Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided. METAGROBOLIZE INDUSTRIES Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash Accounts receivable Inventory Land Building Less: Accumulated depreciation Equipment Less: Accumulated depreciation Patent $ 400 430 580 550 900 (250) 2,700 (409) 1,400 $ 6,301 $ 170 230 370 545 900 (210) 2,390 (380) 1,500 $ 5,515 $ 680 $ 480 190115 130 Liabilities Accounts payable Accrued liabilities Lease liability-land Shareholders' Equity Common stock Paid-in capital-excess of par Retained earnings 3,000 490 3,160 500 1,641 $ 6,301 1,430 $ 5,515 $ 2,658 METAGROBOLIZE INDUSTRIES Income Statement For the Year Ended December 31, 2021 ($ in thousands) Revenues Sales revenue $ 2,608 Gain on sale of land 50 Expenses Cost of goods sold 880 Depreciation expense-building 40 Depreciation expense-equipment 272 Loss on sale of equipment 10 Amortization of patent 100 Operating expenses 550 Net income 1,852 806 $ Additional information from the accounting records: a. Annual payments of $20,000 on the finance lease liability are paid each January 1, beginning in 2021. b. During 2021, equipment with a cost of $270,000 (90% depreciated) was sold. C. The statement of shareholders' equity reveals reductions of $170,000 and $425,000 for stock dividends and cash dividends, respectively. Required: Prepare the statement of cash flows for Metagrobolize Industries using the indirect method. (Enter your answers in thousands (i.e., 10,000 should be entered as 10).) Amounts to be deducted should be indicated with a minus sign.) Answer is not complete. METAGROBOLIZE INDUSTRIES Statement of Cash Flows Statement of Cash For year ended December 31, 2021 ($ in 000 s) Cash flows from operating activities: Net income 806 Adjustments for noncash effects Gain on sale of land (30) Loss on sale of equipment 10 Depreciation expense - Building 312 Amortization expense 100 OOOO 0000000 Changes in operating assets and liabilities Increase in accounts receivable Increase in inventory Increase in accounts payable Increase in accrued expenses (200) (210) 200 75 Net cash flows from operating activities Cash flows from investing activities: Sale of land Sale of equipment Purchase of equipment (337) X Net cash flows from investing activities Cash flows from financing activities: Payment on lease liability Payment of dividends 595 x 815) 230 Net cash flows from financing activities Net increase in cash Cash balance, January 1 Cash balance, December 31 Noncash investing and financing activities: 170 400
