All depreciation and amortization are related to net property and equipment. b. Other assets are associated with
Question:
All depreciation and amortization are related to net property and equipment. b. Other assets are associated with cash from investing activities. c. Other long-term liabilities pertain to cash from financing activities. d. The capital expenditure amounts are ($3,071) for the current year and ($7,242) for the prior year.
additional information:
a. Asset Impairment charges need to be treated in a similar fashion as depreciation in the cash flow statements. b. Any changes in other assets need to be reflected in the investing activities section of the cash flow statement. c. Any changes in long-term liabilities need to be reflected in the financing activities section of the cash flow statement. d. Additional Paid in capital increases the equity and needs to be accounted for in the financing activities section of the cash flow statement.
Question: Given the following information, create a cash flow statement using indirect method.
Exhibit 3: Income Statement (US$ Thousands) | |||
Current year | Prior year | Two years prior | |
Total revenues | $ 140,924 | $ 158,982 | $ 168,055 |
Store operating expenses | |||
Food & beverage | 47,439 | 55,066 | 59,112 |
Labour & benefits | 47,860 | 51,817 | 54,059 |
Occupancy & other | 34,691 | 38,057 | 41,750 |
Total | 129,990 | 144,940 | 154,921 |
Other operating expenses | |||
Depreciation & amortization | 7,460 | 8,991 | 10,297 |
General & administrative | 6,956 | 9,106 | 11,754 |
Asset impairment | 6,713 | 13,529 | 3,066 |
Operating income (loss) | (10,195) | (17,584) | (11,983) |
Interest expense | 2,289 | 3,810 | 3,655 |
Loss before income tax | (12,484) | (21,394) | (15,638) |
Income tax (benefit) | (1,241) | 49 | 1,818 |
Net loss | $ (11,243) | $ (21,443) | $ (17,456) |
Exhibit 4: Balance Sheet (US$ Thousands) | ||||
Current year | Prior year | Two years prior | Three years prior | |
Assets | ||||
Current assets | ||||
Cash & cash equivalents | $ 2,956 | $ 3,193 | $ 1,592 | |
Accounts receivable | 337 | 475 | 1,512 | |
Income tax receivable | 741 | 17 | 2,253 | |
Inventory | 1,163 | 1,305 | 1,462 | 1,622 |
Prepaid expenses | 2,196 | 2,628 | 2,080 | |
Total current assets | 7,393 | 7,618 | 8,899 | |
Net property, plant & equipment | 60,824 | 71,926 | 87,204 | |
Intangible assets | 1,890 | 1,935 | 2,105 | |
Other assets | 1,197 | 1,875 | 2,120 | |
Total assets | $ 71,304 | $ 83,354 | $ 100,328 | $ 105,312 |
Liabilities & shareholders' equity | ||||
Current liabilities: | ||||
Accounts payable | $ 3,630 | $ 1,603 | $ 741 | |
Accrued expenses | 8,893 | 9,285 | 8,818 | |
Total current liabilities | 12,523 | 10,888 | 9,559 | |
Long-term debt | 47,996 | 56,938 | 53,798 | |
Total liabilities | 60,519 | 67,826 | 63,357 | |
Shareholders' equity | ||||
Common stock | 877 | 291 | 291 | |
Additional paid-in capital | 55,953 | 50,039 | 50,039 | |
Retained deficit | (46,045) | (34,802) | (13,359) | |
Total shareholders' equity | 10,785 | 15,528 | 36,971 | |
Total liabilities & shareholders' equity | $ 71,304 | $ 83,354 | $ 100,328 |