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 | $ | 82 | $ | 81 | Accrued wages and taxes | $ | 66 | $ | 51 | |||||||
Accounts receivable | 195 | 191 | Accounts payable | 160 | 151 | |||||||||||
Inventory | 322 | 301 | Notes payable | 141 | 141 | |||||||||||
Total | $ | 599 | $ | 573 | Total | $ | 367 | $ | 343 | |||||||
Fixed assets: | Long-term debt | $ | 603 | $ | 576 | |||||||||||
Gross plant and equipment | $ | 1,103 | $ | 902 | Stockholders equity: | |||||||||||
Less: Accumulated depreciation | 166 | 123 | Preferred stock (6 thousand shares) | $ | 6 | $ | 6 | |||||||||
Net plant and equipment | $ | 937 | $ | 779 | Common stock and paid-in surplus (100 thousand shares) | 120 | 120 | |||||||||
Other long-term assets | 154 | 154 | Retained earnings | 594 | 461 | |||||||||||
Total | $ | 1,091 | $ | 933 | Total | $ | 720 | $ | 587 | |||||||
Total assets | $ | 1,690 | $ | 1,506 | Total liabilities and equity | $ | 1,690 | $ | 1,506 | |||||||
VALIUMS MEDICAL SUPPLY CORPORATION | |||||||
Income Statement for Years Ending December 31, 2018 and 2017 | |||||||
(in thousands of dollars) | |||||||
2018 | 2017 | ||||||
Net sales | $ | 912 | $ | 822 | |||
Less: Cost of goods sold | 399 | 362 | |||||
Gross profits | $ | 513 | $ | 460 | |||
Less: Other operating expenses | 57 | 51 | |||||
Earnings before interest, taxes, depreciation, and amortization (EBITDA) | $ | 456 | $ | 409 | |||
Less: Accumulated depreciation | 43 | 41 | |||||
Earnings before interest and taxes (EBIT) | $ | 413 | $ | 368 | |||
Less: Interest | 58 | 52 | |||||
Earnings before taxes (EBT) | $ | 355 | $ | 316 | |||
Less: Taxes | 141 | 121 | |||||
Net income | $ | 214 | $ | 195 | |||
Less: Preferred stock dividends | $ | 6 | $ | 6 | |||
Net income available to common stockholders | $ | 208 | $ | 189 | |||
Less: Common stock dividends | 75 | 75 | |||||
Addition to retained earnings | $ | 133 | $ | 114 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 2.08 | $ | 1.89 | |||
Dividends per share (DPS) | $ | 0.75 | $ | 0.75 | |||
Book value per share (BVPS) | $ | 7.14 | $ | 5.81 | |||
Market value (price) per share (MVPS) | $ | 8.17 | $ | 6.29 | |||
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.)
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