Question
BBCC Income Statement for 2018 and 2019 (thousand dollars) 2018 2019 Sales $40,909 $45,000 Cost of Goods Sold $20,909 $23,000 Gross Profit $20,000 $22,000 Selling
BBCC Income Statement for 2018 and 2019 (thousand dollars)
2018 | 2019 | |
Sales | $40,909 | $45,000 |
Cost of Goods Sold | $20,909 | $23,000 |
Gross Profit | $20,000 | $22,000 |
Selling and Administrative Expenses | $11,818 | $13,000 |
Depreciation Expense | $2,000 | $3,000 |
Operating Income (EBIT) | $6,182 | $6,000 |
Interest Expense | $400 | $412 |
Earnings before Taxes (EBT) | $5,782 | $5,588 |
Income Taxes (@ 40%) | $2,313 | $2,235 |
Net Income (NI) | $3,469 | $3,353 |
Dividends Paid (@ 21.86%) | $758 | $733 |
BBCC Balance Sheet as of End of 2018 and 2019 (thousand dollars)
2018 | 2019 | |
Assets: | ||
Cash | $2,000 | $1,800 |
Accounts Receivable (net) | $6,000 | $7,600 |
Inventory | $5,000 | $5,220 |
Plant and Equipment (gross) | $26,000 | $31,000 |
Less: Accumulated Depreciation | $10,000 | $13,000 |
Plant and Equipment (net) | $16,000 | $18,000 |
Land | $1,000 | $1,000 |
Liabilities: | ||
Accounts Payable | $2,000 | $2,600 |
Notes Payable | $3,000 | $3,300 |
Accrued Expenses | $3,000 | $3,100 |
Bonds Payable | $4,000 | $4,000 |
Stockholders Equity: | ||
Common Stock | $4,000 | $4,000 |
Retained Earnings | $14,000 | $16,620 |
3. Determine the sources and uses of funds and prepare a statement of cash flows for 2019.
4. Discuss the financial strengths and weaknesses of BBCC based on the financial condition as evident from the ratio analysis and the cash flow statement.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started