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?
-
1. The case was critical of Sonys organizational structure in terms of its inability to compete effectively with its competitors. Would there be instances when that type of structure might actually...
-
The brand manager for a new drug believes that the annual sales of the drug, as a function of the number of sales calls on doctors, will be as shown in the following table. Estimate the sales of the...
-
Have you ever made a decision and later realized that you mistakenly let irrelevant factors affect your choice? Explain.
-
Peter Martin is going to help his brother who wants to open a food store. Peter initially believes that there is a 50-50 chance that his brother's food store would be a success. Peter is considering...
-
Concord Corporation is authorized to issue 49,000 shares of $5 par value common stock. During 2025, Concord took part in the following selected transactions. a. Issued 4,600 shares of stock at $42...
-
The Bussell Company exchanged the following assets during 2010: 1. Acquired a newer machine by paying $4,000 cash and giving up a machine that originally cost $40,000, has a book value of $25,000,...
-
You are a telecommunication company considering an investment into 1st generation GSM (analog mobile phone coverage) network. You need to buy the license from the government and build the...
-
A client has a desired retirement savings goal of 1.5 million to be achieved seven years from now. She plans on making only one deposit into her account, and an annual return of 8% per year is...
-
The return pattern on your favorite stock has been 5%, 8%, -12%, 15%, 21% over the last five years. What is your average return and total change in wealth per year over the period?
-
Year Board Game (Rs.) DVD (Rs.) 0 -950 -2100 1 700 1500 2 550 1050 3 130 450 a. Based on the payback period rule, which project should be chosen? b. Based on the NPV, which project should be chosen?...
-
To better manage the stocks of the two companies you selected in Assignment 2/3 Preparation, Part 2 (which should have been submitted already and is worth 5% of your overall course grade), it is a...
-
You work for Athens Inc., and you are asked to estimate the Year 2 CCA for a project with the following data. What is the Year 2 CCA (Capital Cost Allowance)? Working capital investment Equipment...
-
10) A perfect straight line would render an R-square value of zero. 11) If the data points were randomly scattered, the R-square value would be closer to 1 than 0. 12) An R-square value over .80...
-
A Alkynes can be made by dehydrohalogenation of vinylic halides in a reaction that is essentially an E2 process. In studying the stereochemistry of this elimination, it was found that...
-
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...
-
If Gollum will not help Frodo get into Mordor, then Gandalf is not a wizard and Frodo is not a hobbit. Translate the written form of each compound logical statement into symbolic form.
-
Complete the truth table to determine the truth value of the proposition in the last column. 14 (b~d) (bvd) b~ Ad b- byd b d
-
\(\sim p ightarrow q \leftrightarrow r\) For each of the following compound logical statement, apply the proper dominance of connectives by adding parentheses to indicate the order in which the...
Study smarter with the SolutionInn App