use the indirect method to prepare a statement of cash flows for 2021 on a non-comparative basis in good form from the information provided and make sure to do the operating investing and financing activities
You have been asked to prepare a statement of cash flows using the balance sheet provided in Exhibit I, the income statement in Exhibit II, and the extracts from the notes provided in Exhibit II. Assume that the term deposits are cash equivalents. Further CompuCo Ltd assume that CompuCo elects to report both the payment and collection of interest as operating activities. Required 1. Use the indirect method to prepare a statement of cash flows for 2021 on a non- comparative basis in good form from the information provided. Exhibit I Extracts from consolidated balance sheet CompuCo Ltd. Extracts from Consolidated Balance Sheet As at December 31 ($000's) 2021 2020 Assets Current Cash and term deposits Accounts receivable Inventories Income taxes recoverable Prepaid expenses 3,265 23,744 26,083 145 1,402 54,639 5,960 37,332 4,875 $ 3,739 18,399 21,561 Investments (note 1) Property, plant, and equipment (note 2) Deferred income taxes Goodwill Intangible assets (note 3) 1,613 45,312 6,962 45,700 2,245 12,737 1,911 5107,197$114867 4,391 Liabilities Current Bank indebtedness Accounts payable Current portion of long-term debt $ 6,844 3,243 6,280 4,712 1,200 12,192 14,500 26,692 (Continned) Long-term debt (note 4) Total labilities 11,887 14,900 26,787 Exhibit Continued CompuCo Ltd. Extracts from Consolidated Balance Sheet As at December 31 ($000's) 2021 2020 Shareholders' equity Share capital (Note 5) Retained earnings Total shareholders' equity 79,257 1,153 80,410 62,965 25,210 88,175 114,867 107197 $ EExtracts from consolidated income statement CompuCo Ltd. Extracts from the Consolidated Income Statement For the Years Ended December 31 (in $000's) 2021 2020 Revenue 89,821 68,820 446 Operating 1,310 91,131 Interest 69,266 Expenses Operating General and administrative De 62,355 12,482 11,709 76,766 13,039 10,220 12,737 1,289 394 114,445 (23,314) preciatio n and amortization Goodwill write-off Interest ,521 Loss on sale of property, plant, and equipment 88,067 (18,801) Income (loss) before income from associates and income taxes Income (loss) from associates (Note 1) Income (loss) before income taxes Recovery of income taxes Net loss (25,832) (18,801) 5,161 $(23,057) (13,640) 2,775 Exhibit lExtracts from notes to financial statements CompuCo Ltd. Extracts from Notes to Financial Statements For the Year Ended December 31 (in $000s) 1. Investments The company's investments at December 31 are as follows 2021 2020 XYZ Inc. investment in associate) Shares 5,962 5,962 Exhibit III Continued CompuCo Ltd. Extracts from Notes to Financial Statements For the Year Ended December 31 (in $000's) Income (loss) from associates (2,518) 3,444 5,962 25161,000 Other investments (inancial asset at amortized cost) S5960 $ 6962 2. Property, plant, and equipment (PPR) Additions to PPE fo of PPE amounted to $250,000. 3. Intangible assets Qualifying development costs of intangible assets are capitalized. 4. Long-term debt r the current year amounted to $2.29 million and proceeds from the disposal 2021 2020 Debentures Bank term loans, due December 31, 2028; principal repayable $150,000 a month (2020, $100,000 a month) $12,500 $12,500 3,200 15,700 (,800) (1,200) 4,200 16,700 Current maturities $14,900 $14,500 Debentures bear interest at 12% per annum and are due in 2024, Bank term loans bear interest at 8% and the bank advanced $2.2 million during the year. 5. Share capital On May 14, 2021, CompuCo Ltd. issued 3.8 million shares with special warrants. Net proceeds from issuing 3.8 million shares amounted to $14.393 million. Net proceeds from issuing 3.8 million warrants amounted to $899,000. On December 31,2021, a stock dividend of $1 million was distributed
