Question
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 Sales $ 3,650,000 Cost of
Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | |||
Sales | $ | 3,650,000 | |
Cost of goods sold | 2,330,000 | ||
Gross profit | $ | 1,320,000 | |
Selling and administrative expense | 664,000 | ||
Depreciation expense | 291,000 | ||
Operating income | $ | 365,000 | |
Interest expense | 82,900 | ||
Earnings before taxes | $ | 282,100 | |
Taxes | 141,000 | ||
Earnings after taxes | $ | 141,100 | |
Preferred stock dividends | 10,000 | ||
Earnings available to common stockholders | $ | 131,100 | |
Shares outstanding | 150,000 | ||
Earnings per share | $ | 0.87 | |
Statement of Retained Earnings For the Year Ended December 31, 20X2 | ||
Retained earnings, balance, January 1, 20X2 | $ | 119,900 |
Add: Earnings available to common stockholders, 20X2 | 131,100 | |
Deduct: Cash dividends declared and paid in 20X2 | 197,000 | |
Retained earnings, balance, December 31, 20X2 | $ | 54,000 |
Comparative Balance Sheets For 20X1 and 20X2 | |||||||
Year-End 20X1 | Year-End 20X2 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ | 144,000 | $ | 118,500 | |||
Accounts receivable (net) | 505,000 | 524,000 | |||||
Inventory | 624,000 | 670,000 | |||||
Prepaid expenses | 62,700 | 32,400 | |||||
Total current assets | $ | 1,335,700 | $ | 1,344,900 | |||
Investments (long-term securities) | 97,500 | 87,800 | |||||
Gross plant and equipment | $ 2,320,000 | $ 2,870,000 | |||||
Less: Accumulated depreciation | 1,920,000 | 2,211,000 | |||||
Net plant and equipment | 400,000 | 659,000 | |||||
Total assets | $ | 1,833,200 | $ | 2,091,700 | |||
Liabilities and Stockholders Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 323,000 | $ | 641,000 | |||
Notes payable | 534,000 | 534,000 | |||||
Accrued expenses | 77,300 | 52,700 | |||||
Total current liabilities | $ | 934,300 | $ | 1,227,700 | |||
Long-term liabilities: | |||||||
Bonds payable, 20X2 | 189,000 | 220,000 | |||||
Total liabilities | $ | 1,123,300 | $ | 1,447,700 | |||
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 | 119,900 | 54,000 | |||||
Total stockholders equity | $ | 709,900 | $ | 644,000 | |||
Total liabilities and stockholders equity | $ | 1,833,200 | $ | 2,091,700 | |||
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 2.7 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