• eBook

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

Balance Sheets as of December 31
	2018		2017
Assets
Cash and equivalents	$ 13,000		$ 11,000
Accounts receivable	25,000		20,000
Inventories	24,080		19,000
Total current assets	$ 62,080		$ 50,000
Net plant and equipment	50,000		48,000
Total assets	$112,080		$98,000
Liabilities and Equity
Accounts payable	$ 10,700		$ 9,500
Accruals	8,000		7,000
Notes payable	6,600		5,350
Total current liabilities	$ 25,300		$ 21,850
Long-term bonds	15,000		15,000
Total liabilities	$ 40,300		$ 36,850
Common stock (4,000 shares)	60,000		60,000
Retained earnings	11,780		1,150
Common equity	$ 71,780		$ 61,150
Total liabilities and equity	$112,080		$98,000

Income Statement for Year Ending December 31, 2018
Sales	$240,000
Operating costs excluding depreciation and amortization	190,000
EBITDA	$ 50,000
Depreciation & amortization	7,000
EBIT	$ 43,000
Interest	7,750
EBT	$ 35,250
Taxes (40%)	14,100
Net income	$ 21,150
Dividends paid	10,520

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.

1. What was net operating working capital for 2017 and 2018? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.

   2017	$ million
   2018	$ million

2. What was Arlington's 2018 free cash flow? $ million
3. Construct Arlington's 2018 statement of stockholders' equity.

   Statement of Stockholders' Equity, 2018
   	Common Stock		Retained Earnings	Total Stockholders' Equity
   	Shares	Amount
   Balances, 12/31/17	million	$ million	$ million	$ million
   2018 Net Income			million
   Cash Dividends			million
   Addition to retained earnings				million
   Balances, 12/31/18	million	$ million	$ million	$ million

4. What was Arlington's 2018 EVA? Assume that its after-tax cost of capital is 10%. Round your answer to two decimal places. $ million
6. What was Arlington's MVA at year-end 2018? Assume that its stock price at December 31, 2018 was $25. Round your answer to two decimal places. $ million