Question
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 Sales $ 2,950,000 Cost of
Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | |||
Sales | $ | 2,950,000 | |
Cost of goods sold | 1,740,500 | ||
Gross profit | $ | 1,209,500 | |
Selling and administrative expense | 590,000 | ||
Depreciation expense | 206,500 | ||
Operating income | $ | 413,000 | |
Interest expense | 118,000 | ||
Earnings before taxes | $ | 295,000 | |
Taxes | 106,200 | ||
Earnings after taxes | $ | 188,800 | |
Preferred stock dividends | 14,750 | ||
Earnings available to common stockholders | $ | 174,050 | |
Shares outstanding | 120,000 | ||
Earnings per share | $ | 1.45 | |
Statement of Retained Earnings For the Year Ended December 31, 20X2 | ||
Retained earnings, balance, January 1, 20X2 | $ | 678,500 |
Add: Earnings available to common stockholders, 20X2 | 174,050 | |
Deduct: Cash dividends declared and paid in 20X2 | 64,900 | |
Retained earnings, balance, December 31, 20X2 | $ | 787,650 |
Comparative Balance Sheets For 20X1 and 20X2 | |||||||
Year-End 20X1 | Year-End 20X2 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ | 94,400 | $ | 132,750 | |||
Accounts receivable (net) | 398,250 | 442,500 | |||||
Inventory | 531,000 | 545,750 | |||||
Prepaid expenses | 64,900 | 41,300 | |||||
Total current assets | $ | 1,088,550 | $ | 1,162,300 | |||
Investments (long-term securities) | 103,250 | 88,500 | |||||
Gross plant and equipment | $ 2,655,000 | $ 3,215,500 | |||||
Less: Accumulated depreciation | 1,327,500 | 1,534,000 | |||||
Net plant and equipment | 1,327,500 | 1,681,500 | |||||
Total assets | $ | 2,519,300 | $ | 2,932,300 | |||
Liabilities and Stockholders Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 339,250 | $ | 590,000 | |||
Notes payable | 531,000 | 531,000 | |||||
Accrued expenses | 88,500 | 67,850 | |||||
Total current liabilities | $ | 958,750 | $ | 1,188,850 | |||
Long-term liabilities: | |||||||
Bonds payable, 20X2 | 94,400 | 147,500 | |||||
Total liabilities | $ | 1,053,150 | $ | 1,336,350 | |||
Stockholders equity: | |||||||
Preferred stock, $100 par value | $ | 105,000 | $ | 105,000 | |||
Common stock, $1 par value | 135,000 | 135,000 | |||||
Capital paid in excess of par | 425,000 | 425,000 | |||||
Retained earnings | 801,150 | 787,650 | |||||
Total stockholders equity | $ | 1,466,150 | $ | 1,452,650 | |||
Total liabilities and stockholders equity | $ | 2,519,300 | $ | 2,789,000 | |||
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 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