Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Balance Sheets as of December 31 Total liabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA EBIT Depreciation & amortization Interest EBT Taxes (25%) Net income Dividends paid million Balances, 12/31/20 2021 Net Income Cash Dividends Income Statement for Year Ending December 31, 2021 2021 million million $13,000 35,000 32,045 million $80,045 50,000 Shares $130,045 $ 10,100 7,800 6,800 $ 24,700 20,000 $ 44,700 2021 $ million b. What was Arlington's 2021 free cash flow? $ c. Construct Arlington's 2021 statement of stockholders' equity. 40,000 45,345 $ 85,345 $130,045 2020 $ 11,000 30,000 million $ 26,000 $ 67,000 45,000 $112,000 $9,500 7,000 5,050 $ 21,550 20,000 $ 41,550 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if ned a. What was net operating working capital for 2020 and 2021? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. 2020 $ 40,000 30,450 $ 70,450 $112,000 $232,000 180,000 $ 52,000 7,000 $ 45,000 5,900 $ 39,100 9,775.00 $29,325.00 $14,430.00 Statement of Stockholders' Equity, 2021 Common Stock Amount million $ Retained Earnings million million million million Total Stockholders' Equity Addition to retained earnings Balances, 12/31/21 million $ $ d. What was Arlington's 2021 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent. $ e. What was Arlington's MVA at year-end 2021? Assume that its stock price at December 31, 2021 was $25. Round your answer to the nearest cent. $ $ million million $ million million Assets Cash and equivalents Accounts receivable Inventories Total current assets Net plant and equipment Total assets Liabilities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock (4,000 shares) Retained earnings Common equity Balance Sheets as of December 31 Total liabilities and equity Sales Operating costs excluding depreciation and amortization EBITDA EBIT Depreciation & amortization Interest EBT Taxes (25%) Net income Dividends paid million Balances, 12/31/20 2021 Net Income Cash Dividends Income Statement for Year Ending December 31, 2021 2021 million million $13,000 35,000 32,045 million $80,045 50,000 Shares $130,045 $ 10,100 7,800 6,800 $ 24,700 20,000 $ 44,700 2021 $ million b. What was Arlington's 2021 free cash flow? $ c. Construct Arlington's 2021 statement of stockholders' equity. 40,000 45,345 $ 85,345 $130,045 2020 $ 11,000 30,000 million $ 26,000 $ 67,000 45,000 $112,000 $9,500 7,000 5,050 $ 21,550 20,000 $ 41,550 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if ned a. What was net operating working capital for 2020 and 2021? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. 2020 $ 40,000 30,450 $ 70,450 $112,000 $232,000 180,000 $ 52,000 7,000 $ 45,000 5,900 $ 39,100 9,775.00 $29,325.00 $14,430.00 Statement of Stockholders' Equity, 2021 Common Stock Amount million $ Retained Earnings million million million million Total Stockholders' Equity Addition to retained earnings Balances, 12/31/21 million $ $ d. What was Arlington's 2021 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent. $ e. What was Arlington's MVA at year-end 2021? Assume that its stock price at December 31, 2021 was $25. Round your answer to the nearest cent. $ $ million million $ million million
Expert Answer:
Answer rating: 100% (QA)
a Net Operating Working Capital 2020 Total Current Assets Total Current Liabilities 67 million 247 m... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-1133541141
13th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these accounting questions
-
Arlington Corporations financial statements (dollars and shares are in millions) are provided here. a. What was net operating working capital for 2015 and 2016? b. What was Arlingtons 2016 free cash...
-
Arlington Corporations financial statements (dollars and shares are in millions) are provided here. a. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash;...
-
Financial information for Powell Panther Corporation is shown below: Powell Panther Corporation: Income Statements for Year Ending December 31 (millions of dollars) 2021 Sales Operating costs...
-
Why " Kodak " is unsuccessful in implementing a strategy. Can you prepare a critical examination of the strategy to address the following questions about Kodak. What was the strategy and why do you...
-
Under certain circumstances, sound can be heard over extremely great distances. This frequently happens over a body of water, where the air near the water surface is cooler than the air higher up....
-
Solve each equation or inequality. |8x + 5| = 0
-
Use the data in Exercise 6-1 to prepare comparative income statements for Lakia Corporation (calendar year-end 2005) similar to those shown in Exhibit 6.8 for the four inventory methods. Assume...
-
Determine the number of salespeople FireSpot needs if it has 1,000 retail customer accounts that need to be called on five times per year. Each sales call lasts approximately 2.5 hours, and each...
-
Black Widow Company reports the following figures: Cash provided by operating activities $15,416 Cash provided by investing activities $-3,315 Cash provided by financing activities $-1,855 Beginning...
-
Reba Dixon is a fifth-grade school teacher who earned a salary of $38,000 in 2019. She is 45 years old and has been divorced for four years. She receives $1,200 of alimony payments each month from...
-
(8 Points) An investor wishes to accumulate $10,000 at the end of 10 years by making level deposits at the beginning of each year. The deposits earn 12% annual effective rate of interest paid at the...
-
Describe the interrelationships between the various thermodynamic potentials (such as Gibbs free energy, Helmholtz free energy, enthalpy, and internal energy) and explain under what conditions each...
-
Circle True (T) or False (F). F (a) a*b = a - b is a commutative binary operation on Z. (b) a * b = a - b is an associative binary operation on Z. F T T T F T F TF {(82): : a R* is closed under...
-
Elon Musk, the CEO of Tesla and a visionary entrepreneur, is a world-renowned manufacturer of electric vehicles and a provider of renewable energy. Tesla has received widespread recognition over the...
-
The stock prices of two companies at the end of any given year are modeled with random variables X and Y that follow a distribution with joint density function: (2x 0 1 | x < ) X < c. Calculate PY >
-
10. (12 points) The duration time of a football game is normally distributed with mean of 192 minutes and standard deviation of 12 minutes. (a) (4 points) What is the probability that a football game...
-
Campbell Pointers Corporation expects to begin operations on January 1, 2019; it will operate as a specialty sales company that sells laser pointers over the Internet. Campbell expects sales in...
-
Consider the function f and its graph. a. Estimate the zeros of the area function b. Estimate the points (if any) at which A has a local maximum or minimum. c. Sketch a graph of A, for 0 x 10,...
-
Bartman Industries' and Reynolds Inc.'s stock prices and dividends, along with the Winslow 5000 Index, are shown here for the period 2006-2011. The Winslow 5000 data are adjusted to include...
-
Helen Bowers, owner of Helen's Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2012 and 2013: May...
-
Morrissey Technologies Inc.'s 2012 financial statements are shown here. Suppose that in 2013, sales increase by 10% over 2012 sales. The firm currently has 100,000 shares outstanding. It expects to...
-
Discuss the ratios computed for Lomax Company in problems 13, 14, 15, and 16. What is your assessment of the performance and future potential of Lomax Company? Problems 13 The following reserve table...
-
Use responsibility accounting to define an organizational subunit as a cost centre, expense centre, revenue centre, profit centre, or investment centre.
-
Compare financial and non-financial performance, and explain why management control systems should consider both.
Study smarter with the SolutionInn App