Use the balance sheet and income statement below to construct a statement of cash flows for Clancy's Dog Biscuit Corporation.

Transcribed Image Text:

Clancy's Dog Biscuit Corporation Balance Sheet as of December 31, 2018 and 2017 n millions of dollars 2018 2017 2018 2017 Assets Liabilities and Equity Current assets Current liabilities Cash and marketable Accrued wages and securites S10 6 Accounts receivable 20 Inventory taxes Accounts payable Notes payable Total S 61 S53 Total S 40 S 34 Fixed assets Long-term debt S 57 $ 53 Gross plant and equipment depreciation equipment $106 S 88 15 11 S91 77 Less: Accumulated Stockholders' equity Preferred stock (2 million shares) Common stock and S 2 S 2 Net plant and paid-in surplus (5 million shares) Other long-term Retained eanings 57 45 S 70 S58 assets Total $106 S 92 Total Total assets Total liabilities and equity Clancy's Dog Biscuit Corporation Income Statement for Years Ending December 31, 2018 and 2017 In millions of dollars 2018 2017 Net sales Less: Cost of goods sold Gross profits Less: Other operating expenses Eamings before interest, taxes, depreciation, and 38 S 38 S 46 amortization (EBITDA) Less: Depreciation Eamings before interest and taxes (EBIT) Less: Interest Eamings before taxes (EBT) Less: Taxes Netincome S 32 4 S 28 4 S 37 S 23 S 32 10 $22 Less: Preferred stock dividends Netincome available to common stockholders Less: Common stock dividends Addition to retained eamings $1 Per (common) share data: Eamings per share (EPS) Dividends per share (DPS) Book value per share (BVPS) Market value (price) per share (MVPS) $3.00 $0.60 $13.60 $14.25 $4.20 $0.60 11.20 $14.60