The comparative statements of Sheridan Company are presented
here.
|
SHERIDAN COMPANY |
||||
|---|---|---|---|---|
|
2022 |
2021 |
|||
|
Net sales |
$1,734,400 |
$1,610,000 |
||
|
Cost of goods sold |
967,000 |
925,520 |
||
|
Gross profit |
767,400 |
684,480 |
||
|
Selling and administrative expenses |
460,000 |
440,680 |
||
|
Income from operations |
307,400 |
243,800 |
||
|
Other expenses and losses |
||||
|
Interest expense |
20,240 |
18,400 |
||
|
Income before income taxes |
287,160 |
225,400 |
||
|
Income tax expense |
86,148 |
67,620 |
||
|
Net income |
$ 201,012 |
$ 157,780 |
||
|
SHERIDAN COMPANY |
||||
|---|---|---|---|---|
|
Assets |
2022 |
2021 |
||
|
Current assets |
||||
|
Cash |
$ 55,292 |
$ 59,064 |
||
|
Debt investments (short-term) |
68,080 |
46,000 |
||
|
Accounts receivable |
108,376 |
94,576 |
||
|
Inventory |
115,920 |
106,260 |
||
|
Total current assets |
347,668 |
305,900 |
||
|
Plant assets (net) |
597,080 |
478,676 |
||
|
Total assets |
$944,748 |
$784,576 |
||
|
Liabilities and Stockholders’ Equity |
||||
|
Current liabilities |
||||
|
Accounts payable |
$ 147,200 |
$133,768 |
||
|
Income taxes payable |
40,020 |
38,640 |
||
|
Total current liabilities |
187,220 |
172,408 |
||
|
Bonds payable |
202,400 |
184,000 |
||
|
Total liabilities |
389,620 |
356,408 |
||
|
Stockholders’ equity |
||||
|
Common stock ($5 par) |
266,800 |
276,000 |
||
|
Retained earnings |
288,328 |
152,168 |
||
|
Total stockholders’ equity |
555,128 |
428,168 |
||
|
Total liabilities and stockholders’ equity |
$944,748 |
$784,576 |
||
All sales were on account. Net cash provided by operating
activities for 2022 was $202,400. Capital expenditures were
$125,120, and cash dividends were $64,852.
Compute the following ratios for 2022. (Round all
answers to 2 decimal places, e.g. 1.83 or
1.83%.)
| (a) | Earnings per share | $enter earnings per share in
dollars
|
|||
| (b) | Return on common stockholders’ equity | enter return on common
stockholders’ equity in percentages
|
% | ||
| (c) | Return on assets | enter return on assets in
percentages
|
% | ||
| (d) | Current ratio | enter current ratio
|
:1 | ||
| (e) | Accounts receivable turnover | enter accounts receivable
turnover in times
|
times | ||
| (f) | Average collection period | enter average collection
period in days
|
days | ||
| (g) | Inventory turnover | enter inventory turnover in
times
|
times | ||
| (h) | Days in inventory | enter days in inventory
|
days | ||
| (i) | Times interest earned | enter times interest earned
|
times | ||
| (j) | Asset turnover | enter asset turnover in times
|
times | ||
| (k) | Debt to assets ratio | enter debt to assets ratio in
percentages
|
% | ||
| (l) | Free cash flow |
1. Earnings per share = Net Income / Common Stock
outstanding
= $201012/53360 = $3.77 per share
Common Stock outstanding = $266800/5 = 53360
2. Return on Common Stockholders Equity = Net Income / Average
Stockholders Equity
= $201012 / 491648 = 40.89%
Average Stockholders Equity = ($555128+428168)/2 = $491648
3. Return on Assets = Net Income / Average Assets
= $201012 / 864662 = 23.25%
Average Assets = ($944748+784576)/2 = $864662
4. Current Ratio = Current Assets / Current Liabilities
= $347668/187220 = 1.86
5. Accounts Receivable turnover = Net Credit Sales / Average
Accounts Receivables
= $1734400/101476 = 17.09
Average Accounts Receivable = ($108376+94576)/2 = $101476
6. Average Collection Period = 365 / Accounts Receivable
turnover
= 365 / 17.09 = 21.36 days
As per HOMEWORKLIB RULES we are suppose to answer 4 parts, i have answered 6 so kindly post others separately
The comparative statements of Sheridan Company are presented here. SHERIDAN COMPANY Income Statements For the Years...
The comparative statements of Sheridan Company are presented here. SHERIDAN COMPANY Income Statements For the Years Ended December 31 2022 Net sales $1,734,400 Cost of goods sold 967,000 Gross profit 767,400 Selling and administrative expenses 460,000 Income from operations 307,400 Other expenses and losses Interest expense 20,240 Income before income taxes 287,160 Income tax expense 86,148 Net income $ 201,012 2021 $1,610,000 925,520 684,480 440,680 243,800 18,400 225,400 67.620 $ 157,780 2021 SHERIDAN COMPANY Balance Sheets December 31 Assets 2022...
The comparative statements of Sheridan Company are presented here. SHERIDAN COMPANY Income Statements For the Years Ended December 31 2017 2016 Net sales $1,899,640 $1,759,600 Cost of goods sold 1,067,640 1,015,100 Gross profit 832,000 744,500 Selling and administrative expenses 509,100 488,100 Income from operations 322,900 256,400 Other expenses and losses Interest expense 24,100 22,100 Income before income taxes 298,800 234,300 Income tax expense 94,100 75,100 Net income $ 204,700 $ 159,200 SHERIDAN COMPANY Balance Sheets December 31 Assets 2017 2016...
Problem 13-02A
The comparative statements of Cullumber Company are presented
here.
CULLUMBER COMPANY
Income Statements
For the Years Ended December 31
2022
2021
Net sales
$1,586,400
$1,470,000
Cost of goods sold
887,000
845,040
Gross profit
699,400
624,960
Selling and administrative expenses
420,000
402,360
Income from operations
279,400
222,600
Other expenses and losses
Interest expense
18,480
16,800
Income before income taxes
260,920
205,800
Income tax expense
78,276
61,740
Net income
$ 182,644
$ 144,060
CULLUMBER COMPANY
Balance Sheets
December 31
Assets...
The comparative statements of Sunland Company are presented here. SUNLAND COMPANY Income Statements For the Years Ended December 31 2022 2021 Net sales Cost of goods sold $2,178,400 $2,030,000 1,207,000 1,187,080 971,400 842,920 Gross profit Selling and administrative expenses 590,000 565,220 Income from operations 381,400 277,700 Other expenses and losses Interest expense 25.960 23,600 Income before income taxes 355,440 254,100 Income tax expense 106,632 76,230 Net income $ 248,808 $177,870 SUNLAND COMPANY Balance Sheets December 31 Assets 2022 2021 Current...
The comparative statements of Sunland Company are presented here. SUNLAND COMPANY Income Statements For the Years Ended December 31 2022 2021 Net sales Cost of goods sold $2,178,400 $2,030,000 1,207,000 1,187,080 971,400 842,920 Gross profit Selling and administrative expenses 590,000 565,220 Income from operations 381,400 277,700 Other expenses and losses Interest expense 25.960 23,600 Income before income taxes 355,440 254,100 Income tax expense 106,632 76,230 Net income $ 248,808 $177,870 SUNLAND COMPANY Balance Sheets December 31 Assets 2022 2021 Current...
The comparative statements of Pharoah Company are presented here: PHAROAH COMPANY Income Statements For the Years Ended December 31 2018 2019 Net sales $1,898,740 $1,758,700 Cost of goods sold 1,066,740 1,014,200 Gross profit 832,000 744,500 Selling and administrative expenses 508,200 487,200 Income from operations 323,800 257,300 Other expenses and losses Interest expense 23,400 21,400 Income before income taxes 300,400 235,900 93,400 Income tax expense 74,400 $207,000 $161,500 Net income PHAROAH COMPANY Balance Sheets December 31 2018 2019 Assets Current assets...
Problem 13-2A The comparative statements of Blossom Company are presented here. BLOSSOM COMPANY Income Statements For the Years Ended December 31 2017 2016 Net sales $1,893,340 $1,753,300 Cost of goods sold 1,061,340 1,008,800 Gross profit 832,000 744,500 Selling and administrative expenses 502,800 481,800 Income from operations 329,200 262,700 Other expenses and losses Interest expense 23,700 21,700 Income before income taxes 305,500 241,000 Income tax expense 93,700 74,700 Net income $ 211,800 $ 166,300 BLOSSOM COMPANY Balance Sheets December 31 Assets...
The comparative statements of Wahlberg Company are presented here. Wahlberg Company Income Statement For the Years Ended December 31 2020 2019 Net sales $1,815,100 $1,745,300 Cost of goods sold 1,011,300 995,000 Gross profit 803,800 750,300 Selling and administrative expenses 517,400 479,000 Income from operations 286,400 271,300 Other expenses and losses Interest expense 18,800 13,500 Income before income taxes 267,600 257,800 Income tax expense 80,016 77,100 Net income $ 187,584 $ 180,700 Wahlberg Company Balance Sheets December 31 Assets 2020 2019...
The comparative statements of Wahlberg Company are presented here. Wahlberg Company Income Statement For the Years Ended December 31 2020 2019 Net sales $1,810,000 $1,745,000 Cost of goods sold 1,005,000 970,000 Gross profit 805,000 775,000 Selling and administrative expenses 511,000 472,000 Income from operations 294,000 303,000 Other expenses and losses Interest expense 17,000 13,000 Income before income taxes 277,000 290,000 Income tax expense 77,500 76,000 Net income $ 199,500 $ 214,000 Wahlberg Company Balance Sheets December 31 Assets 2020 2019...
The comparative statements of Wahlberg Company are presented here. Wahlberg Company Income Statement For the Years Ended December 31 2020 2019 $1,815,700 1,011,000 804,700 515,000 289,700 $1,749,500 981,000 768,500 477,600 290,900 Net sales Cost of goods sold Gross profit Selling and administrative expenses Income from operations Other expenses and losses Interest expense Income before income taxes Income tax expense Net income 19,000 270,700 80,521 $ 190,179 14,300 276,600 76,700 $ 199,900 2019 Wahlberg Company Balance Sheets December 31 Assets 2020...