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 $ 4 $ 4 Accrued wages and taxes $ 17 $ 15
Accounts receivable 30 26 Accounts payable 25 23
Inventory 39 31 Notes payable 28 21
Total $ 73 $ 61 Total $ 70 $ 59
Fixed assets: Long-term debt $ 23 $ 23
Gross plant and equipment $ 99 $ 82 Stockholders equity:
Less: Accumulated depreciation 30 21 Preferred stock (2 million shares) $ 2 $ 2
Net plant and equipment $ 69 $ 61 Common stock and paid-in-surplus (5 million shares) 11 11
Other long-term assets 24 24 Retained earnings 60 51
Total $ 93 $ 85 Total $ 73 $ 64
Total assets $ 166 $ 146 Total liabilities and equity $ 166 $ 146

CLANCYS DOG BISCUIT CORPORATION
Income Statement for Years Ending December 31, 2021 and 2020
(in millions of dollars)
2021 2020
Net sales $ 100 $ 104
Less: Cost of goods sold 51 47
Gross profits $ 49 $ 57
Less: Other operating expenses 11 10
Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 38 $ 47
Less: Accumulated depreciation 9 9
Earnings before interest and taxes (EBIT) $ 29 $ 47
Less: Interest 10 10
Earnings before taxes (EBT) $ 19 $ 28
Less: Taxes 4 6
Net income $ 15 $ 22
Less: Preferred stock dividends $ 1 $ 1
Net income available to common stockholders $ 14 $ 21
Less: Common stock dividends 5 5
Addition to retained earnings $ 9 $ 16
Per (common) share data:
Earnings per share (EPS) $ 2.80 $ 4.20
Dividends per share (DPS) $ 1.00 $ 1.00
Book value per share (BVPS) $ 14.20 $ 12.40
Market value (price) per share (MVPS) $ 14.85 $ 15.80

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

New Issues In Financial And Credit Markets

Authors: Franco Fiordelisi , Philip Molyneux, Daniele Previati

1st Edition

0230275443, 978-0230275447

More Books

Students also viewed these Finance questions