eBook Arlington Corporation's financial statements (dollars and share are la millors) are provided here. Balance Sheets of December 31 2019 2018 Assets Cash and equivalents $ 15,000 $ 14,000 Accounts receivable 35,000 25,000 Inventories 34,430 21,000 Total current assets $ 54,450 $ 60,000 Net plant and equipment 51,000 46,000 Total assets $135,430 $100,000 Labrities and Equity Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total abilities Common stock (4,000 shares) Retained earnings Common equity Total liabilities and equity $ 11,000 7,000 6,200 $ 24,200 20,000 $ 44,200 50,000 41,230 $ 91,230 $135,430 $ 9,500 7,000 5.250 $ 21,750 20,000 $ 41,750 50,000 14,250 $ 64,250 $106,000 Income Statement for Year Ending December 31, 2019 Sales $206,000 Operating costs excluding depreciation and amortization 160,000 EBITDA $ 46,000 Depreciation & amortization 6.000 EBIT $ 40,000 Interest 2.550 EBT $ 37,450 Taxes (25%) 9,362.50 Net income $ 28,087.50 Dividends paid 1,107.50 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if necessary a. What was net operating working capital for 2018 and 20197 Assume that all cash is excess case, this cash is not needed for operating purposes 2018$ million 20195 million b. What was Arlington's 2019 free cash flow? $ million c. Construct Arlington's 2019 statement of stockholders' equity MacBook Air 2,550 EBT $ 37,450 Taxes (25%) 9,362.50 Net Income 28,087.50 Dividends paid 1,107.50 Enter your answers in millions. For example, an answer of $25,000,000,000 should be entered as 25,000. Round your answers to the nearest whole number, if necessary .. What was net operating working capital for 2018 and 20197 Assume that all cash is excess cash; ie, this arsh is not needed for operating purposes. 2018$ million 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 Retained Total Stockholders' Shares Amount Earnings Equity Balances, 12/31/18 million $ million $ million $ million 2019 Net Income million Cash Dividends million Addition to retained earnings million Balances, 12/31/19 million $ milion mon $ million d. What was Arlington's 2019 IVA? Assume that its after tax cost of capital is 10%. Round your answer to the nearest cent $ million .. 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 newest cont million Grade it Now Save & Continue Continue without saving
