Artington Carports and tenants (ars and share in care provider Balance Sheets as of December 31 2019 2010 A Cach and equivalents $ 15,000 119,000 Accounts receivable 25,000 20,000 ventes 23,285 16.000 Tot current 563.205 349,000 Natlant and woment 50,000 40,000 $113,285 $97.000 $10.600 3.500 Acous 7.000 5,000 6.000 Tot currentes 5.100 $ 23,000 18,000 Long-term bonds 15.000 15,000 $ 30.000 39,800 Commons (4,000 shares) 40,000 40.000 H. Comment 23.400 $ 7.585 $61,400 1113.25 397,000 Income Stament for Year Ending December 31, 2019 Sales Operating costs and dependam 1211,000 160,000 ERITOA $ 51,000 Deprecation amon 7,000 TRIT $4.000 5350 13,650 662,50 1 2017.50 17.02.50 Turnering 2.000.000.000.000 euros worting and for 2018 und 2009 maiores 2016 20191 What was 2013 free 1 statement of Schalder, 2012 Ament Tecalender 19 cm Income Statement for Year Ending December 31, 2019 Sales $211,000 Operating costs excluding depreciation and amortization 160,000 EBITDA $ 51,000 Deprecation & amortization 7,000 EBIT $44,000 Interest 5,350 EST $ 38,650 Taxes (25%) 9,662.50 Net Income 28,987.50 Dividends pald 17,702.50 Enter your answers in milions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if necessary, a. What was net operating working capital for 2018 and 2019? Assume that all cash is excess cash; le, this cash is not needed for operating purposes. 2018$ million 20199 million b. What was Arlington's 2019 free cash flow? million e Construct Arlington's 2019 statement of stockholders' equity Statement of Stockholders' Equity, 2019 Common Stock Retained Shares Amount Earnings Balances, 12/31/16 million $ million $ million 2019 Net Income million Cash Dividends million Addition to retained earnings Balances, 12/31/19 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 Total Stockholders' Equity $ million $ minion million e. What was Arlington's MVA at year-end 20197 Assume that its stock price at December 31, 2019 was $25. Round your answer to the nearest cent. $ million
