Question
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 accrued expensesIncrease in accounts payableDecrease in prepaid expensesIncrease in inventoryDecrease in inventoryIncrease in accounts receivableAdd back depreciationDecrease in accounts receivable | $ | |
(Click to select)Increase in accounts receivableDecrease in prepaid expensesDecrease in accrued expensesIncrease in inventoryDecrease in accounts receivableIncrease in accounts payableDecrease in inventoryAdd back depreciation | ||
(Click to select)Increase in inventoryDecrease in accrued expensesDecrease in prepaid expensesIncrease in accounts receivableDecrease in inventoryDecrease in accounts receivableAdd back depreciationIncrease in accounts payable | ||
(Click to select)Increase in accounts payableIncrease in inventoryDecrease in inventoryAdd back depreciationDecrease in accrued expensesDecrease in prepaid expensesIncrease in accounts receivableDecrease in accounts receivable | ||
(Click to select)Increase in accounts receivableDecrease in accrued expensesDecrease in prepaid expensesIncrease in accounts payableIncrease in inventoryDecrease in accounts receivableAdd back depreciationDecrease in inventory | ||
(Click to select)Decrease in prepaid expensesAdd back depreciationIncrease in accounts receivableIncrease in accounts payableIncrease in inventoryDecrease in accrued expensesDecrease in inventoryDecrease in accounts receivable | ||
Total adjustments | ||
Net cash flows from operating activities | $ | |
Cash flows from investing activities: | ||
(Click to select)Common stock dividends paidPreferred stock dividends paidIncrease in plant and equipmentIncrease in bonds payableDecrease in investmentsIncrease in inventoryDecrease in accrued expensesIncrease in accounts receivable | $ | |
(Click to select)Increase in plant and equipmentPreferred stock dividends paidDecrease in accrued expensesCommon stock dividends paidDecrease in investmentsIncrease in inventoryIncrease in accounts receivableIncrease in bonds payable | ||
Net cash flows from investing activities | ||
Cash flows from financing activities: | ||
(Click to select)Increase in plant and equipmentIncrease in inventoryIncrease in accounts receivableIncrease in bonds payableDecrease in investmentsCommon stock dividends paidDecrease in accrued expensesPreferred stock dividends paid | $ | |
(Click to select)Common stock dividends paidDecrease in accrued expensesIncrease in accounts receivablePreferred stock dividends paidIncrease in plant and equipmentDecrease in investmentsIncrease in bonds payableIncrease in inventory | ||
(Click to select)Increase in plant and equipmentIncrease in inventoryCommon stock dividends paidDecrease in accrued expensesIncrease in accounts receivableIncrease in bonds payablePreferred stock dividends paidDecrease in investments | ||
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 |
References
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