Question
Presented below are the financial statements of Sheridan Company. Sheridan Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 52,500 $ 30,000 Accounts
Presented below are the financial statements of Sheridan Company.
Sheridan Company Comparative Balance Sheets December 31 | ||||||
---|---|---|---|---|---|---|
Assets | 2022 | 2021 | ||||
Cash | $ 52,500 | $ 30,000 | ||||
Accounts receivable | 30,000 | 21,000 | ||||
Inventory | 42,000 | 30,000 | ||||
Property, plant, and equipment | 90,000 | 117,000 | ||||
Accumulated depreciation | (48,000 | ) | (36,000 | ) | ||
Total | $166,500 |
| $162,000 |
| ||
Liabilities and Stockholders Equity | ||||||
Accounts payable | $ 28,500 | $ 22,500 | ||||
Income taxes payable | 10,500 | 12,000 | ||||
Bonds payable | 25,500 | 49,500 | ||||
Common stock | 27,000 | 21,000 | ||||
Retained earnings | 75,000 | 57,000 | ||||
Total | $166,500 | $162,000 |
Sheridan Company Income Statement For the Year Ended December 31, 2022 | ||||
---|---|---|---|---|
Sales revenue | $363,000 | |||
Cost of goods sold | 262,500 | |||
Gross profit | 100,500 | |||
Selling expenses | $27,000 | |||
Administrative expenses | 9,000 | 36,000 | ||
Income from operations | 64,500 | |||
Interest expense | 4,500 | |||
Income before income taxes | 60,000 | |||
Income tax expense | 12,000 | |||
Net income | $ 48,000 |
Additional data:
1. | Depreciation expense was $26,250. | |
2. | Dividends declared and paid were $30,000. | |
3. | During the year equipment was sold for $12,750 cash. This equipment cost $27,000 originally and had accumulated depreciation of $14,250 at the time of sale. |
Sheridan Company Statement of Cash Flows For the Year Ended December 31, 2022 Cash Flows from Operating Activities 48000 Net Income Adjustments to reconcile net income to Net Cash Provided by Operating Activities + 26250 Depreciation Expense -9000 Increase in Accounts Receivable Increase in Inventory -12000 Increase in Accounts Payable 6000 Decrease in Income Taxes Payable + -1500 9750 Net Cash Provided by Operating Activities + 57750 Cash Flows from Investing Activities Sale of Equipment 12750 Net Cash Provided by Investing Activities 6000 Issuance of Common Stock -30000 Payment of Dividends -24000 Redemption of Bonds -48000 Net Cash used by Financing Activities Net Increase in Cash 22500 Net Increase in Cash 22500 30000 Cash at Beginning of Period 52500 Cash at End of Period %24 Compute free cash flow. (Show a negative free cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Free cash flow $
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