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 $ 157 $ 140
Accounts receivable 418 410
Less: Allowance for uncollectible accounts (7 ) (5 )
Prepaid insurance 7 14
Inventory 396 390
Long-term investment 76 120
Land 270 270
Buildings and equipment 406 370
Less: Accumulated depreciation (139 ) (130 )
Trademark 23 25
$ 1,607 $ 1,604
Liabilities
Accounts payable $ 52 $ 72
Salaries payable 5 8
Deferred tax liability 21 17
Lease liability 106 0
Bonds payable 140 330
Less: Discount on bonds (32 ) (37 )
Shareholders' Equity
Common stock 410 370
Paid-in capitalexcess of par 145 135
Preferred stock 70 0
Retained earnings 690 709
$ 1,607 $ 1,604

NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2021 ($ in millions)
Revenues
Sales revenue $ 570
Investment revenue 17
Gain on sale of investments 4 $ 591
Expenses
Cost of goods sold 260
Salaries expense 76
Depreciation expense 30
Amortization expense 2
Bad debt expense 7
Insurance expense 42
Interest expense 60
Loss on sale of building 57 534
Income before tax 57
Income tax expense 36
Net income $ 21

Additional information from the accounting records:

  1. Investment revenue includes National Intercable Company's $8 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 $52 million, was sold for $56 million.
  3. Pretax accounting income exceeded taxable income, causing the deferred income tax liability to increase by $4 million.
  4. A building that originally cost $84 million, and which was one-fourth depreciated, was destroyed by fire. Some undamaged sections were sold for $6 million.
  5. The right to use a building was acquired with a seven-year lease agreement; present value of lease payments, $120 million. Annual lease payments of $14 million are paid at Jan. 1 of each year starting in 2021.
  6. $190 million of bonds were retired at maturity.
  7. $40 million par value of common stock was sold for $50 million, and $70 million of preferred stock was sold at par.
  8. Shareholders were paid cash dividends of $40 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

Mylab Accounting With Pearson -- Access Card -- For Managerial Accounting

Authors: Karen W. Braun, Wendy M. Tietz

5th Edition

0134161645, 9780134161648

More Books

Students also viewed these Accounting questions

Question

Would you be willing to work with them?

Answered: 1 week ago