HEIP SUV 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 NIC's accounting records is provided also. NATIONAL INTERCABLE COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in millions) 2018 2017 $ $ 174 434 (8) 145 425 (6) 15 Assets Cash Accounts receivable Less: Allowance for uncollectible accounts Prepaid insurance Inventory Long-term investment Land Buildings and equipment Less: Accumulated depreciation Trademark 412 72 280 405 125 280 392 (148) 380 (135) $1,647 $1,664 53 574 Liabilities Accounts payable Salaries payable Deferred income tax liability Lease liability Bonds payable Less: Discount on bonds Shareholders' Equity Common stock Paid-in capital-excess of par Preferred stock Retained earnings 155 (32) 335 (38) 438 380 150 140 698 746 ssignment #100 Savec 155 (32) 335 (38) Bonds payable Less: Discount on bonds Shareholders. Equity Common stock Paid-in capital-excess of par Preferred stock Retained earnings 430 150 80 380 140 698 $1,647 746 $1,664 $ 610 14 4 $ 628 300 NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2018 ($ in millions) Revenues Sales revenue Investment revenue Gain on sale of investments Expenses Cost of goods sold Salaries expense Depreciation expense Trademark amortization expense Bad debt expense Insurance expense Bond interest expense Loss on building fire Income before tax Income tax expense Net income Additional information from the accounting records net income additional information from the accounting records a Investment revenue includes National Intercable Company's $6 million share of the net income of Central Fiber Optics Corporation, an equity method investee 0 A long-term investment in bonds, originally purchased for $54 million was sold for $58 million Pretax accounting income exceeded taxable income causing the deferred income tax d. A building that originally cost $88 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged parts were sold for $6 million e. The right to use a building was acquired with a seven-year lease agreement present value of lease payments, $100 million Annual lease payments of $15 million are paid at Jan Tof each year starting in 2018 f $180 million of bonds were retired at maturity 9 550 million par value of common stock was sold for $60 million, and $80 million of preferred stock was sold at par h. Shareholders were paid cash dividends of $60 million Required: 2. Prepare the statement of cash flows Present cash flows from operating activities by the direct method (Enter your answers in millions le 10.000.000 should be entered as 10). Amounts to be deducted should be indicated with a minus sign) NATIONAL INTERCABLE COMPANY Statement of Cash Flow For year ended December 1, 2018 15 il ssignment #10 Saved NATIONAL INTERCABLE COMPANY Statement of Cash Flows For year ended December 31, 2018 (S in millions) Cash inflows: Cash outflows: ssignment #100 Savec 155 (32) 335 (38) Bonds payable Less: Discount on bonds Shareholders. Equity Common stock Paid-in capital-excess of par Preferred stock Retained earnings 430 150 80 380 140 698 $1,647 746 $1,664 $ 610 14 4 $ 628 300 NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2018 ($ in millions) Revenues Sales revenue Investment revenue Gain on sale of investments Expenses Cost of goods sold Salaries expense Depreciation expense Trademark amortization expense Bad debt expense Insurance expense Bond interest expense Loss on building fire Income before tax Income tax expense Net income Additional information from the accounting records net income additional information from the accounting records a Investment revenue includes National Intercable Company's $6 million share of the net income of Central Fiber Optics Corporation, an equity method investee 0 A long-term investment in bonds, originally purchased for $54 million was sold for $58 million Pretax accounting income exceeded taxable income causing the deferred income tax d. A building that originally cost $88 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged parts were sold for $6 million e. The right to use a building was acquired with a seven-year lease agreement present value of lease payments, $100 million Annual lease payments of $15 million are paid at Jan Tof each year starting in 2018 f $180 million of bonds were retired at maturity 9 550 million par value of common stock was sold for $60 million, and $80 million of preferred stock was sold at par h. Shareholders were paid cash dividends of $60 million Required: 2. Prepare the statement of cash flows Present cash flows from operating activities by the direct method (Enter your answers in millions le 10.000.000 should be entered as 10). Amounts to be deducted should be indicated with a minus sign) NATIONAL INTERCABLE COMPANY Statement of Cash Flow For year ended December 1, 2018 15 il ssignment #10 Saved NATIONAL INTERCABLE COMPANY Statement of Cash Flows For year ended December 31, 2018 (S in millions) Cash inflows: Cash outflows: