Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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


Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting in an Economic Context

Authors: Jamie Pratt

9th edition

9781118803035, 1118582551, 1118803035, 978-1118582558

More Books

Students also viewed these Finance questions

Question

Is the chosen display appropriate for the type of data collected?

Answered: 1 week ago