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 $ 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.)

image text in transcribed

\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

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

Students also viewed these Finance questions

Question

Have you inserted information under each of your headings?

Answered: 1 week ago