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, 20X2 Sales $ 3,900,000 Cost of

Refer to the following financial statements for Crosby Corporation:

CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2
Sales $ 3,900,000
Cost of goods sold 2,470,000
Gross profit $ 1,430,000
Selling and administrative expense 618,000
Depreciation expense 290,000
Operating income $ 522,000
Interest expense 87,100
Earnings before taxes $ 434,900
Taxes 127,000
Earnings after taxes $ 307,900
Preferred stock dividends 10,000
Earnings available to common stockholders $ 297,900
Shares outstanding 150,000
Earnings per share $ 1.99

Statement of Retained Earnings For the Year Ended December 31, 20X2
Retained earnings, balance, January 1, 20X2 $ 1,079,600
Add: Earnings available to common stockholders, 20X2 297,900
Deduct: Cash dividends declared and paid in 20X2 170,000
Retained earnings, balance, December 31, 20X2 $ 1,207,500

Comparative Balance Sheets For 20X1 and 20X2

Year-End 20X1 Year-End 20X2
Assets
Current assets:
Cash $ 102,000 $ 48,500
Accounts receivable (net) 507,000 600,000
Inventory 698,000 754,000
Prepaid expenses 60,300 37,900
Total current assets $ 1,367,300 $ 1,440,400
Investments (long-term securities) 97,000 88,100
Gross plant and equipment $ 2,630,000 $ 3,280,000
Less: Accumulated depreciation 1,370,000 1,660,000
Net plant and equipment 1,260,000 1,620,000
Total assets $ 2,724,300 $ 3,148,500
Liabilities and Stockholders Equity
Current liabilities:
Accounts payable $ 321,000 $ 583,000
Notes payable 553,000 553,000
Accrued expenses 75,700 53,000
Total current liabilities $ 949,700 $ 1,189,000
Long-term liabilities:
Bonds payable, 20X2 105,000 162,000
Total liabilities $ 1,054,700 $ 1,351,000
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 1,079,600 1,207,500
Total stockholders equity $ 1,669,600 $ 1,797,500
Total liabilities and stockholders equity $ 2,724,300 $ 3,148,500

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

CROSBY CORPORATION
Statement of Cash Flows
For the Year Ended December 31, 20X2
Cash flows from operating activities:
Net income $307,900
Adjustments to determine cashflow from operating activities:
Add back depreciation $290,000
Increase in accounts receivable
Increase in inventory
Decrease in prepaid expenses 22,400
Increase in accounts payable 262,000
Decrease in accrued expenses
Total adjustments
Net cash flows from operating activities
Cash flows from investing activities:
Decrease in investments 8,900
Increase in plant and equipment
Net cash flows from investing activities
Cash flows from financing activities:
Increase in bonds payable $57,000
Preferred stock dividends paid
Common stock dividends paid
Net cash flows from financing activities
Net increase in cash flows

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

Personal Finance

Authors: Jack Kapoor, Les Dlabay, Robert J. Hughes

8th Edition

ISBN: 007322359X, 9780073223599

More Books

Students also viewed these Finance questions

Question

What are the ethical scrutiny requirements of your centre?

Answered: 1 week ago