eBook

Arlington Corporation's financial statements (dollars and shares are in millions) are provided here.

Balance Sheets as of December 31
	2021		2020
Assets
Cash and equivalents	$ 15,000		$ 12,000
Accounts receivable	35,000		25,000
Inventories	33,000		23,000
Total current assets	$ 83,000		$ 60,000
Net plant and equipment	51,000		49,000
Total assets	$134,000		$109,000
Liabilities and Equity
Accounts payable	$ 10,600		$ 9,500
Accruals	8,000		5,000
Notes payable	6,100		5,150
Total current liabilities	$ 24,700		$ 19,650
Long-term bonds	15,000		15,000
Total liabilities	$ 39,700		$ 34,650
Common stock (4,000 shares)	40,000		40,000
Retained earnings	54,300		34,350
Common equity	$ 94,300		$ 74,350
Total liabilities and equity	$134,000		$109,000

Income Statement for Year Ending December 31, 2021
Sales	$217,000
Operating costs excluding depreciation and amortization	170,000
EBITDA	$ 47,000
Depreciation & amortization	7,000
EBIT	$ 40,000
Interest	2,250
EBT	$ 37,750
Taxes (25%)	9,437.50
Net income	$28,312.50
Dividends paid	$8,362.50

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 2020 and 2021? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.

2020	$ million
2021	$ million

What was Arlington's 2021 free cash flow?

$ million

Construct Arlington's 2021 statement of stockholders' equity.

Statement of Stockholders' Equity, 2021
	Common Stock		Retained Earnings	Total Stockholders' Equity
	Shares	Amount
Balances, 12/31/20	million	$ million	$ million	$ million
2021 Net Income			million
Cash Dividends			million
Addition to retained earnings				million
Balances, 12/31/21	million	$ million	$ million	$ million

What was Arlington's 2021 EVA? 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 2021? Assume that its stock price at December 31, 2021 was $25. Round your answer to the nearest cent.

$ million