Question
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 Sales $ 3,200,000 Cost of
Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | |||
Sales | $ | 3,200,000 | |
Cost of goods sold | 1,888,000 | ||
Gross profit | $ | 1,312,000 | |
Selling and administrative expense | 640,000 | ||
Depreciation expense | 224,000 | ||
Operating income | $ | 448,000 | |
Interest expense | 128,000 | ||
Earnings before taxes | $ | 320,000 | |
Taxes | 115,200 | ||
Earnings after taxes | $ | 204,800 | |
Preferred stock dividends | 16,000 | ||
Earnings available to common stockholders | $ | 188,800 | |
Shares outstanding | 120,000 | ||
Earnings per share | $ | 1.57 | |
Statement of Retained Earnings For the Year Ended December 31, 20X2 | ||
Retained earnings, balance, January 1, 20X2 | $ | 736,000 |
Add: Earnings available to common stockholders, 20X2 | 188,800 | |
Deduct: Cash dividends declared and paid in 20X2 | 70,400 | |
Retained earnings, balance, December 31, 20X2 | $ | 854,400 |
Comparative Balance Sheets For 20X1 and 20X2 | |||||||
Year-End 20X1 | Year-End 20X2 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ | 102,400 | $ | 144,000 | |||
Accounts receivable (net) | 432,000 | 480,000 | |||||
Inventory | 576,000 | 592,000 | |||||
Prepaid expenses | 70,400 | 44,800 | |||||
Total current assets | $ | 1,180,800 | $ | 1,260,800 | |||
Investments (long-term securities) | 112,000 | 96,000 | |||||
Gross plant and equipment | $ 2,880,000 | $ 3,488,000 | |||||
Less: Accumulated depreciation | 1,440,000 | 1,664,000 | |||||
Net plant and equipment | 1,440,000 | 1,824,000 | |||||
Total assets | $ | 2,732,800 | $ | 3,180,800 | |||
Liabilities and Stockholders Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 368,000 | $ | 640,000 | |||
Notes payable | 576,000 | 576,000 | |||||
Accrued expenses | 96,000 | 73,600 | |||||
Total current liabilities | $ | 1,040,000 | $ | 1,289,600 | |||
Long-term liabilities: | |||||||
Bonds payable, 20X2 | 102,400 | 160,000 | |||||
Total liabilities | $ | 1,142,400 | $ | 1,449,600 | |||
Stockholders equity: | |||||||
Preferred stock, $100 par value | $ | 110,000 | $ | 110,000 | |||
Common stock, $1 par value | 140,000 | 140,000 | |||||
Capital paid in excess of par | 430,000 | 430,000 | |||||
Retained earnings | 910,400 | 854,400 | |||||
Total stockholders equity | $ | 1,590,400 | $ | 1,534,400 | |||
Total liabilities and stockholders equity | $ | 2,732,800 | $ | 2,984,000 | |||
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 3.4 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