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 $ 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

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

ISE Business Accounting

Authors: Frank Wood, Alan Sangster

8th Edition

0273638408, 9780273638407

More Books

Students also viewed these Accounting questions

Question

=+a. When demand for a product goes up, prices can be set higher.

Answered: 1 week ago