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, 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.

Statement of Cash Flows for Year Ending December 31, 2024
(in millions of dollars)
Cash flows from operating activities
Additions (sources of cash):
Subtractions (uses of cash):
Net cash flow from operating activities
Cash flows from investing activities
Subtractions:
Net cash flow from investing activities
Cash flows from financing activities
Additions:
Subtractions:
Net cash flow from financing activities
Net change in cash and marketable securities

*Please fill in all blanks for statement of cash flows.

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

Recommended Textbook for

More Books

Students also viewed these Finance questions

Question

In the network shown Vo=4 -j1 2 1220 + 2

Answered: 1 week ago

Question

3 When is it a good idea to use the internal supply of labour?

Answered: 1 week ago

Question

5 What are the main aims of talent management?

Answered: 1 week ago