On September 14, 2019, Teal Mountain Inc. issued 3.8 million shares with special warrants. Net proceeds from issuing the 3.8 million shares amounted to $14,393,000. Net proceeds from issuing the 3.8 million warrants amounted to $899,000. Part 1 Assume that Teal Mountain Inc. follows IFRS and has adopted the policy of classifying interest paid and dividends received as operating activities, and dividends paid as financing activities. Prepare a statement of cash flows for the year ended April 30, 2020, on a non-comparative basis from the information provided. The CFO wants to use the direct method to report the company's operating cash flows this year. Include all required disclosures. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000). Do not leave any answer field blank. Enter "O" for amounts. Enter amounts in thousands.) Teal Mountain Inc. Consolidated Statement of Cash Flows $ $ $ Teal Mountain Inc.'s CFO has just left the office of the company president after a meeting about the draft SFP at April 30, 2020, and income statement for the year then ended. (Both are reproduced below.) "Our liquidity position looks healthy," the president had remarked. "Look at the current and acid-test ratios, and the amount of working capital we have. And between the goodwill write off and depreciation, we have almost $23 million of non-cash expenses. I don't understand why you've been complaining about our cash situation." The CFO turns the draft financial statements over to you, the newest member of the accounting staff, along with extracts from the notes to the financial statements. TEAL MOUNTAIN INC. Consolidated Statement of Financial Position April 30, 2020, and 2019 (in $000s) Assets Cash and 60-day treasury bills Accounts receivable Inventory Income tax receivable Prepaid expenses Investments (Note 1) Property, plant, and equipment (Note 2) Deferred tax asset Intangible assets-franchises (Note 3) Goodwill 2020 $3,266 23,748 26,087 145 1,401 54,647 5,962 37,336 4,878 4,391 0 2019 $3,739 18,414 21,575 0 1,609 45,337 6,971 45,707 2,276 1,911 12,748 Inventory Income tax receivable Prepaid expenses Investments (Note 1) Property, plant, and equipment (Note 2) Deferred tax asset Intangible assets-franchises (Note 3) Goodwill Liabilities Current Bank overdraft (temporary) Accounts payable and accrued liabilities (Note 4) Current portion of long-term debt Long-term debt (Note 5) Shareholders' Equity Share capital (Note 6) Retained earnings 26,087 145 1,401 54,647 5,962 37,336 4,878 4,391 0 $107,214 $6,743 3,245 1,800 11,788 14,900 78,257 2,269 80,526 $107,214 21,575 0 1,609 45,337 6,971 45,707 2,276 1,911 12,748 $114,950 $6,361 4,714 1,200 12,275 14,500 62,965 25,210 88,175 $114,950 Consolidated Statement of Income and Retained Earnings Year Ended April 30, 2020, and 2019 (in $000s) Revenue Sales revenue Interest and other Expenses Cost of goods sold General and administrative Salaries and wages expense Depreciation and amortization Loss on impairment (goodwill) Interest Loss on disposal of capital assets Loss before equity loss and income tax Investment income (loss) (Note 1) Loss before income tax Income tax benefit Net loss Retained earnings, beginning of year Retained earnings, end of year 2020 $89,821 1,310 91,131 52,600 10,415 26,624 10,220 12,748 1,293 394 114,294 (23,163 ) (2,525 ) (25,688 ) 2,747 (22,941 ) 25,210 2,269 2019 $68,820 446 69,266 39,310 10,982 24,500 11,709 0 1,526 0 88,027 (18,761 ) 107 (18,654 ) 5,161 (13,493 ) 38,703 25,210 Note 2. Property, Plant, and Equipment Additions to property, plant, and equipment for the current year amounted to $2,290,000. Proceeds from the disposal of property, plant, and equipment amounted to $250,000. Note 3. Intangible Assets-Franchises Franchise fees are amortized over the term of 20 years using the straight-line method. Note 4. Accounts Payable and Accrued Liabilities (in $000s) Accounts payable-suppliers Salaries and wages payable Note 5. Long-Term Debt (in $000s) 2020 $3,104 141 $3,245 Current maturities 2019 $4,564 150 $4,714 Debentures Bank term loans, due April 30, 2021, principal repayable at $150,000 a month (2019, at $100,000 a month) 2020 $12,500 4,200 16,700 (1,800 ) $14,900 2019 $12,500 3,200 15,700 (1,200 ) $14,500 Note 6. Share Capital (1,600 $14,900 Debentures bear interest at 9% per annum and are due in 2022. Bank term loans bear interest at 8% and the bank advanced $2.2 million during the year. (1,200 $14,500 On September 14, 2019, Teal Mountain Inc. issued 3.8 million shares with special warrants. Net proceeds from issuing the 3.8 million shares amounted to $14,393,000. Net proceeds from issuing the 3.8 million warrants amounted to $899,000. Part 1 Assume that Teal Mountain Inc. follows IFRS and has adopted the policy of classifying interest paid and dividends received as operating activities, and dividends paid as financing activities. Prepare a statement of cash flows for the year ended April 30, 2020, on a non-comparative basis from the information provided. The CFO wants to use the direct method to report the company's operating cash flows this year. Include all required disclosures. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000). Do not leave any answer field blank. Enter "O" for amounts. Enter amounts in thousands.) Teal Mountain Inc. Consolidated Statement of Cash Flows $ $ $
Expert Answer:
Answer rating: 100% (QA)
To prepare the statement of cash flows using the direct method we need to analyze the information provided and categorize each item into one of the following sections operating activities investing ac... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0077400163
6th edition
Authors: J. David Spiceland, James Sepe, Mark Nelson
Posted Date:
Students also viewed these accounting questions
-
A combined statement of income and retained earnings for DC 5 Ltd. for the year ended December 31, 2014, follows. (As a private company, DC 5 has elected to follow ASPE.) Also presented are three...
-
Jeopardy Inc.'s CFO has just left the office of the company president after a meeting about the draft statement of financial position at April 30, 2014, and income statement for the year ended. (Both...
-
A combined statement of income and retained earnings for DC 5 Ltd. for the year ended December 31, 2017, follows. (As a private company, DC 5 has elected to follow ASPE.) Also presented are three...
-
?? Helen's investment of $500 has grown, at a rate of 13% compounded annually, for 45 years. What is the value of her investment today?
-
Fifty randomly selected adults who follow professional sports were asked to name their favorite professional sports league. The results are as follows where MLB = Major League Baseball, MLS = Major...
-
Find the absolute pressure in a hydraulic jack with a small piston of area 23.0 cm2 when a force of 125 N is applied. The area of the large piston is 46.0 cm2.
-
Gender in the Rock and Roll Hall of Fame From its founding through 2015, the Rock and Roll Hall of Fame has inducted 303 groups or individuals. Forty-seven of the inductees have been female or have...
-
The Tire Rack, Americas leading online distributor of tires and wheels, conducts extensive testing to provide customers with products that are right for their vehicle, driving style, and driving...
-
Translate the following code into MIPS code. int Sum (int a) { } if (a <3) return (1); else return (a + Sum (a - 2) + Sum (a-3));
-
A double-wall heat exchanger is used to transfer heat between liquids flowing through semicircular copper tubes. Each tube has a wall thickness of t = 3 mm and an inner radius of r; = 20 mm. and good...
-
? 9. Determine the amounts for the following. Show calculations for credit. a) Ending Work-in-Process Inventory in Units AND Dollars b) Ending Finished Goods Inventory in Units AND Dollars c) Cost of...
-
Why was the limited exemption from antitrust laws so crucial to the development of the NFL?
-
1. You have just started a new company to deliver mail and parcels to rural communities. At the moment, other companies either do not provide a service or are exceptionally expensive. The new company...
-
Indicate whether each of the following statements is true or false by writing T or F in the answer c olumn. The Green Giant is an example of a trade name.
-
Why cant Premier League teams like Arsenal exert as much monopoly power as the NFL's Chicago Bears?
-
Why do you think that antitrust lawsuits brought under the second clause of the Sherman Antitrust Act have generally been so unsuccessful?
-
If the income and cost curves are determined by the following equations: entry = cost = Determine the service level that maximizes profit: PROBLEMA 4: Si la curva de ingresos y costo estan...
-
The outer loop controls the number of students. Note that the inner loop of this program is always executed exactly three times, once for each day of the long weekend. Modify the code so that the...
-
Post the journal entries prepared in BE 22 to T-accounts. Assume that the opening balances in each of the accounts is zero except for cash, accounts receivable, and accounts payable that had opening...
-
What is goodwill and how is it measured?
-
The comparative balance sheets for 2011 and 2010 are given below for Surmise Company. Net income for 2011 was $50 million. Required: Prepare the statement of cash flows of Surmise Company for the...
-
To address his concern regarding the previous advisers asset allocation approach, Raye should assess the Laws portfolio using: A. a homogeneous and mutually exclusive asset classbased risk analysis....
-
Raye believes the previous advisers specification for debt is incorrect given that, for purposes of asset allocation, asset classes should be: A. diversifying. B. mutually exclusive. C. relatively...
-
Walker Patel is a portfolio manager at an investment management firm. After successfully implementing meanvariance optimization (MVO), he wants to apply reverse optimization to his portfolio. For...
Study smarter with the SolutionInn App