Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 2011 Sales $ 4,240,000 Cost of

Refer to the following financial statements for Crosby Corporation:

CROSBY CORPORATION Income Statement For the Year Ended December 31, 2011
Sales $ 4,240,000
Cost of goods sold 2,810,000
Gross profit $ 1,430,000
Selling and administrative expense 738,000
Depreciation expense 236,000
Operating income $ 456,000
Interest expense 88,000
Earnings before taxes $ 368,000
Taxes 173,000
Earnings after taxes $ 195,000
Preferred stock dividends 10,000
Earnings available to common stockholders $ 185,000
Shares outstanding 150,000
Earnings per share $ 1.23

Statement of Retained Earnings For the Year Ended December 31, 2011
Retained earnings, balance, January 1, 2011 $ 320,500
Add: Earnings available to common stockholders, 2011 185,000
Deduct: Cash dividends declared and paid in 2011 181,000
Retained earnings, balance, December 31, 2011 $ 324,500

Comparative Balance Sheets For 2010 and 2011

Year-End 2010 Year-End 2011
Assets
Current assets:
Cash $ 113,000 $ 481,600
Accounts receivable (net) 563,000 607,000
Inventory 602,000 664,000
Prepaid expenses 60,900 30,900
Total current assets $ 1,338,900 $ 1,783,500
Investments (long-term securities) 91,600 89,600
Gross plant and equipment $ 2,520,000 $ 2,640,000
Less: Accumulated depreciation 1,940,000 2,176,000
Net plant and equipment 580,000 464,000
Total assets $ 2,010,500 $ 2,337,100
Liabilities and Stockholders Equity
Current liabilities:
Accounts payable $ 342,000 $ 581,000
Notes payable 548,000 548,000
Accrued expenses 75,000 51,600
Total current liabilities $ 965,000 $ 1,180,600
Long-term liabilities:
Bonds payable, 2011 135,000 242,000
Total liabilities $ 1,100,000 $ 1,422,600
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 320,500 324,500
Total stockholders equity $ 910,500 $ 914,500
Total liabilities and stockholders equity $ 2,010,500 $ 2,337,100

a.

Prepare a statement of cash flows for the Crosby Corporation: (Amounts to be deducted should be indicated with a minus sign.)

CROSBY CORPORATION Statement of Cash Flows For the Year Ended December 31, 2011

Cash flows from operating activities:

(Click to select)Net incomeNet loss

$

Adjustments to determine cash flow from operating activities:

(Click to select)Decrease in prepaid expensesIncrease in inventoryDecrease in accrued expensesIncrease in accounts payableDecrease in inventoryIncrease in accounts receivableAdd back depreciationDecrease in accounts receivable

$

(Click to select)Increase in accounts payableDecrease in inventoryDecrease in accrued expensesIncrease in accounts receivableDecrease in prepaid expensesDecrease in accounts receivableIncrease in inventoryAdd back depreciation

(Click to select)Decrease in inventoryIncrease in accounts payableIncrease in inventoryDecrease in accounts receivableIncrease in accounts receivableDecrease in prepaid expensesDecrease in accrued expensesAdd back depreciation

(Click to select)Decrease in accounts receivableDecrease in accrued expensesAdd back depreciationIncrease in inventoryDecrease in inventoryIncrease in accounts receivableIncrease in accounts payableDecrease in prepaid expenses

(Click to select)Decrease in accounts receivableIncrease in accounts receivableDecrease in accrued expensesIncrease in accounts payableAdd back depreciationDecrease in prepaid expensesIncrease in inventoryDecrease in inventory

(Click to select)Increase in accounts receivableDecrease in accrued expensesDecrease in accounts receivableDecrease in prepaid expensesDecrease in inventoryAdd back depreciationIncrease in accounts payableIncrease in inventory

Total adjustments

Net cash flows from operating activities

$

Cash flows from investing activities:

(Click to select)Increase in inventoryDecrease in accrued expensesCommon stock dividends paidIncrease in bonds payableDecrease in investmentsPreferred stock dividends paidIncrease in plant and equipmentIncrease in accounts receivable

$

(Click to select)Increase in bonds payableDecrease in investmentsPreferred stock dividends paidIncrease in plant and equipmentIncrease in inventoryIncrease in accounts receivableDecrease in accrued expensesCommon stock dividends paid

Net cash flows from investing activities

Cash flows from financing activities:

(Click to select)Increase in bonds payablePreferred stock dividends paidCommon stock dividends paidIncrease in inventoryIncrease in plant and equipmentDecrease in investmentsDecrease in accrued expensesIncrease in accounts receivable

$

(Click to select)Increase in accounts receivableCommon stock dividends paidIncrease in plant and equipmentDecrease in investmentsPreferred stock dividends paidDecrease in accrued expensesIncrease in inventoryIncrease in bonds payable

(Click to select)Increase in accounts receivableIncrease in plant and equipmentCommon stock dividends paidDecrease in investmentsPreferred stock dividends paidDecrease in accrued expensesIncrease in inventoryIncrease in bonds payable

Net cash flows from financing activities

Net increase (decrease) in cash flows

$

b.

Compute the book value per common share for both 2010 and 2011 for the Crosby Corporation. (Round your answers to 2 decimals places.)

Book value
2010 $
2011 $

c.

If the market value of a share of common stock is 2.5 times book value for 2011, what is the firms P/E ratio for 2011? (Do not round intermediate calculations. Round your final answer to 2 decimal places.)

P/E ratio times

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Risk Modeling Evaluation Handbook Rethinking Financial Risk Management Methodologies In The Global Capital Markets

Authors: Greg Gregoriou, Christian Hoppe, Carsten Wehn

1st Edition

0071663703, 978-0071663700

More Books

Students also viewed these Finance questions