Question
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 Sales $ 4,190,000 Cost of
Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | |||
Sales | $ | 4,190,000 | |
Cost of goods sold | 2,820,000 | ||
Gross profit | $ | 1,370,000 | |
Selling and administrative expense | 685,000 | ||
Depreciation expense | 319,000 | ||
Operating income | $ | 366,000 | |
Interest expense | 89,300 | ||
Earnings before taxes | $ | 276,700 | |
Taxes | 227,000 | ||
Earnings after taxes | $ | 49,700 | |
Preferred stock dividends | 10,000 | ||
Earnings available to common stockholders | $ | 39,700 | |
Shares outstanding | 150,000 | ||
Earnings per share | $ | 0.26 | |
Statement of Retained Earnings For the Year Ended December 31, 20X2 | ||
Retained earnings, balance, January 1, 20X2 | $ | 45,900 |
Add: Earnings available to common stockholders, 20X2 | 39,700 | |
Deduct: Cash dividends declared and paid in 20X2 | 25,000 | |
Retained earnings, balance, December 31, 20X2 | $ | 60,600 |
Comparative Balance Sheets For 20X1 and 20X2 | |||||||
Year-End 20X1 | Year-End 20X2 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ | 173,000 | $ | 60,000 | |||
Accounts receivable (net) | 549,000 | 573,000 | |||||
Inventory | 645,000 | 686,000 | |||||
Prepaid expenses | 61,600 | 37,800 | |||||
Total current assets | $ | 1,428,600 | $ | 1,356,800 | |||
Investments (long-term securities) | 90,100 | 84,700 | |||||
Gross plant and equipment | $ 2,240,000 | $ 2,930,000 | |||||
Less: Accumulated depreciation | 1,990,000 | 2,309,000 | |||||
Net plant and equipment | 250,000 | 621,000 | |||||
Total assets | $ | 1,768,700 | $ | 2,062,500 | |||
Liabilities and Stockholders Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 307,000 | $ | 555,000 | |||
Notes payable | 558,000 | 558,000 | |||||
Accrued expenses | 72,800 | 50,900 | |||||
Total current liabilities | $ | 937,800 | $ | 1,163,900 | |||
Long-term liabilities: | |||||||
Bonds payable, 20X2 | 195,000 | 248,000 | |||||
Total liabilities | $ | 1,132,800 | $ | 1,411,900 | |||
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 | 45,900 | 60,600 | |||||
Total stockholders equity | $ | 635,900 | $ | 650,600 | |||
Total liabilities and stockholders equity | $ | 1,768,700 | $ | 2,062,500 | |||
a. Prepare a statement of cash flows for the Crosby Corporation: (Amounts to be deducted should be indicated with parentheses or a minus sign.)
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 3.2 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.)
a. Prepare a statement of cash flows for the Crosby Corporation: (Amounts to be deduct a minus sign.) CROSBY CORPORATION Statement of Cash Flows For the Year Ended December 31, 20X2 Cash flows from operating activities: Adjustments to determine cashflow 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
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