Westonci.ca is the ultimate Q&A platform, offering detailed and reliable answers from a knowledgeable community. Join our platform to connect with experts ready to provide precise answers to your questions in different areas. Get precise and detailed answers to your questions from a knowledgeable community of experts on our Q&A platform.
Sagot :
Answer:
Crosby Corporation
a. Statement of Cash Flows
Operating activities:
Operating Income $304,000
Add Depreciation 300,000
Cash from operations $604,000
Changes in working capital items:
Accounts receivable (net) (5,000)
Inventory (70,000)
Prepaid expenses 27,700
Accounts payable 243,000
Notes payable 0
Accrued expenses (18,900)
Interest expense (87,900)
Taxes (155,000)
Net cash from operations $537,900
Investing Activities:
Purchase of plant (480,000)
Investments
(long-term securities) 16,600
Financing Activities:
Bonds payable 21,000
Preferred stock dividends (10,000)
Common stock dividends (153,000)
Net cash flows ($67,500)
Reconciliation with cash:
Beginning Cash Balance 134,000
Ending Cash Balance $66,500
b. The book value per common share for both 20X1 and 20X2:
= Total stockholders’ equity/Common stock outstanding
20X1 20X2
= $ 1,445,400/150,000 $ 1,343,500/150,000
= $9.636 = $8.957
= $9.64 = $8.96
Market value = $8.96 * 3.6 = $32.256
c. If the market value of a share of common stock is 3.6 times book value for 20X2, P/E ratio =
P/E ratio = Market price/EPS
= $32.256/$ .34
= 94.87 times
Explanation:
a) Data and Calculations:
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 300,000 956,000
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
Changes in working capital items:
20X1 20X2 Changes
Accounts receivable (net) 526,000 531,000 5,000
Inventory 649,000 719,000 70,000
Prepaid expenses 66,800 39,100 -27,700
Accounts payable $ 315,000 $ 558,000 243,000
Notes payable 510,000 510,000 0
Accrued expenses 76,900 58,000 -18,900
Bonds payable, 20X2 198,000 219,000 21,000
Investments (long-term securities) 99,500 82,900 16,600
Plant and equipment 252,000 300,000 -48,000
We appreciate your visit. Hopefully, the answers you found were beneficial. Don't hesitate to come back for more information. Your visit means a lot to us. Don't hesitate to return for more reliable answers to any questions you may have. Your questions are important to us at Westonci.ca. Visit again for expert answers and reliable information.
