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, 2021 and 2020 (in millions of dollars)

Use the balance sheet and income statement below:

CLANCYS DOG BISCUIT CORPORATION
Balance Sheet as of December 31, 2021 and 2020
(in millions of dollars)
Assets 2021 2020 Liabilities and Equity 2021 2020
Current assets: Current liabilities:
Cash and marketable securities $ 3 $ 3 Accrued wages and taxes $ 8 $ 5
Accounts receivable 18 16 Accounts payable 15 13
Inventory 24 21 Notes payable 14 11
Total $ 45 $ 40 Total $ 37 $ 29
Fixed assets: Long-term debt $ 22 $ 22
Gross plant and equipment $ 79 $ 62 Stockholders equity:
Less: Accumulated depreciation 17 11 Preferred stock (2 million shares) $ 2 $ 2
Net plant and equipment $ 62 $ 51 Common stock and paid-in-surplus (5 million shares) 11 11
Other long-term assets 14 14 Retained earnings 49 41
Total $ 76 $ 65 Total $ 62 $ 54
Total assets $ 121 $ 105 Total liabilities and equity $ 121 $ 105

CLANCYS DOG BISCUIT CORPORATION
Income Statement for Years Ending December 31, 2021 and 2020
(in millions of dollars)
2021 2020
Net sales $ 80 $ 84
Less: Cost of goods sold 41 37
Gross profits $ 39 $ 47
Less: Other operating expenses 8 7
Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 31 $ 40
Less: Accumulated depreciation 6 6
Earnings before interest and taxes (EBIT) $ 25 $ 40
Less: Interest 7 7
Earnings before taxes (EBT) $ 18 $ 27
Less: Taxes 4 6
Net income $ 14 $ 21
Less: Preferred stock dividends $ 1 $ 1
Net income available to common stockholders $ 13 $ 20
Less: Common stock dividends 5 5
Addition to retained earnings $ 8 $ 15
Per (common) share data:
Earnings per share (EPS) $ 2.60 $ 4.00
Dividends per share (DPS) $ 1.00 $ 1.00
Book value per share (BVPS) $ 12.00 $ 10.40
Market value (price) per share (MVPS) $ 12.65 $ 13.80

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.)

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

50 Capitalism Ideas You Really Need To Know

Authors: Jonathan Portes

1st Edition

1529430178,1529430186

More Books

Students also viewed these Finance questions