BoB Construction Inc. Income Statement (Millions of Dollars) BoB Construction Inc. 2021 Est. 2020 2019 Balance Sheet (Millions of Dollars) Net Sales 4,000 3,000 2,850 2021 2021 Assets 2020 2019 Liabilities 2020 2019 Est Est Operating Costs 3,100 2,300 2,100 EBITD 900.00 700 750 Cash and Cash 15 10 15 Accounts payable 115 60 30 Depreciation 110 100 90 Equivalents Short-Term Amortizaton 10 65 Overdrafts 115 110 60 investments Depreciation and Amortization 110 100 90 EBITD 790 600 660 Accounts Receivable 420 375 315 Accruals 260 140 130 Interest 100 88 60 Inventories 700 615 415 Total Current Liabilities 490 310 220 Earnings Before Taxes Taxes (406) 690 512 600 Long-Term Bonds and Total Current Assets 1,145 1,000 810 1300 754 580 276 204.8 240 New Loan Net Income Before preferred Dividends 414 307.2 360 Net Plant and 1884 1,190 870 Total Debt 1790 1,064.00 800 Preferred Dividends 4 4 4 Equipment Net Income 410.0 303.2 356.0 Preferred Stock 40 40 40 Common Dividends 57.5 57.5 53 Common Stock 130 130 130 Addition to retained Earnings 352.50 S 245.70 $ 303.0 Retained Earnings 1069 956 710 Total Common Equity 1199 1086 840 Total Liabilities and Total Assets Per Share Date 2021 2020 2019 3,029 2,190 1,680 Equity 3,029 2,190 1,680 Common Stock Price 28.0 23.00 S 26.00 Earnings Per Share (EPS) Dividend Per Share (DPS) 6.06 S 7.12 Est. Estimate 1.15 S 1.06 Book Value Per Share (BVPS) 21.72 16.80 Cash Flow Per Share ???? 8.06 S 8.92
BoB Construction Inc. Income Statement (Millions of Dollars) BoB Construction Inc. 2021 Est. 2020 2019 Balance Sheet (Millions of Dollars) Net Sales 4,000 3,000 2,850 2021 2021 Assets 2020 2019 Liabilities 2020 2019 Est Est Operating Costs 3,100 2,300 2,100 EBITD 900.00 700 750 Cash and Cash 15 10 15 Accounts payable 115 60 30 Depreciation 110 100 90 Equivalents Short-Term Amortizaton 10 65 Overdrafts 115 110 60 investments Depreciation and Amortization 110 100 90 EBITD 790 600 660 Accounts Receivable 420 375 315 Accruals 260 140 130 Interest 100 88 60 Inventories 700 615 415 Total Current Liabilities 490 310 220 Earnings Before Taxes Taxes (406) 690 512 600 Long-Term Bonds and Total Current Assets 1,145 1,000 810 1300 754 580 276 204.8 240 New Loan Net Income Before preferred Dividends 414 307.2 360 Net Plant and 1884 1,190 870 Total Debt 1790 1,064.00 800 Preferred Dividends 4 4 4 Equipment Net Income 410.0 303.2 356.0 Preferred Stock 40 40 40 Common Dividends 57.5 57.5 53 Common Stock 130 130 130 Addition to retained Earnings 352.50 S 245.70 $ 303.0 Retained Earnings 1069 956 710 Total Common Equity 1199 1086 840 Total Liabilities and Total Assets Per Share Date 2021 2020 2019 3,029 2,190 1,680 Equity 3,029 2,190 1,680 Common Stock Price 28.0 23.00 S 26.00 Earnings Per Share (EPS) Dividend Per Share (DPS) 6.06 S 7.12 Est. Estimate 1.15 S 1.06 Book Value Per Share (BVPS) 21.72 16.80 Cash Flow Per Share ???? 8.06 S 8.92
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Required
What are the
Transcribed Image Text:BnB Construction Inc.
Income Statement (Millions of Dollars)
BnB Construction Inc.
Balance Sheet (Millions of Dollars)
2021 Est.
2020
2019
Net Sales
4,000
3,000
2,850
2021
2021
Assets
2020
2019
Liabilities
2020
2019
Est
Est
Operating Costs
3,100
2,300
2,100
EBITD
900.00
700
750
Cash and Cash
15
10
15
Accounts payable
115
60
30
Depreciation
110
100
90
Equivalents
Amertizaton
Depreciation and Amortization
Short-Term
Overdrafts
115
110
60
investments
110
100
90
EBITD
790
600
660
Accounts Receivable
420
375
315
Аccruals
260
140
130
Interest
100
88
60
Inventories
700
615
415
Total Current Liabilities
490
310
220
Earnings Before Taxes
690
512
600
Long-Term Bonds and
Total Current Assets
1,145
1,000
Taxes (40%)
276
204.8
240
810
1300
754
580
New Loan
Net Income Before preferred Dividends
414
307.2
360
Net Plant and
1884
1,190
Preferred Dividends
4
4
4
870
Total Debt
1790
1,064.00
800
Equipment
Net Income
410.0
303.2
356.0
Preferred Stock
40
40
40
Common Dividends
57.5
57.5
53
Common Stock
130
130
130
Addition to retained Earnings
352.50
245.70
303.0
Retained Earnings
1069
956
710
Total Common Equity
1199
1086
840
Total Liabilities and
$
Total Assets
Per Share Date
2021
2020
2019
3,029
2,190
1,680
Equity
3,029
2,190
1,680
Common Stock Price
28.0 $
23.00
26.00
Earnings Per Share (EPS)
Dividend Per Share (DPS)
Book Value Per Share (BVPS)
???
6.06 $
7.12
Est. Estimate
????
1.15 $
1.06
????
21.72
16.80
Cash Flow Per Share
????
8.06 S
8.92
Transcribed Image Text:2021
Industry
Ratio Analysis
Est.
2020
2019
Average
Liquidity Ratios
Current Ratio (times)
4. 2
Quick Ratio (times)
2.1
Asset Management Ratios
Average sales/day
9
Inventory Turnover Ratio (times)
9
Days Sales Outstanding (days)
36
Fixed Assets Turnover Ratio (times)
3
Total Asset Turnover Ratio
1.8
Debt Management Ratios
Total Debt to Total Assets (%)
40
Times Interest Earned (times)
6.
Debt to Equity Ratio (%)
1
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 2 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
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education