Answered step by step
Verified Expert Solution
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.)
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 securitiesStep 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