Answered step by step
Verified Expert Solution
Question
...
1 Approved Answer
2. The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for National Intercable Company. Additional information
2.
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for National Intercable Company. Additional information from NICs accounting records is provided also.
NATIONAL INTERCABLE COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in millions) | ||||||||
2018 | 2017 | |||||||
Assets | ||||||||
Cash | $ | 154 | $ | 135 | ||||
Accounts receivable | 404 | 395 | ||||||
Less: Allowance for uncollectible accounts | (8 | ) | (6 | ) | ||||
Prepaid insurance | 8 | 13 | ||||||
Inventory | 384 | 375 | ||||||
Long-term investment | 70 | 115 | ||||||
Land | 260 | 260 | ||||||
Buildings and equipment | 390 | 360 | ||||||
Less: Accumulated depreciation | (155 | ) | (125 | ) | ||||
Trademark | 18 | 20 | ||||||
$ | 1,525 | $ | 1,542 | |||||
Liabilities | ||||||||
Accounts payable | $ | 51 | $ | 70 | ||||
Salaries payable | 4 | 7 | ||||||
Deferred income tax liability | 19 | 16 | ||||||
Lease liability | 97 | 0 | ||||||
Bonds payable | 155 | 325 | ||||||
Less: Discount on bonds | (31 | ) | (36 | ) | ||||
Shareholders' Equity | ||||||||
Common stock | 390 | 360 | ||||||
Paid-in capitalexcess of par | 140 | 130 | ||||||
Preferred stock | 60 | 0 | ||||||
Retained earnings | 640 | 670 | ||||||
$ | 1,525 | $ | 1,542 | |||||
NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2018 ($ in millions) | ||||||
Revenues | ||||||
Sales revenue | $ | 550 | ||||
Investment revenue | 17 | |||||
Gain on sale of investments | 5 | $ | 572 | |||
Expenses | ||||||
Cost of goods sold | 250 | |||||
Salaries expense | 75 | |||||
Depreciation expense | 50 | |||||
Trademark amortization expense | 2 | |||||
Bad debt expense | 6 | |||||
Insurance expense | 40 | |||||
Bond interest expense | 55 | |||||
Loss on building fire | 54 | 532 | ||||
Income before tax | 40 | |||||
Income tax expense | 35 | |||||
Net income | $ | 5 | ||||
Additional information from the accounting records:
- Investment revenue includes National Intercable Company's $5 million share of the net income of Central Fiber Optics Corporation, an equity method investee.
- A long-term investment in bonds, originally purchased for $50 million, was sold for $55 million.
- Pretax accounting income exceeded taxable income causing the deferred income tax liability to increase by $3 million.
- A building that originally cost $80 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged parts were sold for $6 million.
- The right to use a building was acquired with a seven-year lease agreement; present value of lease payments, $110 million. Annual lease payments of $13 million are paid at Jan. 1 of each year starting in 2018.
- $170 million of bonds were retired at maturity.
- $30 million par value of common stock was sold for $40 million, and $60 million of preferred stock was sold at par.
- Shareholders were paid cash dividends of $35 million.
Required: 2. Prepare the statement of cash flows. Present cash flows from operating activities by the direct method. (Enter your answers in millions (i.e., 10,000,000 should be entered as 10.). Amounts to be deducted should be indicated with a minus sign.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started