Answered step by step
Verified Expert Solution
Question
1 Approved Answer
CROSBY Corporation Income Statement For the year EndedDecember 31, 20X2 Sales 2,200,000 COGS 1,300,000 Gross Profit 900,000 Selling and administrative expense 420,000 Depreciation expense 150,000
CROSBY Corporation Income Statement For the year EndedDecember 31, 20X2 | |
Sales | 2,200,000 |
COGS | 1,300,000 |
Gross Profit | 900,000 |
Selling and administrative expense | 420,000 |
Depreciation expense | 150,000 |
Operating income | 330,000 |
Interest expense | 90,000 |
Earnings before taxes | 240,000 |
Taxes | 80,000 |
Earnings after taxes | 160,000 |
Preferred stock dividends | 10,000 |
Earnings available to common stockholders | 150,000 |
Shares outstanding | 120,000 |
EPS | 1.25 |
Statement of retained Earnings For the year Ended December 31, 20X2 | |
Retained earnings, balance, January 1, 20X2 | 500,000 |
Add: Earnings available to common stockholders, 20X2 | 150,000 |
Deduct: Cash dividends declared and paidin 20X2 | 50,000 |
Retained earnings, balance, December 31, 20X2 | 600,000 |
Comparative balanceSheets For 20X1 and 20X2 | ||
Year-End 20X1 | Year-End 20X2 | |
Assets | ||
Current assets: | ||
Cash | 70,000 | 100,000 |
Accounts receivable (net) | 300,000 | 350,000 |
Inventory | 410,000 | 430,000 |
Prepaid expenses | 50,000 | 30,000 |
Total current assets | 830,000 | 910,000 |
Investments | 80,000 | 70,000 |
PPE | 2,000,000 | 2,400,000 |
Less: accumulated depreciation | 1,000,000 | 1,150,000 |
Net PPE | 1,000,000 | 1,250,000 |
Total assets | 1,910,000 | 2,230,000 |
Liabilities and Stockholders Equity | ||
Current liabilities: | ||
Accounts payable | 250,000 | 440,000 |
Notes payable | 400,000 | 400,000 |
Accrued expenses | 70,000 | 50,000 |
Total current liabilities | 720,000 | 890,000 |
Long-term liabilities: | ||
Bonds payable, 20X2 | 70,000 | 120,000 |
Total liabilities | 790,000 | 1,010,000 |
Stockholders Equity: | ||
Preferred stock, $100Par value | 90,000 | 90,000 |
Common stock, $1 Par value | 120,000 | 120,000 |
Capital paid in excess of par | 410,000 | 410,000 |
Retained earnings | 500,000 | 600,000 |
Total Stockholders Equity | 1,120,000 | 1,220,000 |
Total liabilities and Stockholders Equity | 1,910,000 | 2,230,000 |
Refer to the following financial statements for Crosby Corporation:
- Prepare a statement of cash flows for the Crosby Corporation using the general procedures indicated in Table 2-10.
- Describe the general relationship between net income and net cash flows from operating activities for the firm.
- Has the buildup in plant and equipment been financed in a satisfactory manner? Briefly discuss.
- Compute the book value per common share for both 20X1 and 20X2 for the Crosby Corporation.
- If the market value of a share of common stock is 3.3 times book value for 20X1, what is the firms P/E ratio for 20X2?
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