Comparative financial statements for Sheridan and Grouper Ltd. are shown below. SHERIDAN AND GROUPER LTD. Income...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Comparative financial statements for Sheridan and Grouper Ltd. are shown below. SHERIDAN AND GROUPER LTD. Income Statement Year Ended December 31 2021 2020 Net sales $890,000 $850,000 Cost of goods sold 615,000 570,000 Gross profit 275,000 280,000 Operating expenses 154,000 150,000 Profit from operations 121,000 130,000 Other revenues and expenses Interest expense 30,000 20,000 Profit before income tax 91,000 110,000 Income tax expense 27,000 25,000 Profit $64,000 $85,000 SHERIDAN AND GROUPER LTD. Balance Sheet December 31 Assets 2021 2020 2019 Cash $93,000 $86,000 $10,000 Accounts receivable 115,000 110,000 96,000 Inventories 140,000 135,000 96,000 Prepaid expenses 25,000 25,000 115,000 Land, buildings, and equipment 390,000 305,000 300,000 Total assets $763,000 $661,000 $617,000 Liabilities and Shareholders' Equity Liabilities Notes payable $110,000 $100,000 $100,000 Accounts payable 45,000 42,000 60,000 Accrued liabilities 32,000 45,000 30,000 Bonds payable, due 2024 190,000 150,000 174,000 Total liabilities Shareholders' equity 377,000 337,000 364,000 Common shares (20,000 issued) 200,000 200,000 200,000 Retained earnings 186,000 124,000 53,000 Total shareholders' equity 386,000 324,000 253,000 Total liabilities and shareholders' equity $763,000 $661,000 $617,000 Additional information: Seventy-five percent of the sales were on account. The allowance for doubtful accounts was $3,000 in 2021, $4,500 in 2020, and $2,500 in 2019. In 2021 and 2020, dividends of $3,000 and $8,000, respectively, were paid to the common shareholders. Cash provided by operating activities was $103,500 in 2021 and $120,000 in 2020. Cash used by investing activities was $115,500 in 2021 and $32,000 in 2020. 1. 2. 3. 4. 5. (a) Calculate all possible liquidity, solvency, and profitability ratios for 2021 and 2020. (Round answers for Collection period, Days sales in inventory, Operating cycle and Free cash flow to 0 decimal places, e.g. 125. Round answer for Earnings per share to 2 decimal places, e.g. 12.50. Round all other answers to 1 decimal place, eg. 12.5 or 12.5%. Enter negative amount using either a negative sign preceding the number eg. -45 or parentheses eg. (45).) 2021 2020 Liquidity Ratios 1. Current ratio :1 :1 Acid-test ratio :1 :1 3. Receivables turnover times times Collection period days days 5. Inventory turnover times times 6. Days sales in inventory days days 7. Operating cycle days days Solvency Ratios 8. Debt to total assets 9. Interest coverage times times 10. Free cash flow Profitability Ratios 11. Gross profit margin 12. Profit margin % 13. Asset turnover times times 14. Return on assets 15. Return on equity 16. Earnings per share $ 17. Payout ratio %24 %24 %24 2. 4. Comparative financial statements for Sheridan and Grouper Ltd. are shown below. SHERIDAN AND GROUPER LTD. Income Statement Year Ended December 31 2021 2020 Net sales $890,000 $850,000 Cost of goods sold 615,000 570,000 Gross profit 275,000 280,000 Operating expenses 154,000 150,000 Profit from operations 121,000 130,000 Other revenues and expenses Interest expense 30,000 20,000 Profit before income tax 91,000 110,000 Income tax expense 27,000 25,000 Profit $64,000 $85,000 SHERIDAN AND GROUPER LTD. Balance Sheet December 31 Assets 2021 2020 2019 Cash $93,000 $86,000 $10,000 Accounts receivable 115,000 110,000 96,000 Inventories 140,000 135,000 96,000 Prepaid expenses 25,000 25,000 115,000 Land, buildings, and equipment 390,000 305,000 300,000 Total assets $763,000 $661,000 $617,000 Liabilities and Shareholders' Equity Liabilities Notes payable $110,000 $100,000 $100,000 Accounts payable 45,000 42,000 60,000 Accrued liabilities 32,000 45,000 30,000 Bonds payable, due 2024 190,000 150,000 174,000 Total liabilities Shareholders' equity 377,000 337,000 364,000 Common shares (20,000 issued) 200,000 200,000 200,000 Retained earnings 186,000 124,000 53,000 Total shareholders' equity 386,000 324,000 253,000 Total liabilities and shareholders' equity $763,000 $661,000 $617,000 Additional information: Seventy-five percent of the sales were on account. The allowance for doubtful accounts was $3,000 in 2021, $4,500 in 2020, and $2,500 in 2019. In 2021 and 2020, dividends of $3,000 and $8,000, respectively, were paid to the common shareholders. Cash provided by operating activities was $103,500 in 2021 and $120,000 in 2020. Cash used by investing activities was $115,500 in 2021 and $32,000 in 2020. 1. 2. 3. 4. 5. (a) Calculate all possible liquidity, solvency, and profitability ratios for 2021 and 2020. (Round answers for Collection period, Days sales in inventory, Operating cycle and Free cash flow to 0 decimal places, e.g. 125. Round answer for Earnings per share to 2 decimal places, e.g. 12.50. Round all other answers to 1 decimal place, eg. 12.5 or 12.5%. Enter negative amount using either a negative sign preceding the number eg. -45 or parentheses eg. (45).) 2021 2020 Liquidity Ratios 1. Current ratio :1 :1 Acid-test ratio :1 :1 3. Receivables turnover times times Collection period days days 5. Inventory turnover times times 6. Days sales in inventory days days 7. Operating cycle days days Solvency Ratios 8. Debt to total assets 9. Interest coverage times times 10. Free cash flow Profitability Ratios 11. Gross profit margin 12. Profit margin % 13. Asset turnover times times 14. Return on assets 15. Return on equity 16. Earnings per share $ 17. Payout ratio %24 %24 %24 2. 4.
Expert Answer:
Related Book For
Accounting Principles
ISBN: 978-1119048473
7th Canadian Edition Volume 2
Authors: Jerry J. Weygandt, Donald E. Kieso, Paul D. Kimmel, Barbara Trenholm, Valerie Warren, Lori Novak
Posted Date:
Students also viewed these accounting questions
-
Comparative financial statements for Pandu Corporation and its subsidiaries, Sakti and Kunthi Corporations, at December 31, 2016, are as follows (in thousands): Pandu Sakti Kunthi Income and Retained...
-
Comparative financial statements for The Cable Company Ltd. are shown below. Additional information: 1. All sales were on account. 2. The allowance for doubtful accounts was $5,400 in 2017 and $5,100...
-
Comparative financial statements for The Rose Packing Corporation are shown below. Additional information: 1. All sales were on account. 2. The allowance for doubtful accounts was $5,500 in 2017 and...
-
Following are the most recent balance sheets for Country Kettles, Inc. Excluding accumulated depreciation, determine whether each item is a source or a use of cash, and the amount. COUNTRY KETTLES,...
-
a. What was the holding? b. What does this mean? Zicam Cold Remedy was a nasal spray (or gel) that accounted for 70% of Matrixx's sales revenue. Its active ingredient was zinc gluconate. Matrixx...
-
A continuous and aligned fiber-reinforced composite having a cross-sectional area of 1130 mm2 (1.75 in.2) is subjected to an external tensile load. If the stresses sustained by the fiber and matrix...
-
Consider the gasoline mileage data in Table B.3. a. Fit a multiple linear regression model relatmg gasoline mileage $y$ (miles per gallon) to engine displacement $x_{1}$ and the number of carburetor...
-
What terms commonly used under IFRS are synonymous with common stock and balance sheet?
-
Below is an electro pneumatic system (see figure 3.). Please detail reactive maintenance that may be used if cylinder B fails to extend. Detail realistic possible faults for cylinder B failing to...
-
Oasis Co., a U.S. shareholder, owns 100% of Shack Co. and 100% of Studio Co., both CFCs. Shack Co. has $300,000 of gross income, of which $50,000 is effectively connected income, and $30,000 is...
-
Nether Fales, a reliability engineer, must decide which of two components to use in the design of a new product. According to the supplier, component A has a unit cost of $225 and a Weibull failure...
-
What is the different between sustaining and disruptive technology? Do you consider the Internet and WWW forms of sustaining or disruptive technology? How has the Internet and WWW created a global...
-
Why is hiring diversity (e.g., women and minorities) as important issue in public agencies such as the fire service? What are some ways someone can prepare themselves to perform well in the...
-
What does it mean to have "politics" within your organization/business? What does someone mean when they say my work culture is very political? How do you personally handle politics within work?...
-
Describe the healthcare sector of dialysis. Identify key internal and external stakeholders. Describe strategies used to develop relationships with internal and external stakeholders. Provide...
-
A particular forecasting model was used to forecast a six-month period. Here are the forecasts and actual demands that resulted: ACTUAL 195 FORECAST April 244 May 318 254 June 393 338 July August...
-
Hackman Corporation began on September 2 3 rd of the current year. Hackman incurred $ 4 0 , 0 0 0 of start - up costs and $ 6 0 , 0 0 0 of organizational expenditures. The start - up costs are...
-
Consider a game of poker being played with a standard 52-card deck (four suits, each of which has 13 different denominations of cards). At a certain point in the game, six cards have been exposed. Of...
-
For the year ended December 31, 2017, Huron Lake Enterprises Ltd. had the following revenues and expenses: Sales, $745,000; Cost of Goods Sold, $450,000; Operating Expenses, $135,000; and Income Tax...
-
Hakim Inc. reported a current ratio of 1.5:1 in the current year, which is higher than last year's current ratio of 1.3:1. It also reported an acid-test ratio of 1:1, which is higher than last year's...
-
On December 31, 2016, Asaad Corporation had the following shareholders' equity accounts: ASAAD CORPORATION Balance Sheet (partial) December 31, 2016 Shareholders' equity Common shares (unlimited...
-
A friend is standing behind a large tree and yelling. You can hear him, but not see him. Why?
-
Light of wavelength \(\lambda\) is incident on an aperture of width \(a\), producing diffraction. Describe the change(s) in the diffracted waves \((a)\) when the aperture width is doubled and \((b)\)...
-
Coherent green light of wavelength \(530 \mathrm{~nm}\) passes through two narrow slits for which the center-to-center separation distance is \(100 \mu \mathrm{m}\). What is the difference in phase...
Study smarter with the SolutionInn App