Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The comparative balance sheets for 2016 and 2015 and the statement of income for 2016 are given below for National Intercable Company. Additional information from

The comparative balance sheets for 2016 and 2015 and the statement of income for 2016 are given below for National Intercable Company. Additional information from NICs accounting records is provided also.

NATIONAL INTERCABLE COMPANY Comparative Balance Sheets December 31, 2016 and 2015 ($ in millions)
2016 2015
Assets
Cash $ 127 $ 80
Accounts receivable 237 230
Prepaid insurance 9 14
Inventory 218 210
Long-term investment 38 60
Land 200 200
Buildings and equipment 284 240
Less: Accumulated depreciation (91) (70)
Trademark 38 40
$ 1,060 $ 1,004
Liabilities
Accounts payable $ 35 $ 48
Salaries payable 5 8
Deferred income tax liability 16 14
Lease liability 80 0
Bonds payable 130 270
Less: Discount on bonds (21) (24)
Shareholders' Equity
Common stock 280 240
Paid-in capitalexcess of par 100 70
Preferred stock 60 0
Retained earnings 375 378
$ 1,060 $ 1,004

NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2016 ($ in millions)
Revenues
Sales revenue $ 330
Investment revenue 13
Gain on sale of investments 4 $ 347
Expenses
Cost of goods sold 140
Salaries expense 56
Depreciation expense 30
Trademark amortization expense 2
Insurance expense 18
Bond interest expense 40
Loss on building fire 24 310
Income before tax 37
Income tax expense 24
Net income $ 13

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.

b.

A long-term investment in bonds, originally purchased for $28 million, was sold for $32 million.

c.

Pretax accounting income exceeded taxable income causing the deferred income tax liability to increase by $2 million.

d.

A building that originally cost $36 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged parts were sold for $3 million.

e.

The right to use a building was acquired with a seven-year lease agreement; present value of lease payments, $80 million.

f. $140 million of bonds were retired at maturity.
g.

$40 million par value of common stock was sold for $70 million, and $60 million of preferred stock was sold at par.

h. Shareholders were paid cash dividends of $16 million.

Required:
2.

Prepare the statement of cash flows. (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

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

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions