Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the balance sheet and income statement below : CLANCYS DOG BISCUIT CORPORATION Balance Sheet as of December 31, 2015 and 2014 (in millions of

Use the balance sheet and income statement below :

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 $ 10 $ 10 Accrued wages and taxes $ 18 $ 12
Accounts receivable 27 23 Accounts payable 22 20
Inventory 33 28 Notes payable 22 18

Total $ 70 $ 61 Total $ 62 $ 50
Fixed assets: Long-term debt: $ 30 $ 29
Gross plant and equipment $ 97 $ 76 Stockholders equity:
Less: Depreciation 24 18 Preferred stock (2 million shares) $ 2 $ 2

Common stock and paid-in surplus
Net plant and equipment $ 73 $ 58 (5 million shares) 11 11
Other long-term assets 21 21 Retained earnings 59 48

Total $ 94 $ 79 Total $ 72 $ 61

Total assets $ 164 $ 140 Total liabilities and equity $ 164 $ 140

CLANCYS DOG BISCUIT CORPORATION Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars)
2015 2014
Net sales $ 94 $ 98
Less: Cost of goods sold 47 43
Gross profits $ 47 $ 55
Less: Other operating expenses 8 7
Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 39 $ 48
Less: Depreciation 6 6
Earnings before interest and taxes (EBIT) $ 33 $ 42
Less: Interest 7 7
Earnings before taxes (EBT) $ 26 $ 35
Less: Taxes 11 14
Net income $ 15 $ 21
Less: Preferred stock dividends $ 1 $ 1
Net income available to common stockholders $ 14 $ 20
Less: Common stock dividends 3 3
Addition to retained earnings $ 11 $ 17
Per (common) share data:
Earnings per share (EPS) $ 2.80 $ 4.00
Dividends per share (DPS) $ 0.60 $ 0.60
Book value per share (BVPS) $ 14.00 $ 11.80
Market value (price) per share (MVPS) $ 14.65 $ 15.20

Prepare a statement of cash flows for Clancys 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)Net lossNet income $
Additions (sources of cash):
(Click to select)Increase in notes payableDepreciationIncrease in accounts payableIncrease in accrued wages and taxesIncrease in long-term debt
(Click to select)Increase in accrued wages and taxesDepreciationIncrease in long-term debtIncrease in notes payableIncrease in accounts payable
(Click to select)Increase in notes payableIncrease in accounts payableIncrease in accrued wages and taxesDepreciationIncrease in long-term debt
Subtractions (uses of cash):
(Click to select)Increase in notes payableIncrease in accounts receivableIncrease fixed assetsIncrease in inventoryIncrease in long-term debt
(Click to select)Increase in inventoryIncrease fixed assetsIncrease in accounts receivableIncrease in long-term debtIncrease in notes payable

Net cash flow from operating activities $
B. Cash flows from investing activities
Subtractions:
(Click to select)DepreciationIncrease in accrued wages and taxesIncrease in other long-term assetsIncrease in accounts payableIncrease in fixed assets $
(Click to select)Increase in accounts payableIncrease in accrued wages and taxesIncrease in other long-term assetsIncrease in fixed assetsDepreciation

Net cash flow from investing activities $
C. Cash flows from financing activities
Additions:
(Click to select)Increase in long-term debtIncrease in notes payableIncrease accrued wages and taxesIncrease in accounts payableIncrease in common and preferred stock $
(Click to select)Increase in long-term debtIncrease in accounts payableIncrease accrued wages and taxesIncrease in notes payableIncrease in common and preferred stock
(Click to select)Increase in common and preferred stockIncrease in notes payableIncrease in long-term debtIncrease accrued wages and taxesIncrease in accounts payable
Subtractions:
(Click to select)Preferred stock dividendsIncrease accrued wages and taxesCommon stock dividendsIncrease in other long-term assetsIncrease in accounts payable
(Click to select)Preferred stock dividendsIncrease in accounts payableCommon stock dividendsIncrease in other long-term assetsIncrease accrued wages and taxes

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

The Handbook Of Traditional And Alternative Investment Vehicles Investment Characteristics And Strategies

Authors: Mark J. P. Anson, Frank J. Fabozzi, Frank J. Jones

1st Edition

0470609737, 978-0470609736

More Books

Students also viewed these Finance questions

Question

3. Contrast relational contexts in organizations

Answered: 1 week ago

Question

2. Describe ways in which organizational culture is communicated

Answered: 1 week ago

Question

1. Describe and compare approaches to managing an organization

Answered: 1 week ago