Sandhill Company had the following information available at the end of 2020. SANDHILLCOMPANY COMPARATIVE BALANCE SHEETS AS OF DECEMBER 31, 2020 AND 2019 2020 2019 Cash $10,100 $4,020 Accounts receivable 20,580 12,830 Short-term investments 22,020 29,750 Inventory 42,390 34,710 Prepaid rent 3,020 12,030 Prepaid insurance 2,100 89 Supplies 1,000 74 Land 125,640 176,140 Buildings 347,130 347,130 Accumulated depreciation—buildings (104,250 ) (87,940 ) Equipment 530,080 398,810 Accumulated depreciation—equipment (130,600 ) (111,650 ) Patents 44,570 49,920 Total assets $913,780 $865,913 Accounts payable $22,110 $32,240 Income taxes payable 5,010 4,010 Salaries and wages payable 5,000 2,990 Short-term notes payable 10,010 10,010 Long-term notes payable 59,650 70,450 Bonds payable 402,050 402,050 Premium on bonds payable 19,870 21,533 Common stock 241,660 220,690 Paid-in capital in excess of par—common stock 24,940 17,540 Retained earnings 123,480 84,400 Total liabilities and stockholders’ equity $913,780 $865,913 SANDHILL COMPANY INCOME STATEMENT AND DIVIDEND INFORMATION FOR THE YEAR ENDED DECEMBER 31, 2020 Sales revenue $1,161,810 Cost of goods sold 753,770 408,040 Gross margin Operating expenses Selling expenses $79,370 Administrative expenses 150,640 Depreciation/Amortization expense 40,610 Total operating expenses 270,620 Income from operations 137,420 Other revenues/expenses Gain on sale of land 7,980 Gain on sale of short-term investment 4,040 Dividend revenue 2,410 Interest expense (51,610 ) (37,180 ) Income before taxes 100,240 Income tax expense 39,060 Net income 61,180 Dividends to common stockholders (22,100 ) To retained earnings $39,080 Prepare a statement of cash flows for Sandhill Company using the direct method accompanied by a reconciliation schedule. Assume the short-term investments are debt securities, classified as available-for-sale.
Sandhill Company had the following information available at the end of 2020.
SANDHILLCOMPANY |
||||||
2020 |
2019 |
|||||
Cash |
$10,100 |
$4,020 |
||||
20,580 |
12,830 |
|||||
Short-term investments |
22,020 |
29,750 |
||||
Inventory |
42,390 |
34,710 |
||||
Prepaid rent |
3,020 |
12,030 |
||||
Prepaid insurance |
2,100 |
89 |
||||
Supplies |
1,000 |
74 |
||||
Land |
125,640 |
176,140 |
||||
Buildings |
347,130 |
347,130 |
||||
(104,250 |
) |
(87,940 |
) |
|||
Equipment |
530,080 |
398,810 |
||||
Accumulated depreciation—equipment |
(130,600 |
) |
(111,650 |
) |
||
Patents |
44,570 |
49,920 |
||||
Total assets |
$913,780 |
$865,913 |
||||
Accounts payable |
$22,110 |
$32,240 |
||||
Income taxes payable |
5,010 |
4,010 |
||||
Salaries and wages payable |
5,000 |
2,990 |
||||
Short-term notes payable |
10,010 |
10,010 |
||||
Long-term notes payable |
59,650 |
70,450 |
||||
Bonds payable |
402,050 |
402,050 |
||||
Premium on bonds payable |
19,870 |
21,533 |
||||
Common stock |
241,660 |
220,690 |
||||
Paid-in capital in excess of par—common stock |
24,940 |
17,540 |
||||
123,480 |
84,400 |
|||||
Total liabilities and |
$913,780 |
$865,913 |
SANDHILL COMPANY |
||||||
Sales revenue |
$1,161,810 |
|||||
Cost of goods sold |
753,770 |
|||||
408,040 |
||||||
Gross margin | ||||||
Operating expenses | ||||||
Selling expenses |
$79,370 |
|||||
Administrative expenses |
150,640 |
|||||
Depreciation/Amortization expense |
40,610 |
|||||
Total operating expenses |
270,620 |
|||||
Income from operations |
137,420 |
|||||
Other revenues/expenses | ||||||
Gain on sale of land |
7,980 |
|||||
Gain on sale of short-term investment |
4,040 |
|||||
Dividend revenue |
2,410 |
|||||
Interest expense |
(51,610 |
) |
(37,180 |
) |
||
Income before taxes |
100,240 |
|||||
Income tax expense |
39,060 |
|||||
Net income |
61,180 |
|||||
Dividends to common stockholders |
(22,100 |
) |
||||
To retained earnings |
$39,080 |
Prepare a statement of
Trending now
This is a popular solution!
Step by step
Solved in 2 steps