Answered step by step
Verified Expert Solution
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
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