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 | $ | 84 | $ | 83 | Accrued wages and taxes | $ | 65 | $ | 53 | |||||||
Accounts receivable | 198 | 193 | Accounts payable | 164 | 153 | |||||||||||
Inventory | 326 | 303 | Notes payable | 143 | 143 | |||||||||||
Total | $ | 608 | $ | 579 | Total | $ | 372 | $ | 349 | |||||||
Fixed assets: | Long-term debt | $ | 617 | $ | 580 | |||||||||||
Gross plant and equipment | $ | 1,109 | $ | 906 | Stockholders equity: | |||||||||||
Less: Accumulated depreciation | 170 | 125 | Preferred stock (6 thousand shares) | $ | 6 | $ | 6 | |||||||||
Net plant and equipment | $ | 939 | $ | 781 | Common stock and paid-in surplus (100 thousand shares) | 120 | 120 | |||||||||
Other long-term assets | 158 | 158 | Retained earnings | 590 | 463 | |||||||||||
Total | $ | 1,097 | $ | 939 | Total | $ | 716 | $ | 589 | |||||||
Total assets | $ | 1,705 | $ | 1,518 | Total liabilities and equity | $ | 1,705 | $ | 1,518 | |||||||
CLANCYS DOG BISCUIT CORPORATION | |||||||
Income Statement for Years Ending December 31, 2021 and 2020 | |||||||
(in millions of dollars) | |||||||
2021 | 2020 | ||||||
Net sales | $ | 916 | $ | 826 | |||
Less: Cost of goods sold | 401 | 364 | |||||
Gross profits | $ | 515 | $ | 462 | |||
Less: Other operating expenses | 59 | 53 | |||||
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $ | 456 | $ | 409 | |||
Less: Accumulated depreciation (2018) | 45 | 43 | |||||
Earnings before interest and taxes (EBIT) | $ | 411 | $ | 366 | |||
Less: Interest | 60 | 54 | |||||
Earnings before taxes (EBT) | $ | 351 | $ | 312 | |||
Less: Taxes | 143 | 123 | |||||
Net income | $ | 208 | $ | 189 | |||
Less: Preferred stock dividends | $ | 6 | $ | 6 | |||
Net income available to common stockholders | $ | 202 | $ | 183 | |||
Less: Common stock dividends | 75 | 75 | |||||
Addition to retained earnings | $ | 127 | $ | 108 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 2.02 | $ | 1.83 | |||
Dividends per share (DPS) | $ | 0.75 | $ | 0.75 | |||
Book value per share (BVPS) | $ | 7.10 | $ | 5.83 | |||
Market value (price) per share (MVPS) | $ | 8.13 | $ | 6.31 | |||
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.)
\begin{tabular}{|l|l|} \hline \multicolumn{2}{|c|}{ Statement of Cash Flows for Year Ending December 31, 2021} \\ \hline \multicolumn{2}{|c|}{ (in millions of dollars) } \\ \hline Cash flows from operating activities \\ \hline & \\ \hline Additions (sources of cash): \\ \hline & \\ \hline Subtractions (uses of cash): \\ \hline & \\ \hline Net cash flow from operating activities \\ \hline Cash flows from investing activities \\ \hline Subtractions: \\ \hline & \\ \hline Nash flows from financing activities \\ \hline Additions: & \\ \hline & \\ \hline & \\ \hline Subtractions: & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline \end{tabular}
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