Question
14. Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 Sales $ 3,860,000 Cost
14. Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | |||
Sales |
| $ | 3,860,000 |
Cost of goods sold |
|
| 2,330,000 |
|
|
|
|
Gross profit |
| $ | 1,530,000 |
Selling and administrative expense |
|
| 744,000 |
Depreciation expense |
|
| 279,000 |
|
|
|
|
Operating income |
| $ | 507,000 |
Interest expense |
|
| 81,000 |
|
|
|
|
Earnings before taxes |
| $ | 426,000 |
Taxes |
|
| 198,000 |
|
|
|
|
Earnings after taxes |
| $ | 228,000 |
Preferred stock dividends |
|
| 10,000 |
|
|
|
|
Earnings available to common stockholders |
| $ | 218,000 |
|
|
|
|
Shares outstanding |
|
| 150,000 |
Earnings per share |
| $ | 1.45 |
|
Statement of Retained Earnings For the Year Ended December 31, 20X2 | ||
Retained earnings, balance, January 1, 20X2 | $ | 725,100 |
Add: Earnings available to common stockholders, 20X2 |
| 218,000 |
Deduct: Cash dividends declared and paid in 20X2 |
| 148,000 |
|
|
|
Retained earnings, balance, December 31, 20X2 | $ | 795,100 |
|
|
|
|
Comparative Balance Sheets For 20X1 and 20X2 | ||||||||
| Year-End 20X1 | Year-End 20X2 | ||||||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash |
|
| $ | 103,000 |
|
| $ | 92,700 |
Accounts receivable (net) |
|
|
| 511,000 |
|
|
| 518,000 |
Inventory |
|
|
| 680,000 |
|
|
| 708,000 |
Prepaid expenses |
|
|
| 60,900 |
|
|
| 39,200 |
|
|
|
|
|
|
|
|
|
Total current assets |
|
| $ | 1,354,900 |
|
| $ | 1,357,900 |
Investments (long-term securities) |
|
|
| 94,100 |
|
|
| 87,300 |
Gross plant and equipment | $ | 2,510,000 |
|
| $ | 3,160,000 |
|
|
Less: Accumulated depreciation |
| 1,550,000 |
|
|
| 1,829,000 |
|
|
|
|
|
|
|
|
|
|
|
Net plant and equipment |
|
|
| 960,000 |
|
|
| 1,331,000 |
|
|
|
|
|
|
|
|
|
Total assets |
|
| $ | 2,409,000 |
|
| $ | 2,776,200 |
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
| $ | 323,000 |
|
| $ | 634,000 |
Notes payable |
|
|
| 508,000 |
|
|
| 508,000 |
Accrued expenses |
|
|
| 71,900 |
|
|
| 53,100 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
| $ | 902,900 |
|
| $ | 1,195,100 |
Long-term liabilities: |
|
|
|
|
|
|
|
|
Bonds payable, 20X2 |
|
|
| 191,000 |
|
|
| 196,000 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
| $ | 1,093,900 |
|
| $ | 1,391,100 |
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $100 par value |
|
| $ | 90,000 |
|
| $ | 90,000 |
Common stock, $1 par value |
|
|
| 150,000 |
|
|
| 150,000 |
Capital paid in excess of par |
|
|
| 350,000 |
|
|
| 350,000 |
Retained earnings |
|
|
| 725,100 |
|
|
| 795,100 |
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
| $ | 1,315,100 |
|
| $ | 1,385,100 |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
| $ | 2,409,000 |
|
| $ | 2,776,200 |
a. Prepare a statement of cash flows for the Crosby Corporation: (Amounts to be deducted should be indicated with parentheses or a minus sign.)
b. Compute the book value per common share for both 20X1 and 20X2 for the Crosby Corporation. (Round your answers to 2 decimals places.
c. If the market value of a share of common stock is 2.8 times book value for 20X2, what is the firms P/E ratio for 20X2? (Do not round intermediate calculations. Round your final answer to 2 decimal places.)
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