Use the balance sheet and income statement below: CLANCY’S DOG BISCUIT CORPORATION Balance Sheet as of December 31, 2021 and 2020 (in millions of dollars) Assets 2021 2020 Liabilities and Equity 2021 2020 Current assets: Current liabilities: Cash and marketable securities $ 10 $ 10 Accrued wages and taxes $ 18 $ 12 Accounts receivable 27 23 Accounts payable 22 20 Inventory 33 28 Notes payable 22 18 Total $ 70 $ 61 Total $ 62 $ 50 Fixed assets: Long-term debt $ 27 $ 29 Gross plant and equipment $ 97 $ 76 Stockholders’ equity: Less: Accumulated depreciation 24 18 Preferred stock (2 million shares) $ 2 $ 2 Net plant and equipment $ 73 $ 58 Common stock and paid-in-surplus (5 million shares) 11 11 Other long-term assets 21 21 Retained earnings 62 48 Total $ 94 $ 79 Total $ 75 $ 61 Total assets $ 164 $ 140 Total liabilities and equity $ 164 $ 140 CLANCY’S DOG BISCUIT CORPORATION Income Statement for Years Ending December 31, 2021 and 2020 (in millions of dollars) 2021 2020 Net sales $ 94 $ 98 Less: Cost of goods sold 48 44 Gross profits $ 46 $ 54 Less: Other operating expenses 8 7 Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 38 $ 47 Less: Accumulated depreciation 6 6 Earnings before interest and taxes (EBIT) $ 32 $ 47 Less: Interest 7 7 Earnings before taxes (EBT) $ 25 $ 34 Less: Taxes 5 7 Net income $ 20 $ 27 Less: Preferred stock dividends $ 1 $ 1 Net income available to common stockholders $ 19 $ 26 Less: Common stock dividends 5 5 Addition to retained earnings $ 14 $ 21 Per (common) share data: Earnings per share (EPS) $ 3.80 $ 5.20 Dividends per share (DPS) $ 1.00 $ 1.00 Book value per share (BVPS) $ 14.60 $ 11.80 Market value (price) per share (MVPS) $ 15.25 $ 15.20 Prepare a statement of cash flows for Clancy’s Dog Biscuit Corporation. (Enter your answers in millions of dollars. Amounts to be deducted should be indicated with a minus sign.)
Use the balance sheet and income statement below: CLANCY’S DOG BISCUIT CORPORATION Balance Sheet as of December 31, 2021 and 2020 (in millions of dollars) Assets 2021 2020 Liabilities and Equity 2021 2020 Current assets: Current liabilities: Cash and marketable securities $ 10 $ 10 Accrued wages and taxes $ 18 $ 12 Accounts receivable 27 23 Accounts payable 22 20 Inventory 33 28 Notes payable 22 18 Total $ 70 $ 61 Total $ 62 $ 50 Fixed assets: Long-term debt $ 27 $ 29 Gross plant and equipment $ 97 $ 76 Stockholders’ equity: Less: Accumulated depreciation 24 18 Preferred stock (2 million shares) $ 2 $ 2 Net plant and equipment $ 73 $ 58 Common stock and paid-in-surplus (5 million shares) 11 11 Other long-term assets 21 21 Retained earnings 62 48 Total $ 94 $ 79 Total $ 75 $ 61 Total assets $ 164 $ 140 Total liabilities and equity $ 164 $ 140 CLANCY’S DOG BISCUIT CORPORATION Income Statement for Years Ending December 31, 2021 and 2020 (in millions of dollars) 2021 2020 Net sales $ 94 $ 98 Less: Cost of goods sold 48 44 Gross profits $ 46 $ 54 Less: Other operating expenses 8 7 Earnings before interest, taxes depreciation, and amortization (EBITDA) $ 38 $ 47 Less: Accumulated depreciation 6 6 Earnings before interest and taxes (EBIT) $ 32 $ 47 Less: Interest 7 7 Earnings before taxes (EBT) $ 25 $ 34 Less: Taxes 5 7 Net income $ 20 $ 27 Less: Preferred stock dividends $ 1 $ 1 Net income available to common stockholders $ 19 $ 26 Less: Common stock dividends 5 5 Addition to retained earnings $ 14 $ 21 Per (common) share data: Earnings per share (EPS) $ 3.80 $ 5.20 Dividends per share (DPS) $ 1.00 $ 1.00 Book value per share (BVPS) $ 14.60 $ 11.80 Market value (price) per share (MVPS) $ 15.25 $ 15.20 Prepare a statement of cash flows for Clancy’s Dog Biscuit Corporation. (Enter your answers in millions of dollars. Amounts to be deducted should be indicated with a minus sign.)
Fundamentals Of Financial Management, Concise Edition (mindtap Course List)
10th Edition
ISBN:9781337902571
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Eugene F. Brigham, Joel F. Houston
Chapter3: Financial Statements, Cash Flow, And Taxes
Section: Chapter Questions
Problem 19SP
Related questions
Question
Use the balance sheet and income statement below:
CLANCY’S DOG BISCUIT CORPORATION | ||||||||||||||||
Balance Sheet as of December 31, 2021 and 2020 | ||||||||||||||||
(in millions of dollars) | ||||||||||||||||
Assets | 2021 | 2020 | Liabilities and Equity | 2021 | 2020 | |||||||||||
Current assets: | Current liabilities: | |||||||||||||||
Cash and marketable securities | $ | 10 | $ | 10 | Accrued wages and taxes | $ | 18 | $ | 12 | |||||||
Accounts receivable | 27 | 23 | Accounts payable | 22 | 20 | |||||||||||
Inventory | 33 | 28 | Notes payable | 22 | 18 | |||||||||||
Total | $ | 70 | $ | 61 | Total | $ | 62 | $ | 50 | |||||||
Fixed assets: | Long-term debt | $ | 27 | $ | 29 | |||||||||||
Gross plant and equipment | $ | 97 | $ | 76 | ||||||||||||
Less: |
24 | 18 | $ | 2 | $ | 2 | ||||||||||
Net plant and equipment | $ | 73 | $ | 58 | Common stock and paid-in-surplus (5 million shares) | 11 | 11 | |||||||||
Other long-term assets | 21 | 21 | Retained earnings | 62 | 48 | |||||||||||
Total | $ | 94 | $ | 79 | Total | $ | 75 | $ | 61 | |||||||
Total assets | $ | 164 | $ | 140 | Total liabilities and equity | $ | 164 | $ | 140 | |||||||
CLANCY’S DOG BISCUIT CORPORATION | |||||||
Income Statement for Years Ending December 31, 2021 and 2020 | |||||||
(in millions of dollars) | |||||||
2021 | 2020 | ||||||
Net sales | $ | 94 | $ | 98 | |||
Less: Cost of goods sold | 48 | 44 | |||||
Gross profits | $ | 46 | $ | 54 | |||
Less: Other operating expenses | 8 | 7 | |||||
Earnings before interest, taxes depreciation, and amortization (EBITDA) | $ | 38 | $ | 47 | |||
Less: Accumulated depreciation | 6 | 6 | |||||
Earnings before interest and taxes (EBIT) | $ | 32 | $ | 47 | |||
Less: Interest | 7 | 7 | |||||
Earnings before taxes (EBT) | $ | 25 | $ | 34 | |||
Less: Taxes | 5 | 7 | |||||
Net income | $ | 20 | $ | 27 | |||
Less: Preferred stock dividends | $ | 1 | $ | 1 | |||
Net income available to common stockholders | $ | 19 | $ | 26 | |||
Less: Common stock dividends | 5 | 5 | |||||
Addition to retained earnings | $ | 14 | $ | 21 | |||
Per (common) share data: | |||||||
Earnings per share (EPS) | $ | 3.80 | $ | 5.20 | |||
Dividends per share (DPS) | $ | 1.00 | $ | 1.00 | |||
Book value per share (BVPS) | $ | 14.60 | $ | 11.80 | |||
Market value (price) per share (MVPS) | $ | 15.25 | $ | 15.20 | |||
Prepare a statement of cash flows for Clancy’s Dog Biscuit Corporation. (Enter your answers in millions of dollars. Amounts to be deducted should be indicated with a minus sign.)
Expert Solution
Step 1
The statement of cash flows is the one in which cash inflows/outflows are shown related to three activities:
Operating
Investing, and
Financing activities
Under the direct method shows the operating activities of the companies according to the direct method in which adjustments for all the cash paid are made from the cash received during the financial year.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning