Question
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 2011 Sales $ 3,470,000 Cost of
Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 2011 | |||
Sales | $ | 3,470,000 | |
Cost of goods sold | 2,230,000 | ||
Gross profit | $ | 1,240,000 | |
Selling and administrative expense | 678,000 | ||
Depreciation expense | 298,000 | ||
Operating income | $ | 264,000 | |
Interest expense | 85,400 | ||
Earnings before taxes | $ | 178,600 | |
Taxes | 148,000 | ||
Earnings after taxes | $ | 30,600 | |
Preferred stock dividends | 10,000 | ||
Earnings available to common stockholders | $ | 20,600 | |
Shares outstanding | 150,000 | ||
Earnings per share | $ | .14 | |
Statement of Retained Earnings For the Year Ended December 31, 2011 | ||
Retained earnings, balance, January 1, 2011 | $ | 385,800 |
Add: Earnings available to common stockholders, 2011 | 20,600 | |
Deduct: Cash dividends declared and paid in 2011 | 175,000 | |
Retained earnings, balance, December 31, 2011 | $ | 231,400 |
Comparative Balance Sheets For 2010 and 2011 | ||||||||
Year-End 2010 | Year-End 2011 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 179,000 | $ | 94,600 | ||||
Accounts receivable (net) | 505,000 | 543,000 | ||||||
Inventory | 702,000 | 707,000 | ||||||
Prepaid expenses | 67,600 | 35,000 | ||||||
Total current assets | $ | 1,453,600 | $ | 1,379,600 | ||||
Investments (long-term securities) | 94,000 | 85,600 | ||||||
Gross plant and equipment | $ | 2,090,000 | $ | 2,630,000 | ||||
Less: Accumulated depreciation | 1,620,000 | 1,918,000 | ||||||
Net plant and equipment | 470,000 | 712,000 | ||||||
Total assets | $ | 2,017,600 | $ | 2,177,200 | ||||
Liabilities and Stockholders Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 320,000 | $ | 604,000 | ||||
Notes payable | 512,000 | 512,000 | ||||||
Accrued expenses | 77,800 | 55,800 | ||||||
Total current liabilities | $ | 909,800 | $ | 1,171,800 | ||||
Long-term liabilities: | ||||||||
Bonds payable, 2011 | 132,000 | 184,000 | ||||||
Total liabilities | $ | 1,041,800 | $ | 1,355,800 | ||||
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 | 385,800 | 231,400 | ||||||
Total stockholders equity | $ | 975,800 | $ | 821,400 | ||||
Total liabilities and stockholders equity | $ | 2,017,600 | $ | 2,177,200 | ||||
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: | ||||
|
$ | ||
Adjustments to determine cash flow from operating activities: | ||
|
$ | ||
|
|
|
|
|
Total adjustments | ||
Net cash flows from operating activities | $ | |
| ||
Cash flows from investing activities: | ||
|
$ | ||
|
Net cash flows from investing activities | ||
| ||
Cash flows from financing activities: | ||
|
$ | ||
|
|
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 2.4 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
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