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, 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 taxesDepreciationIncrease in fixed assetsIncrease in other long-term assetsIncrease in accounts payable | |
(Click to select)DepreciationIncrease in accrued wages and taxesIncrease in other long-term assetsIncrease in fixed assetsIncrease in accounts payable | |
Subtractions (uses of cash): | |
(Click to select)Increase in accounts receivableIncrease in inventoryIncrease in common and preferred stockIncrease in notes payableIncrease in other long-term assets | |
(Click to select)Increase in common and preferred stockIncrease in other long-term assetsIncrease in inventoryIncrease in accounts receivableIncrease in notes payable | |
| |
Net cash flow from operating activities | $ |
B. Cash flows from investing activities | |
Subtractions: | |
(Click to select)Increase in notes payableIncrease in accrued wages and taxesIncrease in fixed assetsIncrease in other long-term assetsIncrease in long-term debt | $ |
(Click to select)Increase in long-term debtIncrease in notes payableIncrease in other long-term assetsIncrease in fixed assetsIncrease in accrued wages and taxes | |
| |
Net cash flow from investing activities | $ |
C. Cash flows from financing activities | |
Additions: | |
(Click to select)Increase in accounts payableIncrease in inventoryIncrease in long-term debtIncrease in notes payableIncrease in common and preferred stock | $ |
(Click to select)Increase in long-term debtIncrease in inventoryIncrease in notes payableIncrease in accounts payableIncrease in common and preferred stock | |
(Click to select)Increase in notes payableIncrease in long-term debtIncrease in accounts payableIncrease in common and preferred stockIncrease in inventory | |
Subtractions: | |
(Click to select)Common stock dividendsPreferred stock dividendsIncrease in other long-term assetsIncrease in accounts payableIncrease in inventory | |
(Click to select)Increase in accounts payableCommon stock dividendsIncrease in inventoryIncrease in other long-term assetsPreferred stock dividends | |
| |
Net cash flow from financing activities | $ |
| |
D. Net change in cash and marketable securities | $ |
You have the following information on Els Putters, Inc.: sales to working capital is 4.7 times, profit margin is 25 percent, net income available to common stockholders is $6.50 million, and current liabilities are $6.1 million. What is the firms balance of current assets? (Enter your answer in millions of dollars rounded to 2 decimal places.) |
|
|
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