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, 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 | $ | 73 | $ | 72 | Accrued wages and taxes | $ | 52 | $ | 42 | |||||||
Accounts receivable | 194 | 182 | Accounts payable | 154 | 142 | |||||||||||
Inventory | 314 | 292 | Notes payable | 132 | 132 | |||||||||||
Total | $ | 581 | $ | 546 | Total | $ | 338 | $ | 316 | |||||||
Fixed assets: | Long-term debt | $ | 569 | $ | 558 | |||||||||||
Gross plant and equipment | $ | 1,076 | $ | 884 | Stockholders equity: | |||||||||||
Less: Accumulated depreciation | 148 | 114 | Preferred stock (6 thousand shares) | $ | 6 | $ | 6 | |||||||||
Net plant and equipment | $ | 928 | $ | 770 | Common stock and paid-in surplus (100 thousand shares) | 120 | 120 | |||||||||
Other long-term assets | 136 | 136 | Retained earnings | 612 | 452 | |||||||||||
Total | $ | 1,064 | $ | 906 | Total | $ | 738 | $ | 578 | |||||||
Total assets | $ | 1,645 | $ | 1,452 | Total liabilities and equity | $ | 1,645 | $ | 1,452 | |||||||
CLANCYS DOG BISCUIT CORPORATION | |||||||
Income Statement for Years Ending December 31, 2021 and 2020 | |||||||
(in millions of dollars) | |||||||
2021 | 2020 | ||||||
Net sales | $ | 894 | $ | 804 | |||
Less: Cost of goods sold | 390 | 353 | |||||
Gross profits | $ | 504 | $ | 451 | |||
Less: Other operating expenses | 48 | 42 | |||||
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $ | 456 | $ | 409 | |||
Less: Accumulated depreciation (2018) | 34 | 32 | |||||
Earnings before interest and taxes (EBIT) | $ | 422 | $ | 377 | |||
Less: Interest | 49 | 43 | |||||
Earnings before taxes (EBT) | $ | 373 | $ | 334 | |||
Less: Taxes | 132 | 112 | |||||
Net income | $ | 241 | $ | 222 | |||
Less: Preferred stock dividends | $ | 6 | $ | 6 | |||
Net income available to common stockholders | $ | 235 | $ | 216 | |||
Less: Common stock dividends | 75 | 75 | |||||
Addition to retained earnings | $ | 160 | $ | 141 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 2.35 | $ | 2.16 | |||
Dividends per share (DPS) | $ | 0.75 | $ | 0.75 | |||
Book value per share (BVPS) | $ | 7.32 | $ | 5.72 | |||
Market value (price) per share (MVPS) | $ | 8.35 | $ | 6.20 | |||
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