Andrew Peller Limited
Cost Structure and Financial Projections for Canadian Company called “Andrew Peller Limited” . You need to do some appendix and references with them because I have to do also a presentation.
———-
Added on 09.02.2015 00:55
My team signed me to do the Cost Structure and Financial Projections. You need to do some appendix and references with them because I have to do also a presentation.
I have been attached the company reported and the instructions.
———-
Added on 09.02.2015 00:56
Please do just the two parts:
1- Cost Structure
2- Financial Projections
Andrew Peller Ltd (TSX: ADW A)
Due to changes with International Financial Reporting Standards (IFRS), recent financials statement presentations have been adjusted to meet this standard. Please note the original historical presentations have remained in the original format
Exchange rate used is that of the Year End reported date
As Reported Annual Balance Sheet
Report Date 03/31/2014 03/31/2013 03/31/2012
Currency CAD CAD CAD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Thousands Thousands Thousands
Accounts receivable 22693 25484 24937
Inventories 120751 115931 110256
Current portion of biological assets 1062 938 881
Prepaid expenses & other assets 1381 1573 1338
Income taxes recoverable 240 268 –
Total current assets 146127 144194 137412
Property, plant & equipment, cost 177842 168193 157901
Total accumulated amortization -87690 -79352 -73411
Property, plant & equipment 90152 88841 84490
Biological assets 14054 13405 12556
Intangible assets 13209 12606 13621
Goodwill 37473 37473 37473
Total assets 301015 296519 285552
Bank indebtedness 54407 60099 57495
Trade payables 28664 24057 28464
Accrued liabilities 7802 – 8654
Accrued liabilities & other current liabilities – 8080 –
Restructuring provision 501 1075 –
Deferred income 404 404 –
Accounts payable & accrued liabilities 37371 33616 37118
Dividends payable 1391 1252 1252
Income taxes payable – – 40
Current portion of derivative financial instruments 1002 1107 1272
Current portion of long-term debt 7392 6450 5366
Total current liabilities 101563 102524 102543
Long-term debt 38328 41473 41456
Long-term derivative financial instruments 268 1215 1943
Post-employment benefit obligations 6132 6816 7151
Deferred income 910 1314 –
Deferred income taxes 15811 13772 11907
Total liabilities 163012 167114 165000
Class A shares 6626 6626 6626
Class B shares 400 400 400
Capital stock 7026 7026 7026
Retained earnings 130977 122379 113526
Total shareholders’ equity 138003 129405 120552
Total equity & liabilities 301015 296519 285552
As Reported Annual Income Statement
Report Date 03/31/2014 03/31/2013 03/31/2012
Currency CAD CAD CAD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Thousands Thousands Thousands
Sales 297824 289143 276883
Cost of goods sold -189842 -179356 -169626
Amortization of plant & equipment used in production -4979 -5098 -4826
Gross profit 103003 104689 102431
Selling & administration expenses -74253 -76254 -74606
Amortization of equipment & intangibles used in selling & administration -3316 -3030 -3026
Interest expense -5386 -5142 -5354
Restructuring costs -1409 -1118 –
Operating earnings 18639 – –
Operating earnings – 19145 19445
Net unrealized gains on derivative financial instruments 750 1295 257
Other income (expenses) -145 544 -1163
Earnings before income taxes 19244 20984 18539
Current provision for income taxes -3239 -4045 -4841
Deferred provision for income taxes -1984 -2180 -697
Provision for income taxes -5223 -6225 –
Net earnings for the year 14021 14759 13001
Weighted average class A shares outstanding – basic 11293.829 11293.829 11293.829
Weighted average class B shares outstanding – basic 3004.041 3004.041 3004.041
Weighted average class A shares outstanding – diluted 11293.829 11293.829 11293.829
Weighted average class B shares outstanding – diluted 3004.041 3004.041 3004.041
Year end shares outstanding 14297.87 14297.87 14297.87
Basic earnings per class A share 1.01 1.06 0.93
Basic earnings per class B share 0.88 0.92 0.81
Diluted earnings per class A share 1.01 1.06 0.93
Diluted earnings per class B share 0.88 0.92 0.81
Total number of employees 1131 1189 1162
As Reported Annual Retained Earnings not available for this company at present.
As Reported Annual Cash Flow
Report Date 03/31/2014 03/31/2013 03/31/2012
Currency CAD CAD CAD
Audit Status Not Qualified Not Qualified Not Qualified
Consolidated Yes Yes Yes
Scale Thousands Thousands Thousands
Net earnings (loss) for the year 14021 14759 13001
Loss (gain) on disposal of property & equipment – -536 203
Loss (gain) on disposal of property & equipment & intangible assets 154 – –
Amortization of plant, equipment & intangible assets 8295 8128 7852
Impairment of intangible assets – – 200
Interest expense 5386 5142 5354
Provision for income taxes 5223 6225 5538
Revaluation of biological assets – net of insurance recovery 67 -33 412
Net unrealized loss on derivative financial instruments -750 -1295 -257
Post-employment benefits -489 -1547 -761
Deferred income -404 1718 –
Interest paid -4904 -4823 -5520
Income taxes paid -3211 -4353 -5801
Cash flows before changes in working capital 23388 23385 20221
Accounts receivable 2791 -1547 -547
Inventories & current portion of biological assets -4944 -5732 -15686
Prepaid expenses & other assets -110 167 -520
Accounts payable & accrued liabilities 3893 -2948 3525
Change in non-cash working capital items related to operations 1630 -10060 -13228
Cash provided by (used in) operating activities 25018 13325 6993
Proceeds from disposal of property, plant & equipment 18 533 –
Proceeds from disposal of property, plant, & equipment & vine biological assets – – 27
Purchase of property & equipment & vine biological assets -9388 -12949 -7272
Purchase of intangible assets -1797 – -1395
Proceeds from disposal of a business – 1000 –
Acquisition of businesses – – -600
Cash provided by (used in) investing activities -11167 -11416 -9240
Increase (decrease) in bank indebtedness -5692 2604 8737
Issuance of long-term debt 4086 6500 50263
Repayment of long-term debt -6821 -5849 -50944
Deferred financing costs – -155 -904
Dividends paid -5424 -5009 -4905
Cash provided by (used in) financing activities -13851 -1909 2247
Learning Activity #1 (LA #1): Completing a Synopsis Appraisal of a Qualitative Research Study (Weighted Points = 8%)
Due Date: February 11, 2015 by 11:55 PM
Go to the Course Content page inside the course in Blackboard. Read the qualitative research study by Noone, Allen, Sullivan, McKenzie, Esqueda, and Ibarra “A Latino Youth Photovoice Project on Teen Pregnancy”. Then appraise and critique the article following the components of Synopsis (Refer to your textbook, Appendix E: Appraisal Guide: Findings of a Qualitative Study, textbook page 415). For this Learning Activity, you will only do the Synopsis portion of the Appraisal. This paper is not in APA format. It will follow the template for Study Synopsis Appraisal as sown on page 415. This is a 2-3 page paper, 500 words. No title page, abstract or reference page are needed.
Title your page with the following heading:
• Learning Activity #1: Your Name and the Date
• Appraisal of the Findings of a Qualitative Study:
• Citation: Noone, J., Allen, T. L., Sullivan, M., McKenzie, G., Esqueda, T., & Ibarra, N. (2014). Escuchando a Nuestros Jovenes: A Latino Youth Photovoice Project on Teen Pregnancy. Hispanic Health Care International, 12(2), 63-70. doi: .org/10.1891/1540-4153.12.2.63
Use the following questions from Synopsis, page 415. Copy each of the following questions (with number) and then answer each question.
A. Synopsis:
1. What experience, situation, or subculture did the researchers seek to understand?
2. Did the researchers want to produce a description of an experience, a social process, or an event, OR is the goal to generate a theory?
3. How was data collected?
4. How did the researchers control their biases and preconceptions?
5. Are specific pieces of data (e.g., direct quotes) and more generalized statements (themes, theories) included in the research report?
6. What were the main findings of the study?
B. Conclusion: Conclude your paper by stating whether you agree or disagree with the study findings. Do you think the findings would be different if this study was conducted with teens from another racial/ethnic group? Do you think the findings would be different if this study was conducted with teens in another part of the world, i.e., South America, Africa, or Europe?
SCORING: Synopsis: 6 items: 9 points; Conclusion: 1 point
