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, 2018 and 2017 (in thousands of dollars)

Use the balance sheet and income statement below:

VALIUMS MEDICAL SUPPLY CORPORATION
Balance Sheet as of December 31, 2018 and 2017
(in thousands of dollars)
Assets 2018 2017 Liabilities and Equity 2018 2017
Current assets: Current liabilities:
Cash and marketable securities $ 77 $ 76 Accrued wages and taxes $ 56 $ 46
Accounts receivable 191 186 Accounts payable 153 146
Inventory 322 296 Notes payable 136 136
Total $ 590 $ 558 Total $ 345 $ 328
Fixed assets: Long-term debt $ 591 $ 566
Gross plant and equipment $ 1,088 $ 892 Stockholders equity:
Less: Accumulated depreciation 156 118 Preferred stock (6 thousand shares) $ 6 $ 6
Net plant and equipment $ 932 $ 774 Common stock and paid-in surplus (100 thousand shares) 120 120
Other long-term assets 144 144 Retained earnings 604 456
Total $ 1,076 $ 918 Total $ 730 $ 582
Total assets $ 1,666 $ 1,476 Total liabilities and equity $ 1,666 $ 1,476

VALIUMS MEDICAL SUPPLY CORPORATION
Income Statement for Years Ending December 31, 2018 and 2017
(in thousands of dollars)
2018 2017
Net sales $ 902 $ 812
Less: Cost of goods sold 394 357
Gross profits $ 508 $ 455
Less: Other operating expenses 52 46
Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 456 $ 409
Less: Accumulated depreciation 38 36
Earnings before interest and taxes (EBIT) $ 418 $ 373
Less: Interest 53 47
Earnings before taxes (EBT) $ 365 $ 326
Less: Taxes 136 116
Net income $ 229 $ 210
Less: Preferred stock dividends $ 6 $ 6
Net income available to common stockholders $ 223 $ 204
Less: Common stock dividends 75 75
Addition to retained earnings $ 148 $ 129
Per (common) share data:
Earnings per share (EPS) $ 2.23 $ 2.04
Dividends per share (DPS) $ 0.75 $ 0.75
Book value per share (BVPS) $ 7.24 $ 5.76
Market value (price) per share (MVPS) $ 8.27 $ 6.24

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.)

image text in transcribed

Statement of Cash Flows for Year Ending December 31, 2018 (in thousands 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

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

Public Finance

Authors: Harvey Rosen

6th International Edition

0071121234, 978-0071121231

More Books

Students also viewed these Finance questions