Answered step by step
Verified Expert Solution
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 | $ | 2 | $ | 2 | Accrued wages and taxes | $ | 20 | $ | 13 | |||||
Accounts receivable | 29 | 24 | Accounts payable | 23 | 21 | |||||||||
Inventory | 35 | 29 | Notes payable | 24 | 19 | |||||||||
|
|
|
|
|
|
|
| |||||||
Total | $ | 66 | $ | 55 | Total | $ | 67 | $ | 53 | |||||
Fixed assets: | Long-term debt: | $ | 25 | $ | 21 | |||||||||
Gross plant and equipment | $ | 100 | $ | 78 | Stockholders equity: | |||||||||
Less: Depreciation | 26 | 19 | Preferred stock (2 million shares) | $ | 2 | $ | 2 | |||||||
|
|
|
| Common stock and paid-in surplus | ||||||||||
Net plant and equipment | $ | 74 | $ | 59 | (5 million shares) | 11 | 11 | |||||||
Other long-term assets | 22 | 22 | Retained earnings | 57 | 49 | |||||||||
|
|
|
|
|
|
|
| |||||||
Total | $ | 96 | $ | 81 | Total | $ | 70 | $ | 62 | |||||
|
|
|
|
|
|
|
| |||||||
Total assets | $ | 162 | $ | 136 | Total liabilities and equity | $ | 162 | $ | 136 | |||||
|
|
|
|
|
|
|
| |||||||
|
CLANCYS DOG BISCUIT CORPORATION Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars) | |||||||
2015 | 2014 | ||||||
Net sales | $ | 96 | $ | 100 | |||
Less: Cost of goods sold | 48 | 44 | |||||
Gross profits | $ | 48 | $ | 56 | |||
Less: Other operating expenses | 9 | 8 | |||||
Earnings before interest, taxes depreciation, and amortization (EBITDA) | $ | 39 | $ | 48 | |||
Less: Depreciation | 7 | 7 | |||||
Earnings before interest and taxes (EBIT) | $ | 32 | $ | 41 | |||
Less: Interest | 8 | 8 | |||||
Earnings before taxes (EBT) | $ | 24 | $ | 33 | |||
Less: Taxes | 12 | 15 | |||||
Net income | $ | 12 | $ | 18 | |||
Less: Preferred stock dividends | $ | 1 | $ | 1 | |||
Net income available to common stockholders | $ | 11 | $ | 17 | |||
Less: Common stock dividends | 3 | 3 | |||||
Addition to retained earnings | $ | 8 | $ | 14 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 2.20 | $ | 3.40 | |||
Dividends per share (DPS) | $ | 0.60 | $ | 0.60 | |||
Book value per share (BVPS) | $ | 13.60 | $ | 12.00 | |||
Market value (price) per share (MVPS) | $ | 14.25 | $ | 15.40 | |||
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 payableIncrease in long-term debtIncrease in accrued wages and taxesIncrease in accounts payableDepreciation | |
(Click to select)DepreciationIncrease in accounts payableIncrease in notes payableIncrease in long-term debtIncrease in accrued wages and taxes | |
(Click to select)Increase in accrued wages and taxesIncrease in notes payableIncrease in long-term debtIncrease in accounts payableDepreciation | |
Subtractions (uses of cash): | |
(Click to select)Increase in inventoryIncrease in accounts receivableIncrease fixed assetsIncrease in notes payableIncrease in long-term debt | |
(Click to select)Increase in accounts receivableIncrease in notes payableIncrease in long-term debtIncrease fixed assetsIncrease in inventory | |
| |
Net cash flow from operating activities | $ |
B. Cash flows from investing activities | |
Subtractions: | |
(Click to select)Increase in accrued wages and taxesIncrease in fixed assetsIncrease in accounts payableIncrease in other long-term assetsDepreciation | $ |
(Click to select)Increase in fixed assetsDepreciationIncrease in accrued wages and taxesIncrease in accounts payableIncrease in other long-term assets | |
| |
Net cash flow from investing activities | $ |
C. Cash flows from financing activities | |
Additions: | |
(Click to select)Increase in accounts payableIncrease in notes payableIncrease in long-term debtIncrease in common and preferred stockIncrease accrued wages and taxes | $ |
(Click to select)Increase in accounts payableIncrease accrued wages and taxesIncrease in common and preferred stockIncrease in notes payableIncrease in long-term debt | |
(Click to select)Increase accrued wages and taxesIncrease in common and preferred stockIncrease in long-term debtIncrease in accounts payableIncrease in notes payable | |
Subtractions: | |
(Click to select)Increase in other long-term assetsIncrease in accounts payablePreferred stock dividendsCommon stock dividendsIncrease accrued wages and taxes | |
(Click to select)Common stock dividendsIncrease in accounts payablePreferred 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
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