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, 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
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