Answered step by step
Verified Expert Solution
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 | |||
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
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