Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the balance sheet and income statement below: VALIUMS MEDICAL SUPPLY CORPORATION Balance Sheet as of December 31, 2015 and 2014 (in thousands of dollars)

Use the balance sheet and income statement below:

VALIUMS MEDICAL SUPPLY CORPORATION Balance Sheet as of December 31, 2015 and 2014 (in thousands of dollars)
2015 2014 2015 2014
Assets Liabilities and Equity
Current assets: Current liabilities:
Cash and marketable securities $ 84 $ 83 Accrued wages and taxes $ 65 $ 53
Accounts receivable 198 193 Accounts payable 164 153
Inventory 326 303 Notes payable 143 143

Total $ 608 $ 579 Total $ 372 $ 349
Fixed assets: Long-term debt: $ 617 $ 580
Gross plant and equipment $ 1,109 $ 906 Stockholders equity:
Less: Depreciation 170 125 Preferred stock (6 thousand shares) $ 6 $ 6

Common stock and paid-in surplus 120 120
Net plant and equipment $ 939 $ 781 (100 thousand shares)
Other long-term assets 158 158 Retained earnings 590 463

Total $ 1,097 $ 939 Total $ 716 $ 589

Total assets $ 1,705 $ 1,518 Total liabilities and equity $ 1,705 $ 1,518

VALIUMS MEDICAL SUPPLY CORPORATION Income Statement for Years Ending December 31, 2015 and 2014 (in thousands of dollars)
2015 2014
Net sales $ 916 $ 826
Less: Cost of goods sold 401 364

Gross profits $ 515 $ 462
Less: Other operating expenses 59 53
Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 456 $ 409
Less: Depreciation 45 43

Earnings before interest and taxes (EBIT) $ 411 $ 366
Less: Interest 60 54

Earnings before taxes (EBT) $ 351 $ 312
Less: Taxes 143 123

Net income $ 208 $ 189

Less: Preferred stock dividends $ 6 $ 6

Net income available to common stockholders $ 202 $ 183
Less: Common stock dividends 75 75

Addition to retained earnings $ 127 $ 108
Per (common) share data:
Earnings per share (EPS) $ 2.02 $ 2
Dividends per share (DPS) $ 0.75 $ 0.75
Book value per share (BVPS) $ 7.10 $ 5.83
Market value (price) per share (MVPS) $ 8.13 $ 6.31

Prepare a statement of cash flows for Valiums Medical Supply Corporation. (Enter your answers in thousands. 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, 2015 (in thousands of dollars)
A. Cash flows from operating activities
(Click to select)Net lossNet income $
Additions (sources of cash):
(Click to select)Increase in fixed assetsIncrease in accounts payableDepreciationIncrease in other long-term assetsIncrease in accrued wages and taxes
(Click to select)Increase in accrued wages and taxesIncrease in other long-term assetsDepreciationIncrease in fixed assetsIncrease in accounts payable
(Click to select)Increase in accounts payableIncrease in accrued wages and taxesIncrease in fixed assetsDepreciationIncrease in other long-term assets
Subtractions (uses of cash):
(Click to select)Increase in other long-term assetsIncrease in common and preferred stockIncrease in accounts receivableIncrease in inventoryIncrease in notes payable
(Click to select)Increase in other long-term assetsIncrease in accounts receivableIncrease in notes payableIncrease in common and preferred stockIncrease in inventory

Net cash flow from operating activities $
B. Cash flows from investing activities
Subtractions:
(Click to select)Increase in fixed assetsIncrease in other long-term assetsIncrease in long-term debtIncrease in accrued wages and taxesIncrease in notes payable $
(Click to select)Increase in accrued wages and taxesIncrease in notes payableIncrease in long-term debtIncrease in other long-term assetsIncrease in fixed assets

Net cash flow from investing activities $
C. Cash flows from financing activities
Additions:
(Click to select)Increase in notes payableIncrease in long-term debtIncrease in common and preferred stockIncrease in accounts payableIncrease in inventory $
(Click to select)Increase in notes payableIncrease in common and preferred stockIncrease in long-term debtIncrease in inventoryIncrease in accounts payable
(Click to select)Increase in inventoryIncrease in common and preferred stockIncrease in accounts payableIncrease in long-term debtIncrease in notes payable
Subtractions:
(Click to select)Common stock dividendsIncrease in inventoryIncrease in other long-term assetsIncrease in accounts payablePreferred stock dividends
(Click to select)Increase in inventoryPreferred stock dividendsIncrease in other long-term assetsIncrease in accounts payableCommon stock dividends

Net cash flow from financing activities $

D. Net change in cash and marketable securities $

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

Standard For Auditing Computer Applications

Authors: Martin A. Krist

2nd Edition

0849399831, 978-0849399831

More Books

Students also viewed these Accounting questions