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 | $ | 83 | $ | 82 | Accrued wages and taxes | $ | 68 | $ | 52 | |||||||
Accounts receivable | 202 | 192 | Accounts payable | 167 | 152 | |||||||||||
Inventory | 326 | 302 | Notes payable | 142 | 142 | |||||||||||
Total | $ | 611 | $ | 576 | Total | $ | 377 | $ | 346 | |||||||
Fixed assets: | Long-term debt | $ | 610 | $ | 578 | |||||||||||
Gross plant and equipment | $ | 1,106 | $ | 904 | Stockholders equity: | |||||||||||
Less: Accumulated depreciation | 168 | 124 | Preferred stock (6 thousand shares) | $ | 6 | $ | 6 | |||||||||
Net plant and equipment | $ | 938 | $ | 780 | Common stock and paid-in surplus (100 thousand shares) | 120 | 120 | |||||||||
Other long-term assets | 156 | 156 | Retained earnings | 592 | 462 | |||||||||||
Total | $ | 1,094 | $ | 936 | Total | $ | 718 | $ | 588 | |||||||
Total assets | $ | 1,705 | $ | 1,512 | Total liabilities and equity | $ | 1,705 | $ | 1,512 | |||||||
CLANCYS DOG BISCUIT CORPORATION | |||||||
Income Statement for Years Ending December 31, 2021 and 2020 | |||||||
(in millions of dollars) | |||||||
2021 | 2020 | ||||||
Net sales | $ | 914 | $ | 824 | |||
Less: Cost of goods sold | 400 | 363 | |||||
Gross profits | $ | 514 | $ | 461 | |||
Less: Other operating expenses | 58 | 52 | |||||
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $ | 456 | $ | 409 | |||
Less: Accumulated depreciation (2018) | 44 | 42 | |||||
Earnings before interest and taxes (EBIT) | $ | 412 | $ | 367 | |||
Less: Interest | 59 | 53 | |||||
Earnings before taxes (EBT) | $ | 353 | $ | 314 | |||
Less: Taxes | 142 | 122 | |||||
Net income | $ | 211 | $ | 192 | |||
Less: Preferred stock dividends | $ | 6 | $ | 6 | |||
Net income available to common stockholders | $ | 205 | $ | 186 | |||
Less: Common stock dividends | 75 | 75 | |||||
Addition to retained earnings | $ | 130 | $ | 111 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 2.05 | $ | 1.86 | |||
Dividends per share (DPS) | $ | 0.75 | $ | 0.75 | |||
Book value per share (BVPS) | $ | 7.12 | $ | 5.82 | |||
Market value (price) per share (MVPS) | $ | 8.15 | $ | 6.30 | |||
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
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