Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

CLANCYS DOG BISCUIT CORPORATION Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars) Assets 2015 2014 Liabilities and Equity 2015 2014

CLANCYS DOG BISCUIT CORPORATION Balance Sheet as of December 31, 2015 and 2014 (in millions of dollars)
Assets 2015 2014 Liabilities and Equity 2015 2014
Current assets: Current liabilities:
Cash and marketable securities $ 4 $ 4 Accrued wages and taxes $ 8 $ 6
Accounts receivable 20 17 Accounts payable 16 14
Inventory 26 22 Notes payable 16 12

Total $ 50 $ 43 Total $ 40 $ 32
Fixed assets: Long-term debt: $ 26 $ 23
Gross plant and equipment $ 83 $ 64 Stockholders equity:
Less: Depreciation 19 12 Preferred stock (2 million shares) $ 2 $ 2

Common stock and paid-in surplus
Net plant and equipment $ 64 $ 52 (5 million shares) 11 11
Other long-term assets 15 15 Retained earnings 50 42

Total $ 79 $ 67 Total $ 63 $ 55

Total assets $ 129 $ 110 Total liabilities and equity $ 129 $ 110

CLANCYS DOG BISCUIT CORPORATION Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars)
2015 2014
Net sales $ 82 $ 86
Less: Cost of goods sold 41 37
Gross profits $ 41 $ 49
Less: Other operating expenses 9 8
Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 32 $ 41
Less: Depreciation 7 7
Earnings before interest and taxes (EBIT) $ 25 $ 34
Less: Interest 8 8
Earnings before taxes (EBT) $ 17 $ 26
Less: Taxes 5 13
Net income $ 12 $ 13
Less: Preferred stock dividends $ 1 $ 1
Net income available to common stockholders $ 11 $ 12
Less: Common stock dividends 3 3
Addition to retained earnings $ 8 $ 9
Per (common) share data:
Earnings per share (EPS) $ 2.20 $ 2.40
Dividends per share (DPS) $ 0.60 $ 0.60
Book value per share (BVPS) $ 12.20 $ 10.60
Market value (price) per share (MVPS) $ 12.85 $ 14.00

image text in transcribed

Prepare a statement of cash flows for Clancy's Dog Biscuit Corporation. (Enter your answers in millions of dollars. Amounts to be deducted should be indicated with a minus sign. Leave no cells blank - be certain to enter "0" wherever required.) Statement of Cash Flows for Year Ending December 31, 2015 (in millions of dollars) A. Cash flows from operating activities (Click to select) Additions (sources of cash (Click to select) (Click to select) (Click to select) Subtractions (uses of cash (Click to select) (Click to select) Net cash flow from operating activities B. Cash flows from investing activities Subtractions (Click to select) (Click to select) Net cash flow from investing activities C. Cash flows from financing activities Additions (Click to select) (Click to select) (Click to select) Subtractions (Click to select) (Click to select) Net cash flow from financing activities D. Net change in cash and marketable securities

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Understanding Financial Risk Management

Authors: Angelo Corelli

1st Edition

0415746183, 978-0415746182

More Books

Students also viewed these Finance questions

Question

explain what is meant by the terms unitarism and pluralism

Answered: 1 week ago