Question
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 Sales $ 3,880,000 Cost of
Refer to the following financial statements for Crosby Corporation:
CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | |||
Sales | $ | 3,880,000 | |
Cost of goods sold | 2,620,000 | ||
| | ||
Gross profit | $ | 1,260,000 | |
Selling and administrative expense | 656,000 | ||
Depreciation expense | 300,000 | ||
| | ||
Operating income | $ | 304,000 | |
Interest expense | 87,900 | ||
| | ||
Earnings before taxes | $ | 216,100 | |
Taxes | 155,000 | ||
| | ||
Earnings after taxes | $ | 61,100 | |
Preferred stock dividends | 10,000 | ||
| | ||
Earnings available to common stockholders | $ | 51,100 | |
| | | |
Shares outstanding | 150,000 | ||
Earnings per share | $ | .34 | |
|
Statement of Retained Earnings For the Year Ended December 31, 20X2 | ||
Retained earnings, balance, January 1, 20X2 | $ | 855,400 |
Add: Earnings available to common stockholders, 20X2 | 51,100 | |
Deduct: Cash dividends declared and paid in 20X2 | 153,000 | |
| | |
Retained earnings, balance, December 31, 20X2 | $ | 753,500 |
| | |
|
Comparative Balance Sheets For 20X1 and 20X2 | ||||||||
Year-End 20X1 | Year-End 20X2 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 134,000 | $ | 66,500 | ||||
Accounts receivable (net) | 526,000 | 531,000 | ||||||
Inventory | 649,000 | 719,000 | ||||||
Prepaid expenses | 66,800 | 39,100 | ||||||
| | | | |||||
Total current assets | $ | 1,375,800 | $ | 1,355,600 | ||||
Investments (long-term securities) | 99,500 | 82,900 | ||||||
Gross plant and equipment | $ | 2,520,000 | $ | 3,000,000 | ||||
Less: Accumulated depreciation | 1,450,000 | 1,750,000 | ||||||
| | | | |||||
Net plant and equipment | 1,070,000 | 1,250,000 | ||||||
| | | | |||||
Total assets | $ | 2,545,300 | $ | 2,688,500 | ||||
| | | | |||||
Liabilities and Stockholders Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 315,000 | $ | 558,000 | ||||
Notes payable | 510,000 | 510,000 | ||||||
Accrued expenses | 76,900 | 58,000 | ||||||
| | | | |||||
Total current liabilities | $ | 901,900 | $ | 1,126,000 | ||||
Long-term liabilities: | ||||||||
Bonds payable, 20X2 | 198,000 | 219,000 | ||||||
| | | | |||||
Total liabilities | $ | 1,099,900 | $ | 1,345,000 | ||||
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 | 855,400 | 753,500 | ||||||
| | | | |||||
Total stockholders equity | $ | 1,445,400 | $ | 1,343,500 | ||||
| | | | |||||
Total liabilities and stockholders equity | $ | 2,545,300 | $ | 2,688,500 | ||||
| | | | |||||
|
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 3.6 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.)
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