AccFinAna
.xlsx
keyboard_arrow_up
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
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
Related Questions
(Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows:
Operating return on assets
Debt ratio
Average collection period
Fixed asset turnover
Return on equity
Current ratio
Times interest earned
Inventory turnover
Total asset turnover
Operating profit margin
The company's current ratio is
(Round to two decimal places.)
.
Calculate the following ratios:
arrow_forward
Compared to the ROE in 2020, the ROE in 2021 has
Improved / 6.65%
Improved / 3.43%
Worsened / -6.65%
Worsened / -3.43%
Stayed the same / 0%
by
arrow_forward
Find cashflow from Financing activities
arrow_forward
The following selected information pertains to Brock Company:Cash balance, January 1, 20x1 P130,000Accounts receivable, January 1, 20x1 190,000Collections from customers in 20x1 2,100,000Capital account balance, January 1, 20x1 380,000Total assets, January 1, 20x1 750,000Additional cash investment, July 1, 20x1 50,000Total assets, December 31, 20x1 1,010,000Cash balance, December 31, 20x1 200,000Accounts receivable, December 31, 20x1 360,000Withdrawals made during 20x1 110,000Total liabilities, December 31, 20x1 410,0007. Net income for the year ended December 31, 20x1
arrow_forward
Net cash flow from operating a
arrow_forward
Complete the financial statement for MY Company.
Cash
Receivables
Inventories
Prepaid
expenses
Total
current
assets
Plant
assets
Other
assets
Total
assets
.
$95
575
822
[Select]
Type of Financial Statement: [Select]
[ Select]
[ Select]
2,800
$8.400
. Debt Ratio is 0.6
Current Ratio is 1.2
MY Company
December 31, 2018
(Dollars in thousands)
V
>
Total
current $1.700
liabilities
Long-
term
debt
Other
long-
term
liabilities
Share
capital
Total
liabilities
[ Select]
and
equity
810
Retained 2.645
earnings
183
Use the following data to complete MY Company's Balance Sheet.
[Select]
arrow_forward
Question Content Area
Cash and accounts receivable for Adams Company are as follows:
Current Year
Prior Year
Cash
$63,104
$54,400
Accounts receivable (net)
34,736
66,800
What are the amounts and percentages of increase or decrease that would be shown with horizontal analysis?
Account
Dollar Change
Percent Change
Cash
$fill in the blank 1
fill in the blank 2 %
Accounts Receivable
$fill in the blank 4
fill in the blank 5 %
arrow_forward
Finance
arrow_forward
Sunland Co. reports the following information:
Net cash provided by operating activities
Average current liabilities
Average long-term liabilities
Dividends paid
Capital expenditures
Purchase of treasury stock
Payments of debt
Sunland's free cash flow is
$192000.
$292000.
$62000.
O $16000.
$422000
314000
214000
130000
230000
23000
72000
arrow_forward
Dawson Corp. reports the following information:
Net cash provided by operating activities: $285,000
Average current liabilities: $150,000
Average non-current liabilities: $100,000
Dividends declared: $60,000
Capital expenditures: $110,000
Payment of long-term debt: $35,000
What is Dawson's cash debt coverage ratio?
Question 11 options:
1.14
1.90
2.28
2.85
arrow_forward
CALCULATE CASH FLOW TO CREDITOR'S FOR fy24
arrow_forward
CALCULATE CASH FLOW TO STOCKHOLDERS
arrow_forward
Problem 11-12 (Algo) Effect of transactions on liquidity measures LO 1
Selected balance sheet accounts for Tibbetts Company on September 30, 2019, are as follows:
Cash
$
48,000
Marketable securities
135,000
Accounts receivable, net
165,000
Inventory
187,500
Prepaid expenses
21,000
Total current assets
$
556,500
Accounts payable
$
108,000
Other accrued liabilities
26,400
Short-term debt
48,000
Total current liabilities
$
182,400
Required:
Calculate the working capital, current ratio, and acid-test ratio for Tibbetts Company as of September 30, 2019.
Summarized here are the transactions/events that took place during the fiscal year ended September 30, 2020. Prepare journal entries for the below transactions and Indicate the effect of each item on Tibbetts Company's working capital, current ratio, and acid-test ratio. Use + for increase, − for decrease, and (NE) for no effect.
Credit sales for the year amounted to…
arrow_forward
Problem 11-12 (Algo) Effect of transactions on liquidity measures LO 1
Selected balance sheet accounts for Tibbetts Company on September 30, 2019, are as follows:
Cash
$
48,000
Marketable securities
135,000
Accounts receivable, net
165,000
Inventory
187,500
Prepaid expenses
21,000
Total current assets
$
556,500
Accounts payable
$
108,000
Other accrued liabilities
26,400
Short-term debt
48,000
Total current liabilities
$
182,400
Required:
Calculate the working capital, current ratio, and acid-test ratio for Tibbetts Company as of September 30, 2019.
Summarized here are the transactions/events that took place during the fiscal year ended September 30, 2020. Prepare journal entries for the below transactions and Indicate the effect of each item on Tibbetts Company's working capital, current ratio, and acid-test ratio. Use + for increase, − for decrease, and (NE) for no effect.
Credit sales for the year amounted to…
arrow_forward
Current Assets
Cash F
Accounts Receivable
Inventory
Balance Sheet and Income Statement Data
December 31,
2021
Total Current Assets
Property, Plant, and Equipment
Less: Accumulated Depreciation
Total Assets
Current Liabilities
Accounts Payable
Notes Payable
Income Taxes Payable
Total Current Liabilities
Bonds Payable
Total Liabilities
Stockholders' Equity
Common Stock
Retained Earnings
$193,000
383,000
206,000
782,000
1,241,000
(476,000)
765,000
$1.547.000
$155,000
61,000
107.CO
323,000
340,000
663,000
510,000
374,000
884,000
Total Stockholders' Equity
Total Liabilities & Stockholders' Equity $1.547.000
Additional Information:
1. Net Income for the year ending December 31, 2021 was $164,000
December 31,
2020
$115,000
316,000
334,000
765,000
1,122,000
(442,000)
680,000
$1.445.000
$102,000
68,000
76,500
246,500
391,000
637,500
467,500
340,000
807,500
$1.445.000
2. During the year, the company sold equipment with an original cost of $147,000 and
accumulated depreciation of $119,000.
3.…
arrow_forward
Cash
Receivables
Inventories
Total CA
Net fixed assets
Total assets
Sales
Net income
280
21
14
70
280
364
126
490
% (use 2 decimals)
Accounts payable
Other current liabilities
Total CL
Long-term debt
Common equity
Total liab. and equity
42
28
70
140
280
420
A
You have the above balance sheet and income statement for Ahmed's inc.
You want to reduce your inventory to generate funds to buy back common stock at the book value. You will reduce inventory so that the current ratio is equal to 2.09.
There is no effect on sales or net income. What is the new ROE?
arrow_forward
11 Compute Cash Flow from Operating Activities from the following details:
Particulars
Trade Receivables:
Debtors CA
Bills Receivable CA
Trade Payables:
Creditors CL
Bills Payable CL
L
Expenses Outstanding
Accrued Income CAT
Depreciation on Fixed Assets No +
Surplus, i.e., Balance in Statement of Profit & Loss
31st March,
2023 (R)
50,000
23,000
28,000
22,000
4,500
9,000
5,000
90,000
31st March
2022 )
60,000
25,000
32,000
35,000
3,500
8,000
4,000
80,000
arrow_forward
BALANCE SHEET Cash $ 140.0 Accounts payable $ 800 .0 Accts. receivable 880 .0 Notes payable 600.0 Inventories 1,320.0 Accruals 400 .0 Total current assets $2,340.0 Total current liabilities $1,800.0 Long-term bonds 1,000.0 Total debt $2,800.0 Common stock 200 .0 Retained earnings 1,000.0 Net plant & equip. 1,660.0 Total common equity $1,200.0 Total assets $4.000.0 Total liabilities & equity $4.000.0 lNCOME STATEMENT Net sales $6,000.0 Operating costs 5,599.8 Depreciation 100.2 EBIT $ 300.0 Less: Interest 96 .0 EBT $ 204 .0 Less: Taxes 81.6 Net income $ 122.4 OTHER DATA Annual Principal and Lease Payments 0.00 Shares outstanding (millions) 60 .00 Common dividends (millions) $42.8 Interest rate on NIP and long-term bonds 6.0 % Federal plus state income tax rate 40% Year-end stock price $30 .60
Question 1
What is the firm's EPS (Earnings Per Share)?
Group of answer choices
$2.04
$2.11
$2.25
$2.39
Question 2
What is the firm's Current Ratio?
Group of…
arrow_forward
suppose that a company's cash flow statement showed the following:
net income: 22,523.99
deprecitation 4580.77
accounts receivable -543.32
inventory 592.81
accounts payable 880.05
what is this companys net cash from operating activities?
A. 23,453.53
B. 27,154.25
C. 27,697.57
D. 28,034.30
E. 27,441.48
arrow_forward
Required information
Problem 13-7 (Algo) Prepare a Statement of Cash Flows [LO13-1, LO13-2]
Skip to question
[The following information applies to the questions displayed below.]
Comparative financial statements for Weaver Company follow:
Weaver CompanyComparative Balance Sheetat December 31
This Year
Last Year
Assets
Cash
$ 15
$ 11
Accounts receivable
291
228
Inventory
152
195
Prepaid expenses
8
5
Total current assets
466
439
Property, plant, and equipment
514
435
Less accumulated depreciation
(83)
(71)
Net property, plant, and equipment
431
364
Long-term investments
25
32
Total assets
$ 922
$ 835
Liabilities and Stockholders' Equity
Accounts payable
$ 302
$ 225
Accrued liabilities
70
79
Income taxes payable
75
63
Total current liabilities
447
367
Bonds payable
199
171
Total liabilities
646
538
Common stock
162
202
Retained earnings
114
95
Total stockholders’ equity
276
297
Total liabilities and stockholders' equity
$…
arrow_forward
Harding Corporation reports the following information:
Net income $530,000
Depreciation expense 140,000
Increase in accounts receivable 60,000
Harding should report cash provided by operating activities of
$330,000.
$450,000.
$610,000.
$730,000.
arrow_forward
Hassan Corporation reports the following information:
Net income
OMR 500,000
Depreciation expense
140,000
Decrease in accounts receivable
60,000
Hasaan should report cash provided by operating activities of
Select one:
O a. OMR 300,000.
O b. OMR 580,000.
c. OMR 420,000.
d. OMR 700,000.
arrow_forward
Cash conversion cycle: Company X reported the following information for the last fiscalyear.
COMPANY X
Assets
As of
Liabilities and Equity
12/31/2021
Inventories
USD 200 000
Accounts Receivable
180 000
Borrowings
USD 190 000
Cash and financial assets
25 000
Accounts payable and
200 000
available for sale
accruals
Other current assets
18 000
Total current assets
USD 423 000
Total current liabilities
USD 390 000
Fixed Assets
500 000
Long-term debt
150 000
Equity
383 000
Total Assets
USD 923 000
Total Liabilities &
USD 923 000
Equities
Net sales (credit)
USD 800 000
Cost of goods sold
380 000
a. Calculate the firm’s cash conversion cycle and operating cycles
b. What is the financing strategy of Company X? Aggressive or conservative? Is the strategyalready proper enough for the company? Please give your recommendation for them!
arrow_forward
Correct answer for d e f
arrow_forward
What is the net credit sales?
arrow_forward
What is the net cash provided by operating activities?
arrow_forward
Required information
[The following information applies to the questions displayed below.]
Portions of the financial statements for Parnell Company are provided below.
For the
Revenues and gains:
Sales
Cost of goods sold
Gain on sale of building
Expenses and loss:
Salaries
Insurance
Depreciation
PARNELL COMPANY
Income Statement
Income tax expense
Year Ended December 31, 2021
($ in thousands)
Interest expense
Loss on sale of equipment
Income before tax
Net income
$ 820
10
$310
122
42
125
52
13
$830
664
166
83
$ 83
arrow_forward
find free cash flow
arrow_forward
Problem 13-7 (Algo) Prepare a Statement of Cash Flows [LO13-1, LO13-2]
Skip to question
[The following information applies to the questions displayed below.]
Comparative financial statements for Weaver Company follow:
Weaver CompanyComparative Balance Sheetat December 31
This Year
Last Year
Assets
Cash
$ 15
$ 11
Accounts receivable
291
228
Inventory
152
195
Prepaid expenses
8
5
Total current assets
466
439
Property, plant, and equipment
514
435
Less accumulated depreciation
(83)
(71)
Net property, plant, and equipment
431
364
Long-term investments
25
32
Total assets
$ 922
$ 835
Liabilities and Stockholders' Equity
Accounts payable
$ 302
$ 225
Accrued liabilities
70
79
Income taxes payable
75
63
Total current liabilities
447
367
Bonds payable
199
171
Total liabilities
646
538
Common stock
162
202
Retained earnings
114
95
Total stockholders’ equity
276
297
Total liabilities and stockholders' equity
$ 922
$ 835…
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Financial Accounting: The Impact on Decision Make...
Accounting
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
Related Questions
- (Calculating financial ratios) The balance sheet and income statement for the J. P. Robard Mfg. Company are as follows: Operating return on assets Debt ratio Average collection period Fixed asset turnover Return on equity Current ratio Times interest earned Inventory turnover Total asset turnover Operating profit margin The company's current ratio is (Round to two decimal places.) . Calculate the following ratios:arrow_forwardCompared to the ROE in 2020, the ROE in 2021 has Improved / 6.65% Improved / 3.43% Worsened / -6.65% Worsened / -3.43% Stayed the same / 0% byarrow_forwardFind cashflow from Financing activitiesarrow_forward
- The following selected information pertains to Brock Company:Cash balance, January 1, 20x1 P130,000Accounts receivable, January 1, 20x1 190,000Collections from customers in 20x1 2,100,000Capital account balance, January 1, 20x1 380,000Total assets, January 1, 20x1 750,000Additional cash investment, July 1, 20x1 50,000Total assets, December 31, 20x1 1,010,000Cash balance, December 31, 20x1 200,000Accounts receivable, December 31, 20x1 360,000Withdrawals made during 20x1 110,000Total liabilities, December 31, 20x1 410,0007. Net income for the year ended December 31, 20x1arrow_forwardNet cash flow from operating aarrow_forwardComplete the financial statement for MY Company. Cash Receivables Inventories Prepaid expenses Total current assets Plant assets Other assets Total assets . $95 575 822 [Select] Type of Financial Statement: [Select] [ Select] [ Select] 2,800 $8.400 . Debt Ratio is 0.6 Current Ratio is 1.2 MY Company December 31, 2018 (Dollars in thousands) V > Total current $1.700 liabilities Long- term debt Other long- term liabilities Share capital Total liabilities [ Select] and equity 810 Retained 2.645 earnings 183 Use the following data to complete MY Company's Balance Sheet. [Select]arrow_forward
- Question Content Area Cash and accounts receivable for Adams Company are as follows: Current Year Prior Year Cash $63,104 $54,400 Accounts receivable (net) 34,736 66,800 What are the amounts and percentages of increase or decrease that would be shown with horizontal analysis? Account Dollar Change Percent Change Cash $fill in the blank 1 fill in the blank 2 % Accounts Receivable $fill in the blank 4 fill in the blank 5 %arrow_forwardFinancearrow_forwardSunland Co. reports the following information: Net cash provided by operating activities Average current liabilities Average long-term liabilities Dividends paid Capital expenditures Purchase of treasury stock Payments of debt Sunland's free cash flow is $192000. $292000. $62000. O $16000. $422000 314000 214000 130000 230000 23000 72000arrow_forward
- Dawson Corp. reports the following information: Net cash provided by operating activities: $285,000 Average current liabilities: $150,000 Average non-current liabilities: $100,000 Dividends declared: $60,000 Capital expenditures: $110,000 Payment of long-term debt: $35,000 What is Dawson's cash debt coverage ratio? Question 11 options: 1.14 1.90 2.28 2.85arrow_forwardCALCULATE CASH FLOW TO CREDITOR'S FOR fy24arrow_forwardCALCULATE CASH FLOW TO STOCKHOLDERSarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
Financial Accounting: The Impact on Decision Make...
Accounting
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning