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 $ 137 $ 115
Accounts receivable 342 335
Less: Allowance for uncollectible accounts (7 ) (5 )
Prepaid insurance 6 11
Inventory 320 315
Long-term investment 60 95
Land 220 220
Buildings and equipment 346 320
Less: Accumulated depreciation (119 ) (105 )
Trademark 33 35
$ 1,338 $ 1,336
Liabilities
Accounts payable $ 47 $ 62
Salaries payable 5 9
Deferred tax liability 17 12
Lease liability 75 0
Bonds payable 125 305
Less: Discount on bonds (27 ) (32 )
Shareholders' Equity
Common stock 350 320
Paid-in capitalexcess of par 140 110
Preferred stock 70 0
Retained earnings 536 550
$ 1,338 $ 1,336

NATIONAL INTERCABLE COMPANY Income Statement For Year Ended December 31, 2021 ($ in millions)
Revenues
Sales revenue $ 470
Investment revenue 13
Gain on sale of investments 6 $ 489
Expenses
Cost of goods sold 210
Salaries expense 68
Depreciation expense 30
Amortization expense 2
Bad debt expense 8
Insurance expense 32
Interest expense 50
Loss on sale of building 44 444
Income before tax 45
Income tax expense 31
Net income $ 14

Additional information from the accounting records:

  1. Investment revenue includes National Intercable Company's $7 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 $42 million, was sold for $48 million.
  3. Pretax accounting income exceeded taxable income, causing the deferred income tax liability to increase by $5 million.
  4. A building that originally cost $64 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 $15 million are paid at Jan. 1 of each year starting in 2021.
  6. $180 million of bonds were retired at maturity.
  7. $30 million par value of common stock was sold for $60 million, and $70 million of preferred stock was sold at par.
  8. Shareholders were paid cash dividends of $28 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

Students also viewed these Accounting questions

Question

d. How were you expected to contribute to family life?

Answered: 1 week ago