As part of your analysis, you have decided to investigate Angostura’s cash flows. Using the financial statements and additional notes provided, calculate the following for 2019: Operating Cash Flow Net Capital Spending Change in Net Working Capital

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question

As part of your analysis, you have decided to investigate Angostura’s cash flows.

Using the financial statements and additional notes provided, calculate the following for 2019:

Operating Cash Flow

Net Capital Spending

Change in Net Working Capital

Angostura Holdings Limited
Income Statements
For the years ended December 31, 2018 & 2019
2018
2019
('000s)
783,692
('000s)
847,200
Sales
Cost of Sales
(392,209)
391,483
(429,723)
417,477
Gross Profit
Selling & Marketing Expenses
Administrative Expenses
Expected credit loss on trade receivables
(145,010)
(69,935)
(2,487)
(140,205)
(88,713)
(4,304)
Interest Income
5,201
Other Income/(Expenses)
Earnings before Interest & Taxes
Interest Expense
8,648
3,427
196,330
398
179,650
(312)
179,338
(47,685)
131,653
(555)
195,775
Taxable Income
Taxation
(59,935)
135,840
Net Income
Dividends Paid
43,318
49,507
Angostura Holdings Limited
Statement of Financial Position
As at December 31, 2018 & 2019
2018
2019
2018
2019
('000s)
('000s)
('000s)
('000s)
ASSETS
LIABILITIES & EQUITY
Current Assets
Current Liabilities
Accounts Payables
107,299
16,572
Inventories
245,491
253,769
80,929
Accounts Receivables
185,870
411,461
145,742
Other Current Liabilities
4,098
Other Current Assets
318,475
85.027
123,871
Cash & Equivalents
103, 151
954,251
119,075
828,783
Non-current Liabilites
75,705
77,337
Non Current Assets, Net
387,117
388,458
Total Liabilities
160,732
201,208
Equity
Share Capital & Other Reserves
Retained Earnings
Total Equity
219,354
219,354
835,814
922,147
1055,168
1141,501
TOTAL ASSETS
1215,900
1342,709
TOTAL LIAB. & EQUITY
1215,900
1342,709
ADDITIONAL NOTES to FINANCIAL STATEMENTS:
> Depreciation Expense for 2019 = $26,144 ('000)
Common Stock = Share Capital & Other Reserves
Transcribed Image Text:Angostura Holdings Limited Income Statements For the years ended December 31, 2018 & 2019 2018 2019 ('000s) 783,692 ('000s) 847,200 Sales Cost of Sales (392,209) 391,483 (429,723) 417,477 Gross Profit Selling & Marketing Expenses Administrative Expenses Expected credit loss on trade receivables (145,010) (69,935) (2,487) (140,205) (88,713) (4,304) Interest Income 5,201 Other Income/(Expenses) Earnings before Interest & Taxes Interest Expense 8,648 3,427 196,330 398 179,650 (312) 179,338 (47,685) 131,653 (555) 195,775 Taxable Income Taxation (59,935) 135,840 Net Income Dividends Paid 43,318 49,507 Angostura Holdings Limited Statement of Financial Position As at December 31, 2018 & 2019 2018 2019 2018 2019 ('000s) ('000s) ('000s) ('000s) ASSETS LIABILITIES & EQUITY Current Assets Current Liabilities Accounts Payables 107,299 16,572 Inventories 245,491 253,769 80,929 Accounts Receivables 185,870 411,461 145,742 Other Current Liabilities 4,098 Other Current Assets 318,475 85.027 123,871 Cash & Equivalents 103, 151 954,251 119,075 828,783 Non-current Liabilites 75,705 77,337 Non Current Assets, Net 387,117 388,458 Total Liabilities 160,732 201,208 Equity Share Capital & Other Reserves Retained Earnings Total Equity 219,354 219,354 835,814 922,147 1055,168 1141,501 TOTAL ASSETS 1215,900 1342,709 TOTAL LIAB. & EQUITY 1215,900 1342,709 ADDITIONAL NOTES to FINANCIAL STATEMENTS: > Depreciation Expense for 2019 = $26,144 ('000) Common Stock = Share Capital & Other Reserves
Case Analysis: Angostura Holdings Limited
Angostura is one of the Caribbean's leading rum producers with a superb collection of rum
brands and is the world's market leader for bitters. These include: rum brands like Angostura
1824, Angostura® 1787, Angostura® 1919, Angostura® 7 year old rum, Angostura® 5 year old,
Angostura® Reserva, Angostura® Single Barrel, White Oak, Forres Park Puncheon, Fernandes
Black Label, Royal Oak, and the Angostura® AMARO, Angostura® orange bitters, Angostura®
aromatic bitters and a signature beverage Angostura® Lemon Lime and Bitters. Angostura®
aromatic bitters has not been changed since the first bottle was introduced to the world in
1824.
Besides being a Royal Warrant holder to the Queen of England for its Angostura® aromatic
bitters, the company has successfully marketed its iconic bitters globally and has a geographic
reach into 170 markets.
Many of our brands have been around for generations in Trinidad and Tobago, our core rum
market. Angostura's international rums have won gold medals at many international
competitions in the past decade and have been named 'the world's most awarded rum range'
by the Rum Masters.
As part of your Financial Management course your lecturer has introduced you to the
concepts of financial analysis, cash flows and long-term financial planning via the use of
pro-forma statements. Utilising the condensed/simplified following financial statements
compiled from Angostura's Annual Report 2019, you are required to apply these concepts.
Transcribed Image Text:Case Analysis: Angostura Holdings Limited Angostura is one of the Caribbean's leading rum producers with a superb collection of rum brands and is the world's market leader for bitters. These include: rum brands like Angostura 1824, Angostura® 1787, Angostura® 1919, Angostura® 7 year old rum, Angostura® 5 year old, Angostura® Reserva, Angostura® Single Barrel, White Oak, Forres Park Puncheon, Fernandes Black Label, Royal Oak, and the Angostura® AMARO, Angostura® orange bitters, Angostura® aromatic bitters and a signature beverage Angostura® Lemon Lime and Bitters. Angostura® aromatic bitters has not been changed since the first bottle was introduced to the world in 1824. Besides being a Royal Warrant holder to the Queen of England for its Angostura® aromatic bitters, the company has successfully marketed its iconic bitters globally and has a geographic reach into 170 markets. Many of our brands have been around for generations in Trinidad and Tobago, our core rum market. Angostura's international rums have won gold medals at many international competitions in the past decade and have been named 'the world's most awarded rum range' by the Rum Masters. As part of your Financial Management course your lecturer has introduced you to the concepts of financial analysis, cash flows and long-term financial planning via the use of pro-forma statements. Utilising the condensed/simplified following financial statements compiled from Angostura's Annual Report 2019, you are required to apply these concepts.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education