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, 2024 and 2023 (in millions of dollars)
Use the balance sheet and income statement below:
CLANCYS DOG BISCUIT CORPORATION | |||||
Balance Sheet as of December 31, 2024 and 2023 | |||||
(in millions of dollars) | |||||
Assets | 2024 | 2023 | Liabilities and Equity | 2024 | 2023 |
---|---|---|---|---|---|
Current assets: | Current liabilities: | ||||
Cash and marketable securities | $ 8 | $ 8 | Accrued wages and taxes | $ 13 | $ 7 |
Accounts receivable | 38 | 30 | Accounts payable | 27 | 25 |
Inventory | 41 | 35 | Notes payable | 25 | 23 |
Total | $ 87 | $ 73 | Total | $ 65 | $ 55 |
Fixed assets: | Long-term debt | $ 42 | $ 43 | ||
Gross plant and equipment | $ 111 | $ 90 | Stockholders equity: | ||
Less: Accumulated depreciation | 31 | 25 | Preferred stock (2 million shares) | $ 2 | $ 2 |
Net plant and equipment | $ 80 | $ 65 | Common stock and paid-in-surplus (5 million shares) | 11 | 11 |
Other long-term assets | 28 | 28 | Retained earnings | 75 | 55 |
Total | $ 108 | $ 93 | Total | $ 88 | $ 68 |
Total assets | $ 195 | $ 166 | Total liabilities and equity | $ 195 | $ 166 |
CLANCYS DOG BISCUIT CORPORATION | ||
Income Statement for Years Ending December 31, 2024 and 2023 | ||
(in millions of dollars) | ||
2024 | 2023 | |
---|---|---|
Net sales | $ 108 | $ 112 |
Less: Cost of goods sold | 55 | 51 |
Gross profits | $ 53 | $ 61 |
Less: Other operating expenses | 8 | 7 |
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $ 45 | $ 54 |
Less: Depreciation | 6 | 6 |
Earnings before interest and taxes (EBIT) | $ 39 | $ 48 |
Less: Interest | 6 | 6 |
Earnings before taxes (EBT) | $ 33 | $ 42 |
Less: Taxes | 7 | 9 |
Net income | $ 26 | $ 33 |
Less: Preferred stock dividends | $ 1 | $ 1 |
Net income available to common stockholders | $ 25 | $ 32 |
Less: Common stock dividends | 5 | 5 |
Addition to retained earnings | $ 20 | $ 27 |
Per (common) share data: | ||
Earnings per share (EPS) | $ 5.00 | $ 6.40 |
Dividends per share (DPS) | $ 1.00 | $ 1.00 |
Book value per share (BVPS) | $ 17.20 | $ 13.20 |
Market value (price) per share (MVPS) | $ 17.85 | $ 16.60 |
Prepare a statement of cash flows for Clancys Dog Biscuit Corporation.
Note: Enter your answers in millions of dollars. Amounts to be deducted should be indicated with a minus sign. Leave no cells blank be certain to enter "0" wherever required.
|
*Please fill in all blanks for statement of cash flows.
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