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 $ 106 $ 95
Accounts receivable 280 275
Less: Allowance for uncollectible accounts (8 ) (6 )
Prepaid insurance 4 10
Inventory 262 255
Long-term investment 50 75
Land 180 180
Buildings and equipment 322 280
Less: Accumulated depreciation (118 ) (85 )
Trademark 29 30
$ 1,107 $ 1,109
Liabilities
Accounts payable $ 38 $ 54
Salaries payable 4 5
Deferred tax liability 20 17
Lease liability 79 0
Bonds payable 115 285
Less: Discount on bonds (25 ) (28 )
Shareholders' Equity
Common stock 290 270
Paid-in capitalexcess of par 110 90
Preferred stock 50 0
Retained earnings 426 416
$ 1,107 $ 1,109
NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2021 ($ in millions)
Revenues
Sales revenue $ 420
Investment revenue 16
Gain on sale of investments 4 $ 440
Expenses
Cost of goods sold 170
Salaries expense 62
Depreciation expense 45
Amortization expense 1
Bad debt expense 7
Insurance expense 24
Interest expense 40
Loss on sale of building 32 381
Income before tax 59
Income tax expense 27
Net income $ 32

Additional information from the accounting records:

  1. Investment revenue includes National Intercable Company's $9 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 $34 million, was sold for $38 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 $48 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged sections were sold for $4 million.
  5. The right to use a building was acquired with a seven-year lease agreement; present value of lease payments, $90 million. Annual lease payments of $11 million are paid at Jan. 1 of each year starting in 2021.
  6. $170 million of bonds were retired at maturity.
  7. $20 million par value of common stock was sold for $40 million, and $50 million of preferred stock was sold at par.
  8. Shareholders were paid cash dividends of $22 million.

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.)

Answer is not complete.

NATIONAL INTERCABLE COMPANY
Statement of Cash Flows
For the year ended December 31, 2021
($ in millions)
Cash flows from operating activities:
Cash inflows:
not attempted not attempted
not attempted not attempted
not attempted not attempted
Cash outflows:
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
Net cash flows from operating activities $0
Cash flows from investing activities:
not attempted not attempted
not attempted not attempted
not attempted not attempted
Net cash flows from investing activities 0
Cash flows from financing activities:
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
not attempted not attempted
Net cash flows from financing activities 0
Net increase (decrease) in cash 0
Cash balance, January 1 not attempted
Cash balance, December 31 $0
Noncash investing and financing activities:
not attempted not attempted

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

how would you have done things differently?

Answered: 1 week ago

Question

What were the reasons for your conversion or resistance?

Answered: 1 week ago