The comparative statements of Sheridan Company are presented here. SHERIDAN COMPANY Income Statements For the Years Ended December 31 2022 2021 Net sales $2,141,400 $1,995,000 Cost of goods sold 1,187,000 1,166,960 Gross profit 954,400 828,040 Selling and administrative expenses 580,000 555,640 Income from operations 374,400 272,400 Other expenses and losses Interest expense 25,520 23,200 Income before income taxes 348,880 249,200 Income tax expense 104,664 74,760 Net income $ 244,216 $ 174,440 SHERIDAN COMPANY Balance Sheets December 31 Assets 2022 2021 Current assets Cash $ 69,716 $ 74,472 Debt investments (short-term) 85,840 58,000 Accounts receivable 136,648 119,248 Inventory 146,160 133,980 Total current assets 438,364 385,700 Plant assets (net) 752,840 603,548 Total assets $1,191,204 $989,248 Liabilities and Stockholders’ Equity Current liabilities Accounts payable $ 185,600 $168,664 Income taxes payable 50,460 48,720 Total current liabilities 236,060 217,384 Bonds payable 255,200 232,000 Total liabilities 491,260 449,384 Stockholders’ equity Common stock ($5 par) 336,400 348,000 Retained earnings 363,544 191,864 Total stockholders’ equity 699,944 539,864 Total liabilities and stockholders’ equity $1,191,204 $989,248 All sales were on account. Net cash provided by operating activities for 2022 was $255,200. Capital expenditures were $157,760, and cash dividends were $72,536. QUESTION: Compute the following ratios for 2022. (Round all answers to 2 decimal places, e.g. 1.83 or 1.83%.) (a) Earnings per share = Net Income/average shares outstanding (b) Return on common stockholders’ equity = Net Income/Average Stockholders Equity % (c) Return on assets = Net Income/Average Total Assets % (d) Current ratio = Current assets/current liabliaties :1 (e) Accounts receivable turnover = Credit sales/average accounts receivable times (f) Average collection period = 365/accounts receivable turnover days (g) Inventory turnover = COGS/average inventory times (h) Days in inventory = 365/inventory turnover days (i) Times interest earned = EBIT/interest expense times (j) Asset turnover = net sales/average total assets times (k) Debt to assets ratio = Total liabilities/total assets % (l) Free cash flow = cash flow from operating activities – capital exp – cash dividend
The comparative statements of Sheridan Company are presented here.
SHERIDAN COMPANY |
||||
|
|
2022 |
|
2021 |
Net sales |
|
$2,141,400 |
|
$1,995,000 |
Cost of goods sold |
|
1,187,000 |
|
1,166,960 |
Gross profit |
|
954,400 |
|
828,040 |
Selling and administrative expenses |
|
580,000 |
|
555,640 |
Income from operations |
|
374,400 |
|
272,400 |
Other expenses and losses |
|
|
|
|
Interest expense |
|
25,520 |
|
23,200 |
Income before income taxes |
|
348,880 |
|
249,200 |
Income tax expense |
|
104,664 |
|
74,760 |
Net income |
|
$ 244,216 |
|
$ 174,440 |
SHERIDAN COMPANY |
||||
Assets |
|
2022 |
|
2021 |
Current assets |
|
|
|
|
Cash |
|
$ 69,716 |
|
$ 74,472 |
Debt investments (short-term) |
|
85,840 |
|
58,000 |
|
|
136,648 |
|
119,248 |
Inventory |
|
146,160 |
|
133,980 |
Total current assets |
|
438,364 |
|
385,700 |
Plant assets (net) |
|
752,840 |
|
603,548 |
Total assets |
|
$1,191,204 |
|
$989,248 |
Liabilities and |
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
|
$ 185,600 |
|
$168,664 |
Income taxes payable |
|
50,460 |
|
48,720 |
Total current liabilities |
|
236,060 |
|
217,384 |
Bonds payable |
|
255,200 |
|
232,000 |
Total liabilities |
|
491,260 |
|
449,384 |
Stockholders’ equity |
|
|
|
|
Common stock ($5 par) |
|
336,400 |
|
348,000 |
|
|
363,544 |
|
191,864 |
Total stockholders’ equity |
|
699,944 |
|
539,864 |
Total liabilities and stockholders’ equity |
|
$1,191,204 |
|
$989,248 |
All sales were on account. Net cash provided by operating activities for 2022 was $255,200. Capital expenditures were $157,760, and cash dividends were $72,536.
QUESTION:
Compute the following ratios for 2022. (Round all answers to 2 decimal places, e.g. 1.83 or 1.83%.)
(a) |
|
Earnings per share = Net Income/average shares outstanding |
|
|
|
(b) |
|
Return on common stockholders’ equity = Net Income/Average Stockholders Equity |
|
|
% |
(c) |
|
Return on assets = Net Income/Average Total Assets |
% |
||
(d) |
|
Current assets/current liabliaties |
|
|
:1 |
(e) |
|
Accounts receivable turnover = Credit sales/average accounts receivable |
|
|
times |
(f) |
|
Average collection period = 365/accounts receivable turnover |
|
|
days |
(g) |
|
Inventory turnover = COGS/average inventory |
|
|
times |
(h) |
|
Days in inventory = 365/inventory turnover |
|
|
days |
(i) |
|
Times interest earned = EBIT/interest expense |
|
|
times |
(j) |
|
Asset turnover = net sales/average total assets |
|
|
times |
(k) |
|
Debt to assets ratio = Total liabilities/total assets |
|
|
% |
(l) |
|
|
|
|
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images