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...
-
Consider a real, causal sequence x[n] with discrete-time Fourier transform X(e j ), where the following two facts are given about X(e j ): X R (e j ) = 2 4 cos(3), X(e j )| = = 7. Are these facts...
-
Find the Transfer Function model of the electrical circuit in Figure 2.61. 11 +12 Vi(t) Figure 2.61 Electrical circuit. 2.02 | 1F 20 1F 12 www 2H 20 Vo(t)
-
An analysis sheet for Gutmans Gutters, a firm that manufactures aluminum and steel gutters, is included in the Working Papers. Your instructor will guide you through the following examples. 1. For...
-
Roscoe & Jones, Ltd, a CPA firm in Silver Bell, Arizona, has completed the audit of the financial statements of Excelsior Corporation as of, and for, the year ended December 31, 20X1. Findings...
-
Munch Manufacturing Income Statement Fiscal Year Ending Sept. 30, 2019 All figures in thousands except per share figures Munch Manufacturing Income Statement Fiscal Year Ending Sept. 30, 2019 All...
-
Express Delivery is a rapidly growing delivery service. Last year, 80% of its revenue came from the delivery of mailing "pouches" and small, standardized delivery boxes (which provides a 20%...
-
Use Newton's method to find all the solutions of the equation correct to eight decimal places. Start by looking at a graph to find initial approximations. (Enter your answers as a comma-separated...
-
Research has identified two systematic factors that affect US stock (share) returns. The factors are growth in industrial production and changes in long term interest rates. Industrial production...
-
This is a invitational speech that needs a purpose, a background, and more information Also need five questions to ask my audience after the speech People with very different histories and traditions...
-
While ethics and ethical practices vary across time and space, the truth across time and space is that ethics cannot exist without some kind of system. In politics, we refer to such a system as "the...
-
Let {1, 2, 3} be a set of orthonormal basis of a three-state system. Suppose the system is in the prior state |4) = 3 (11) + |2) + |3)). Consider measuring the observable = |1) (2| + |2) (1| |3) (3]....
-
How is the VOH and FOH pre-determined overhead rates used as the standard price in standard costing determined?
-
Your friend boasts that he can draw a perfect circle by hand. You challenge him to do so . You wrap a string around his circle, and the string measures 2 6 centimeters long. You then measure its...
-
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...
-
At December 31, 2017, Eric Corporation had two notes payable outstanding (notes 1 and 2). At December 31, 2018, Eric also had two notes payable outstanding (notes 3 and 4). These notes are described...
-
Ruth Corporation had the following payroll for April: Required Prepare journal entries on April 30 to record: a. Accrual of the monthly payroll. b. Payment of the net payroll. c. Accrual of...
-
The following data are taken from Stockton Wholesale Company's May payroll: Assume that the company is subject to a two percent state unemployment tax (due to a favorable experience rating) and a 0.6...
Study smarter with the SolutionInn App