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 | $ 10 | $ 10 | Accrued wages and taxes | $ 18 | $ 12 |
Accounts receivable | 27 | 23 | Accounts payable | 22 | 20 |
Inventory | 33 | 28 | Notes payable | 22 | 18 |
Total | $ 70 | $ 61 | Total | $ 62 | $ 50 |
Fixed assets: | Long-term debt | $ 27 | $ 29 | ||
Gross plant and equipment | $ 97 | $ 76 | Stockholders equity: | ||
Less: Accumulated depreciation | 24 | 18 | Preferred stock (2 million shares) | $ 2 | $ 2 |
Net plant and equipment | $ 73 | $ 58 | Common stock and paid-in-surplus (5 million shares) | 11 | 11 |
Other long-term assets | 21 | 21 | Retained earnings | 62 | 48 |
Total | $ 94 | $ 79 | Total | $ 75 | $ 61 |
Total assets | $ 164 | $ 140 | Total liabilities and equity | $ 164 | $ 140 |
CLANCYS DOG BISCUIT CORPORATION | ||
Income Statement for Years Ending December 31, 2024 and 2023 | ||
(in millions of dollars) | ||
2024 | 2023 | |
---|---|---|
Net sales | $ 94 | $ 98 |
Less: Cost of goods sold | 48 | 44 |
Gross profits | $ 46 | $ 54 |
Less: Other operating expenses | 8 | 7 |
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $ 38 | $ 47 |
Less: Depreciation | 6 | 6 |
Earnings before interest and taxes (EBIT) | $ 32 | $ 41 |
Less: Interest | 7 | 7 |
Earnings before taxes (EBT) | $ 25 | $ 34 |
Less: Taxes | 5 | 7 |
Net income | $ 20 | $ 27 |
Less: Preferred stock dividends | $ 1 | $ 1 |
Net income available to common stockholders | $ 19 | $ 26 |
Less: Common stock dividends | 5 | 5 |
Addition to retained earnings | $ 14 | $ 21 |
Per (common) share data: | ||
Earnings per share (EPS) | $ 3.80 | $ 5.20 |
Dividends per share (DPS) | $ 1.00 | $ 1.00 |
Book value per share (BVPS) | $ 14.60 | $ 11.80 |
Market value (price) per share (MVPS) | $ 15.25 | $ 15.20 |
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.
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