The Davidson Corporation's balance sheet and income statement are provided here. Davidson Corporation: Balance Sheet as of December 31, 2021 (millions of dollars) Assets Liabilities and Equity Cash and equivalents $ 20 Accounts payable $ 140 Accounts receivable 475 Accruals 310 Inventories 890 Notes payable 225 Total current assets $ 1,385 Total current liabilities $ 675 Net plant and equipment 2,560 Long-term bonds 1,500 Total liabilities $ 2,175 Common stock (100 million shares) 270 Retained earnings $ 1,500 Common equity $ 1,770 Total assets $ 3,945 Total liabilities and equity $ 3,945 Davidson Corporation: Income Statement for Year Ending December 31, 2021 (millions of dollars) Sales $ 8,500 Operating costs excluding depreciation and amortization 5,650 EBITDA $ 2,850 Depreciation and amortization 500 EBIT $ 2,350 Interest 230 EBT $ 2,120 Taxes (25%) 530 Net income $ 1,590 Common dividends paid $ 681 Earnings per share $ 15.90 Construct the statement of stockholders' equity for December 31, 2021. No common stock was issued during 2021. Write out all your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest share or dollar. Common Stock Retained Total Stockholders' Shares Amount Earnings Equity Balances, 12/31/20 $ $ $ 2021 Net income Cash dividends Addition to RE Balances, 12/31/21 $ $ $ Enter your answers for parts b-d in millions. For example, an answer of $25,000,000 should be entered as 25. How much money has been reinvested in the firm over the years? Round your answer to the nearest hundredth of million, if necessary. $ million At the present time, how large a check could be written without it bouncing? Round your answer to the nearest hundredth of million, if necessary. $ million How much money must be paid to current creditors within the next year? Round your answer to the nearest hundredth of million, if necessary. $ million
The Davidson Corporation's
Davidson Corporation: Balance Sheet as of December 31, 2021 | ||||||
(millions of dollars) | ||||||
Assets | Liabilities and Equity | |||||
Cash and equivalents | $ | 20 | Accounts payable | $ | 140 | |
Accounts receivable | 475 | Accruals | 310 | |||
Inventories | 890 | Notes payable | 225 | |||
Total current assets | $ | 1,385 | Total current liabilities | $ | 675 | |
Net plant and equipment | 2,560 | Long-term bonds | 1,500 | |||
Total liabilities | $ | 2,175 | ||||
Common stock (100 million shares) | 270 | |||||
$ | 1,500 | |||||
Common equity | $ | 1,770 | ||||
Total assets | $ | 3,945 | Total liabilities and equity | $ | 3,945 |
Davidson Corporation: Income Statement for Year Ending | ||
December 31, 2021 (millions of dollars) | ||
Sales | $ | 8,500 |
Operating costs excluding |
5,650 | |
EBITDA | $ | 2,850 |
Depreciation and amortization | 500 | |
EBIT | $ | 2,350 |
Interest | 230 | |
EBT | $ | 2,120 |
Taxes (25%) | 530 | |
Net income | $ | 1,590 |
Common dividends paid | $ | 681 |
Earnings per share | $ | 15.90 |
-
Construct the statement of
stockholders' equity for December 31, 2021. No common stock was issued during 2021. Write out all your answers completely. For example, 25 million should be entered as 25,000,000. Round your answers to the nearest share or dollar.Common Stock Retained Total Stockholders' Shares Amount Earnings Equity Balances, 12/31/20 $ $ $ 2021 Net income Cash dividends Addition to RE Balances, 12/31/21 $ $ $ Enter your answers for parts b-d in millions. For example, an answer of $25,000,000 should be entered as 25.
-
How much money has been reinvested in the firm over the years? Round your answer to the nearest hundredth of million, if necessary.
$ million
-
At the present time, how large a check could be written without it bouncing? Round your answer to the nearest hundredth of million, if necessary.
$ million
-
How much money must be paid to current creditors within the next year? Round your answer to the nearest hundredth of million, if necessary.
$ million
Step by step
Solved in 5 steps with 2 images