Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for National Intercable Company. Additional information from

The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for National Intercable Company. Additional information from NICs accounting records is provided also.

NATIONAL INTERCABLE COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in millions)
2021 2020
Assets
Cash $ 57 $ 55
Accounts receivable 181 170
Less: Allowance for uncollectible accounts (8 ) (6 )
Prepaid insurance 7 12
Inventory 170 165
Long-term investment 66 90
Land 150 150
Buildings and equipment 290 270
Less: Accumulated depreciation (85 ) (75 )
Trademark 24 25
$ 852 856
Liabilities
Accounts payable $ 30 $ 45
Salaries payable 3 8
Deferred tax liability 18 15
Lease liability 68 0
Bonds payable 145 275
Less: Discount on bonds (22 ) (25 )
Shareholders Equity
Common stock 310 290
Paid-in capitalexcess of par 95 85
Preferred stock 50 0
Retained earnings 155 163
$ 852 $ 856

NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2021 ($ in millions)
Revenues
Sales revenue $ 320
Investment revenue 15
Gain on sale of investments 5 $ 340
Expenses
Cost of goods sold 125
Salaries expense 55
Depreciation expense 25
Amortization expense 1
Bad debt expense 7
Insurance expense 13
Interest expense 30
Loss on sale of building 42 298
Income before tax 42
Income tax expense 20
Net income $ 22

Additional information from the accounting records:

  1. Investment revenue includes National Intercable Company's $6 million share of the net income of Central Fiber Optics Corporation, an equity method investee.
  2. A long-term investment in bonds, originally purchased for $30 million, was sold for $35 million.
  3. Pretax accounting income exceeded taxable income, causing the deferred income tax liability to increase by $3 million.
  4. A building that originally cost $60 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged sections were sold for $3 million.
  5. The right to use a building was acquired with a seven-year lease agreement; present value of lease payments, $80 million. Annual lease payments of $12 million are paid at Jan. 1 of each year starting in 2021.
  6. $130 million of bonds were retired at maturity.
  7. $20 million par value of common stock was sold for $30 million, and $50 million of preferred stock was sold at par.
  8. Shareholders were paid cash dividends of $30 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

Get Instant Access to Expert-Tailored 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

Recommended Textbook for

More Books

Students also viewed these Accounting questions

Question

4. How has e-commerce affected business-to-business transactions?

Answered: 1 week ago