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 $ 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

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_2

Step: 3

blur-text-image_3

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

Currency Wars Offense And Defense Through Systemic Thinking

Authors: Jeffrey Yi-Lin Forrest , Yirong Ying , Zaiwu Gong

1st Edition

3319677640,3319677659

More Books

Students also viewed these Finance questions