AccFinAna

.xlsx

School

University Canada West *

*We aren’t endorsed by this school

Course

621

Subject

Finance

Date

Feb 20, 2024

Type

xlsx

Pages

10

Uploaded by DukeInternetPony38

Report
Parkland Corporation Consolidated Balance Sheet Increase/Decrease ($ millions) Amount Percent Assets Current assets Cash and cash equivalents Unrestricted cash 653 284 369 130% Cash and cash equivalents Restricted cash 63 42 21 50% Accounts receivable 1,872 1,392 480 34% Inventories 1,745 1,265 480 38% Income taxes receivable 14 7 7 100% Risk management and other financial assets 39 40 -1 -3% Prepaid expenses and other 109 97 12 12% Assets classified as held for sale 79 79 4,574 3,127 1447 46% Property, plant and equipment 5,141 4,429 712 16% Intangible assets 1,355 1,083 272 25% Goodwill 2,484 2,191 293 13% Investments in associates and joint ventures 342 319 23 7% Long-term receivables 113 75 38 51% Other long-term assets 82 130 -48 -37% Deferred tax assets 197 196 1 1% 14,288 11,550 2738 24% Liabilities Current liabilities Accounts payable and accrued liabilities 2,806 1,950 856 44% Dividends declared and payable 57 16 41 256% Income taxes payable 22 64 -42 -66% Long-term debt – current portion 173 124 49 40% Provisions and other liabilities – current portion 139 60 79 132% Risk management and other financial liabilities 69 39 30 77% Liabilities associated with asset held for sale 20 3,286 2,253 1033 46% Shareholders' equity Shareholders' capital 3,237 2,586 651 25% Contributed surplus 73 59 14 24% (67) (39) -28 72% Sol Put Option reserve (494) -494 100% Retained earnings (deficit) (206) (142) -64 45% Non-controlling interest ("NCI") 362 -362 -100% 3,037 2,332 705 30% 14,288 11,550 2738 24% December 31, 2022 December 31, 2021 Non-current assets Accumulated other comprehensive income (loss)
Parkland Corporation Consolidated Statements of Income (Loss) For the years ended ($ millions) December 3 December 3Amount Percent Sales and operating revenue 35,462 21,468 13994 65% Cost of purchases 31,441 18,512 12929 70% Operating costs 1,476 1,109 367 33% Marketing, general and administrative 553 406 147 36% Acquisition, integration and other costs 117 52 65 125% Depreciation and amortization 743 616 127 21% Finance costs 331 323 8 2% Foreign exchange (gain) loss 8 (10) 18 -180% Loss (gain) on risk management and other 375 124 251 202% Other (gains) and losses 23 190 -167 -88% (21) (16) -5 31% Earnings (loss) before income taxes 416 162 254 157% Current income tax expense (recovery) 90 43 47 109% Deferred income tax expense (recovery) (20) (7) -13 186% Net earnings (loss) 346 126 220 175% Net earnings (loss) attributable to: Parkland 310 97 213 220% NCI 36 29 7 24% Net earnings (loss) per share ($ per share) Basic 1.94 0.64 1 203% Diluted 1.92 0.64 1 200% 159,867 151,451 8416 6% 161,081 152,470 8611 6% Expenses Share of (earnings) loss of associates and joint ventures Weighted average number of common shares (000's of shares) Weighted average number of common shares adjusted for the effects of dilution (000's of shares)
Parkland Corporation Consolidated Balance Sheet ($ millions) Percent Percent Assets Current assets Cash and cash equivalents Unrestricted cash 653 4.57% 284 2.46% Cash and cash equivalents Restricted cash 63 0.44% 42 0.36% Accounts receivable 1,872 13.10% 1,392 12.05% Inventories 1,745 12.21% 1,265 10.95% Income taxes receivable 14 0.10% 7 0.06% Risk management and other financial assets 39 0.27% 40 0.35% Prepaid expenses and other 109 0.76% 97 0.84% Assets classified as held for sale 79 0.55% 4,574 32.01% 3,127 27.07% Property, plant and equipment 5,141 35.98% 4,429 38.35% Intangible assets 1,355 9.48% 1,083 9.38% Goodwill 2,484 17.39% 2,191 18.97% Investments in associates and joint ventures 342 2.39% 319 2.76% Long-term receivables 113 0.79% 75 0.65% Other long-term assets 82 0.57% 130 1.13% Deferred tax assets 197 1.38% 196 1.70% 14,288 100.00% 11,550 100.00% Liabilities Current liabilities Accounts payable and accrued liabilities 2,806 19.64% 1,950 16.88% Dividends declared and payable 57 0.40% 16 0.14% Income taxes payable 22 0.15% 64 0.55% Long-term debt – current portion 173 1.21% 124 1.07% Provisions and other liabilities – current portion 139 0.97% 60 0.52% Risk management and other financial liabilities 69 0.48% 39 0.34% Liabilities associated with asset held for sale 20 0.14% 3,286 23.00% 2,253 19.51% Shareholders' equity Shareholders' capital 3,237 22.66% 2,586 22.39% Contributed surplus 73 0.51% 59 0.51% (67) -0.47% (39) -0.34% Sol Put Option reserve (494) -4.28% Retained earnings (deficit) (206) -1.44% (142) -1.23% Non-controlling interest ("NCI") 362 3.13% December 31, 2022 December 31, 2021 Non-current assets Accumulated other comprehensive income (loss)
3,037 21.26% 2,332 20.19% 14,288 100.00% 11,550 100.00% Parkland Corporation Consolidated Statements of Income (Loss) For the years ended ($ millions) December 31, Percent December 31, Percent Sales and operating revenue 35,462 100.00% 21,468 100.00% Cost of purchases 31,441 88.66% 18,512 86.23% Operating costs 1,476 4.16% 1,109 5.17% Marketing, general and administrative 553 1.56% 406 1.89% Acquisition, integration and other costs 117 0.33% 52 0.24% Depreciation and amortization 743 2.10% 616 2.87% Finance costs 331 0.93% 323 1.50% Foreign exchange (gain) loss 8 0.02% (10) -0.05% Loss (gain) on risk management and other 375 1.06% 124 0.58% Other (gains) and losses 23 0.06% 190 0.89% (21) -0.06% (16) -0.07% Earnings (loss) before income taxes 416 1.17% 162 0.75% Current income tax expense (recovery) 90 0.25% 43 0.20% Deferred income tax expense (recovery) (20) -0.06% (7) -0.03% Net earnings (loss) 346 0.98% 126 0.59% Net earnings (loss) attributable to: Parkland 310 0.87% 97 0.45% NCI 36 0.10% 29 0.14% Net earnings (loss) per share ($ per share) Basic 1.94 0.01% 0.64 0.00% Diluted 1.92 0.01% 0.64 0.00% 159,867 450.81% 151,451 705.47% 161,081 454.24% 152,470 710.22% Expenses Share of (earnings) loss of associates and joint ventures Weighted average number of common shares (000's of shares) Weighted average number of common shares adjusted for the effects of dilution (000's of shares)
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help