Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2019 2018 Assets Cash and equivalents
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as of December 31 2019 2018 Assets Cash and equivalents Accounts receivable Inventories $ 13,000 35,000 31,525 $ 79,525 51,000 $130,525 $ 11,000 30,000 28,000 $ 69,000 47,000 $116,000 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 Total liabilities and equity $ 10,200 7,400 6,100 $ 23,700 20,000 $ 43,700 50,000 36,825 $ 86,825 $130,525 $ 8,500 6,000 5,400 $ 19,900 20,000 $ 39,900 50,000 26,100 $ 76,100 $116,000 Income Statement for Year Ending December 31, 2019 Sales Operating costs excluding depreciation and amortization EBITDA Depreciation & amortization $206,000 160,000 $ 46,000 8,000 $ 38,000 2,250 $ 35,750 8,937.50 EBIT Interest EBT Taxes (25%) Net income 26,812.50 Dividends paid 16,087.50 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if necessary. a. What was net operating working capital for 2018 and 2019? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes. million 2018$ 2019$ million b. What was Arlington's 2019 free cash flow? $ million C. Construct Arlington's 2019 statement of stockholders' equity. Statement of Stockholders' Equity, 2019 Common Stock Amount million $ million $ Retained Earnings Shares Total Stockholders' Equity $ million million Balances, 12/31/18 2019 Net Income Cash Dividends Addition to retained earnings Balances, 12/31/19 million million million million million $ million million $ d. What was Arlington's 2019 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to the nearest cent. $ million e. What was Arlington's MVA at year-end 2019? Assume that its stock price at December 31, 2019 was $25. Round your answer to the nearest cent. $ million
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started