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 $ 5 $ 5 Accrued wages and taxes $ 13 $ 12
Accounts receivable 37 27 Accounts payable 24 22
Inventory 36 32 Notes payable 21 20
Total $ 78 $ 64 Total $ 58 $ 54
Fixed assets: Long-term debt $ 34 $ 32
Gross plant and equipment $ 104 $ 84 Stockholders equity:
Less: Accumulated depreciation 25 22 Preferred stock (2 million shares) $ 2 $ 2
Net plant and equipment $ 79 $ 62 Common stock and paid-in-surplus (5 million shares) 11 11
Other long-term assets 25 25 Retained earnings 77 52
Total $ 104 $ 87 Total $ 90 $ 65
Total assets $ 182 $ 151 Total liabilities and equity $ 182 $ 151

CLANCYS DOG BISCUIT CORPORATION
Income Statement for Years Ending December 31, 2021 and 2020
(in millions of dollars)
2021 2020
Net sales $ 102 $ 106
Less: Cost of goods sold 52 48
Gross profits $ 50 $ 58
Less: Other operating expenses 5 4
Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 45 $ 54
Less: Accumulated depreciation 3 3
Earnings before interest and taxes (EBIT) $ 42 $ 54
Less: Interest 3 3
Earnings before taxes (EBT) $ 39 $ 48
Less: Taxes 8 10
Net income $ 31 $ 38
Less: Preferred stock dividends $ 1 $ 1
Net income available to common stockholders $ 30 $ 37
Less: Common stock dividends 5 5
Addition to retained earnings $ 25 $ 32
Per (common) share data:
Earnings per share (EPS) $ 6.00 $ 7.40
Dividends per share (DPS) $ 1.00 $ 1.00
Book value per share (BVPS) $ 17.60 $ 12.60
Market value (price) per share (MVPS) $ 18.25 $ 16.00

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.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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