Refer to all of the facts in Problem 12-3.

Required
1. Using the format in the chapter€™s appendix, prepare a statement of cash flows work sheet.
2. Prepare a statement of cash flows for 2014 using the indirect method in the Operating Activities section.
3. On the basis of your statement in part (2), draft a brief memo to the president to explain why cash decreased during such a profitable year. Include in your explanation any recommendations for improving the company€™s cash flow in future years.

Data From Problem 12.3

Peoria Corp. just completed another successful year, as indicated by the following income statement:

                                                                                For the Year Ended
                                                                                December 31, 2014
Sales revenue ..........................................................$1,250,000
Cost of goods sold .......................................................700,000
Gross profit ...............................................................$ 550,000
Operating expenses ....................................................150,000
Income before interest and taxes ..........................$ 400,000
Interest expense ............................................................25,000
Income before taxes ................................................$ 375,000
Income tax expense ....................................................150,000
Net income ................................................................$ 225,000

Presented here are comparative balance sheets:

Other information is as follows:
a. Dividends of $60,000 were declared and paid during the year.
b. Operating expenses include $50,000 of depreciation.
c. Land and plant and equipment were acquired for cash, and additional stock was issued for cash. Cash also was received from additional bank loans.

The president has asked you some questions about the year€™s results. She is very impressed with the profit margin of 18% (net income divided by sales revenue). She is bothered, however, by the decline in the company€™s cash balance during the year. One of the conditions of the existing bank loan is that the company maintain a minimum cash balance of $50,000.

Transcribed Image Text:

December 31 2014 2013 $ 90,000 Cash 2$ 52,000 Accounts receivable 180,000 130,000 200,000 Inventory Prepayments 230,000 25,000 15,000 $ 477,000 $ 445,000 $ 600,000 Total current assets $ 750,000 Land Plant and equipment Accumulated depreciation 700,000 500,000 (250,000) (200,000) $ 900,000 $1,345,000 $ 148,000 Total long-term assets $1,200,000 Total assets $1,677,000 Accounts payable $ 130,000 Other accrued liabilities 68,000 63,000 Income taxes payable 90,000 110,000 $ 321,000 $ 300,000 $ 400,000 $ 288,000 $ 350,000 $ 550,000 Total current liabilities Long-term bank loan payable Common stock Retained earnings Total stockholders' equity 324,000 489,000 $ 724,000 $1,345,000 $1,039,000 Total liabilities and stockholders' equity $1,677,000