From this document of [Income Statements and Balance Sheets for Zigoscar Corporation](https://mypath.westwood.edu/bbcswebdav/pid-6470085-dt-content-rid-17152560_2/xid-17152560_2), complete the following: Create a Statement of Cash Flows for...

profilelegcy.

From this document of Income Statements and Balance Sheets for Zigoscar Corporation, complete the following:

  1. Create a Statement of Cash Flows for the year 2014
  2. Conduct a Horizontal analysis of the above income statement and balance sheet showing the amount and percentage changes from 2013 to 2014. (Round to one decimal place.)
  3. Prepare common sized income statements and balance sheets for 2013 and 2014. (Round to one decimal place.)
  4. Perform the following ratio analysis for 2014:
  • Current Ratio
  • Quick Ratio
  • Receivables Turnover
  • Inventory Turnover
  • Profit Margin
  • Return on Assets
  • Debt to Equity Ratio
  • Return on Equity

      
  

Zigoscar Corporation

   
  

Comparative Income Statements

   
  

For the years ended December 31, 2014 and 2013

   
   

2014

 

2013

Net Sales

 

                  6,553,600

 

                 6,292,800

Cost of goods sold

 

4,177,600

 

4,016,800

Gross Margin

 

2,376,000

 

2,276,000

Operating expenses:

    
 

Selling Expenses

 

953,600

 

1,036,000

 

Administrative expenses

894,400

 

846,400

 

Total Expenses

 

1,848,000

 

1,882,400

Income from operations

 

528,000

 

696,900

Interest Expense

 

131,200

 

78,400

Income before taxes

 

396,800

 

                315,200.00

Income tax expense

 

124,800

 

113,600

Net Income

 

                      272,000

 

                        21,600

Earnings per share

 

                            3.40

 

                             2.52

      
      

 

 

 

 

 

 

 

 

 

 

 

 

     
  

Zigoscar Corporation

   
  

Comparative Balance Sheets

   
  

December 31, 2014 and 2013

   
   

2014

 

2013

  

Assets

   

Cash

  

                    162,400

 

                     81,600

Accounts receivable (net)

 

471,200

 

458,400

Inventory

 

1,149,600

 

1,189,600

Property, Plant & Equip (net)

1,500,000

 

1,440,000

Total Assets

 

                  3,283,200

 

               3,169,600

  

Liabilities and Stockholders Equity

   

Accounts payable

 

                535,200.00

 

               954,400.00

Notes payable (short term)

 

400,000

 

800,000

Bonds payable

 

800,000

 

-

Common stock, $10 par value

800,000

 

800,000

Retained earnings

 

748,000

 

615,200

Total Liab. & Stockholders Equity

                3,283,200

 

                  3,169,600

      
    • 11 years ago
    • 999999.99
    Answer(0)
    Bids(0)