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 | $ | 8 | $ | 8 | Accrued wages and taxes | $ | 13 | $ | 7 | |||||
Accounts receivable | 38 | 30 | Accounts payable | 27 | 25 | |||||||||
Inventory | 41 | 35 | Notes payable | 25 | 23 | |||||||||
|
|
|
|
|
|
|
| |||||||
Total | $ | 87 | $ | 73 | Total | $ | 65 | $ | 55 | |||||
Fixed assets: | Long-term debt: | $ | 48 | $ | 43 | |||||||||
Gross plant and equipment | $ | 111 | $ | 90 | Stockholders equity: | |||||||||
Less: Depreciation | 31 | 25 | Preferred stock (2 million shares) | $ | 2 | $ | 2 | |||||||
|
|
|
| Common stock and paid-in surplus | ||||||||||
Net plant and equipment | $ | 80 | $ | 65 | (5 million shares) | 11 | 11 | |||||||
Other long-term assets | 28 | 28 | Retained earnings | 69 | 55 | |||||||||
|
|
|
|
|
|
|
| |||||||
Total | $ | 108 | $ | 93 | Total | $ | 82 | $ | 68 | |||||
|
|
|
|
|
|
|
| |||||||
Total assets | $ | 195 | $ | 166 | Total liabilities and equity | $ | 195 | $ | 166 | |||||
|
|
|
|
|
|
|
| |||||||
|
CLANCYS DOG BISCUIT CORPORATION Income Statement for Years Ending December 31, 2015 and 2014 (in millions of dollars) | |||||||
2015 | 2014 | ||||||
Net sales | $ | 108 | $ | 112 | |||
Less: Cost of goods sold | 54 | 50 | |||||
Gross profits | $ | 54 | $ | 62 | |||
Less: Other operating expenses | 8 | 7 | |||||
Earnings before interest, taxes depreciation, and amortization (EBITDA) | $ | 46 | $ | 55 | |||
Less: Depreciation | 6 | 6 | |||||
Earnings before interest and taxes (EBIT) | $ | 40 | $ | 49 | |||
Less: Interest | 6 | 6 | |||||
Earnings before taxes (EBT) | $ | 34 | $ | 43 | |||
Less: Taxes | 16 | 19 | |||||
Net income | $ | 18 | $ | 24 | |||
Less: Preferred stock dividends | $ | 1 | $ | 1 | |||
Net income available to common stockholders | $ | 17 | $ | 23 | |||
Less: Common stock dividends | 3 | 3 | |||||
Addition to retained earnings | $ | 14 | $ | 20 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 3.40 | $ | 4.60 | |||
Dividends per share (DPS) | $ | 0.60 | $ | 0.60 | |||
Book value per share (BVPS) | $ | 16.00 | $ | 13.20 | |||
Market value (price) per share (MVPS) | $ | 16.65 | $ | 16.60 | |||
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 incomeNet loss | $ |
Additions (sources of cash): | |
(Click to select)Increase in accounts payableIncrease in accrued wages and taxesIncrease in notes payableIncrease in long-term debtDepreciation | |
(Click to select)Increase in notes payableIncrease in accounts payableIncrease in accrued wages and taxesDepreciationIncrease in long-term debt | |
(Click to select)DepreciationIncrease in accounts payableIncrease in notes payableIncrease in accrued wages and taxesIncrease in long-term debt | |
Subtractions (uses of cash): | |
(Click to select)Increase in accounts receivableIncrease fixed assetsIncrease in inventoryIncrease in notes payableIncrease in long-term debt | |
(Click to select)Increase in notes payableIncrease fixed assetsIncrease in inventoryIncrease in long-term debtIncrease in accounts receivable | |
| |
Net cash flow from operating activities | $ |
B. Cash flows from investing activities | |
Subtractions: | |
(Click to select)Increase in other long-term assetsIncrease in fixed assetsIncrease in accrued wages and taxesDepreciationIncrease in accounts payable | $ |
(Click to select)Increase in other long-term assetsDepreciationIncrease in fixed assetsIncrease in accounts payableIncrease in accrued wages and taxes | |
| |
Net cash flow from investing activities | $ |
C. Cash flows from financing activities | |
Additions: | |
(Click to select)Increase in notes payableIncrease in accounts payableIncrease in common and preferred stockIncrease accrued wages and taxesIncrease in long-term debt | $ |
(Click to select)Increase accrued wages and taxesIncrease in notes payableIncrease in long-term debtIncrease in accounts payableIncrease in common and preferred stock | |
(Click to select)Increase in common and preferred stockIncrease in long-term debtIncrease in notes payableIncrease accrued wages and taxesIncrease in accounts payable | |
Subtractions: | |
(Click to select)Preferred stock dividendsIncrease in other long-term assetsIncrease in accounts payableCommon stock dividendsIncrease accrued wages and taxes | |
(Click to select)Increase accrued wages and taxesIncrease in accounts payablePreferred stock dividendsCommon stock dividendsIncrease in other long-term assets | |
| |
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