Question
In: Finance
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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 | $ 13,000 | $ 11,000 | |
| Accounts receivable | 35,000 | 30,000 | |
| Inventories | 30,625 | 28,000 | |
| Total current assets | $ 78,625 | $ 69,000 | |
| Net plant and equipment | 51,000 | 46,000 | |
| Total assets | $129,625 | $115,000 | |
| Liabilities and Equity | |||
| Accounts payable | $ 10,700 | $ 8,000 | |
| Accruals | 7,500 | 5,000 | |
| Notes payable | 6,200 | 5,150 | |
| Total current liabilities | $ 24,400 | $ 18,150 | |
| Long-term bonds | 10,000 | 10,000 | |
| Total liabilities | $ 34,400 | $ 28,150 | |
| Common stock (4,000 shares) | 50,000 | 50,000 | |
| Retained earnings | 45,225 | 36,850 | |
| Common equity | $ 95,225 | $ 86,850 | |
| Total liabilities and equity | $129,625 | $115,000 | |
| Income Statement for Year Ending December 31, 2019 | |
| Sales | $237,000 |
| Operating costs excluding depreciation and amortization | 190,000 |
| EBITDA | $ 47,000 |
| Depreciation & amortization | 5,000 |
| EBIT | $ 42,000 |
| Interest | 4,400 |
| EBT | $ 37,600 |
| Taxes (25%) | 9,400.00 |
| Net income | $ 28,200.00 |
| Dividends paid | 19,825.00 |
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 2019? Assume that all cash is excess cash; i.e., this cash is not needed for operating purposes.
2018 $ million 2019 $ million -
What was Arlington's 2019 free cash flow?
$ million
-
Construct Arlington's 2019 statement of stockholders' equity.
Statement of Stockholders' Equity, 2019 Common Stock Retained
EarningsTotal Stockholders'
EquityShares Amount 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 $ million $ million $ million -
What was Arlington's 2019 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 2019? Assume that its stock price at December 31, 2019 was $25. Round your answer to the nearest cent.
$ million
Solutions
Expert Solution
SEE THE IMAGE. ANY DOUBTS,
FEEL FREE TO ASK. THUMBS UP PLEASE
jeff jeffy answered 2 years agoRelated Solutions
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 15,000
$ 11,000
Accounts receivable
25,000
20,000
Inventories
22,945
19,000
Total current assets
$ 62,945
$ 50,000
Net plant and equipment
50,000
47,000
Total assets
$112,945
$97,000
Liabilities and Equity
Accounts payable
$ 10,600
$ 8,500
Accruals
7,900
6,000
Notes payable
6,200
5,450
Total current liabilities
$ 24,700
$ 19,950
Long-term bonds
15,000
15,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 13,000
$ 11,000
Accounts receivable
25,000
20,000
Inventories
24,685
17,000
Total current assets
$ 62,685
$ 48,000
Net plant and equipment
49,000
47,000
Total assets
$111,685
$95,000
Liabilities and Equity
Accounts payable
$ 10,500
$ 9,500
Accruals
7,600
5,000
Notes payable
6,900
5,450
Total current liabilities
$ 25,000
$ 19,950
Long-term bonds
15,000
15,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 12,000
Accounts receivable
30,000
25,000
Inventories
27,115
24,000
Total current assets
$ 70,115
$ 61,000
Net plant and equipment
52,000
48,000
Total assets
$122,115
$109,000
Liabilities and Equity
Accounts payable
$ 10,400
$ 9,000
Accruals
8,000
7,000
Notes payable
6,900
5,450
Total current liabilities
$ 25,300
$ 21,450
Long-term bonds
10,000
10,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 13,000
$ 11,000
Accounts receivable
35,000
25,000
Inventories
33,205
24,000
Total current assets
$ 81,205
$ 60,000
Net plant and equipment
54,000
49,000
Total assets
$135,205
$109,000
Liabilities and Equity
Accounts payable
$ 10,100
$ 8,000
Accruals
7,200
7,000
Notes payable
6,600
5,250
Total current liabilities
$ 23,900
$ 20,250
Long-term bonds
15,000
15,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 13,000
$ 12,000
Accounts receivable
30,000
20,000
Inventories
28,650
18,000
Total current assets
$ 71,650
$ 50,000
Net plant and equipment
49,000
45,000
Total assets
$120,650
$95,000
Liabilities and Equity
Accounts payable
$ 10,700
$ 8,500
Accruals
7,700
7,000
Notes payable
6,700
5,050
Total current liabilities
$ 25,100
$ 20,550
Long-term bonds
20,000
20,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
Arlington Corporation's financial statements (dollars and shares
are in millions) are provided here.
Balance Sheets as of December
31
2016
2015
Assets
Cash and equivalents
$ 14,000
$ 13,000
Accounts receivable
35,000
30,000
Inventories
34,660
27,000
Total current assets
$ 83,660
$ 70,000
Net plant and equipment
50,000
49,000
Total assets
$133,660
$119,000
Liabilities and Equity
Accounts payable
$ 10,700
$ 9,000
Accruals
7,100
5,000
Notes payable
6,200
5,400
Total current liabilities
$ 24,000
$ 19,400
Long-term bonds
20,000
20,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
Arlington Corporation's financial statements (dollars and shares
are in millions) are provided here. Balance Sheets as of December
31 2016 2015 Assets Cash and equivalents $ 13,000 $ 11,000 Accounts
receivable 35,000 30,000 Inventories 32,880 28,000 Total current
assets $ 80,880 $ 69,000 Net plant and equipment 51,000 48,000
Total assets $131,880 $117,000 Liabilities and Equity Accounts
payable $ 10,600 $ 8,000 Accruals 7,200 6,000 Notes payable 6,200
5,400 Total current liabilities $ 24,000 $ 19,400 Long-term bonds
15,000 15,000...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 14,000
$ 11,000
Accounts receivable
35,000
20,000
Inventories
31,230
18,000
Total current assets
$ 80,230
$ 49,000
Net plant and equipment
48,000
46,000
Total assets
$128,230
$95,000
Liabilities and Equity
Accounts payable
$ 10,700
$ 8,000
Accruals
7,800
6,000
Notes payable
6,100
5,000
Total current liabilities
$ 24,600
$ 19,000
Long-term bonds
15,000
15,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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
$ 15,000
$ 12,000
Accounts receivable
35,000
25,000
Inventories
30,635
22,000
Total current assets
$ 80,635
$ 59,000
Net plant and equipment
53,000
48,000
Total assets
$133,635
$107,000
Liabilities and Equity
Accounts payable
$ 10,100
$ 8,500
Accruals
8,000
6,000
Notes payable
6,200
5,500
Total current liabilities
$ 24,300
$ 20,000
Long-term bonds
20,000
20,000
Total liabilities
$...
Arlington Corporation's financial statements (dollars and shares are in millions) are provided here. Balance Sheets as...
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 $ 13,000 $ 12,000 Accounts
receivable 35,000 30,000 Inventories 30,245 29,000 Total current
assets $ 78,245 $ 71,000 Net plant and equipment 48,000 47,000
Total assets $126,245 $118,000 Liabilities and Equity Accounts
payable $ 10,900 $ 8,000 Accruals 7,200 7,000 Notes payable 6,900
5,400 Total current liabilities $ 25,000 $ 20,400 Long-term bonds
10,000 10,000...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Compare the MOSFET, JFET , and BJT and identify the reasons these devices behave differently. What...
- How would you use SAS Enterprise Miner to create a neural network model of your example?
- Explain the use of neural networking modeling in predictive analytics.
- Current Market Mix of Netflix, as detail as possible, please.
- This is all one question, thank you so much in advance! You must evaluate a proposal...
- X Company is considering the purchase of a new processor that costs $200,000. Shipping and setup...
- There are a large number of tasks involved in information technology and programming, and many of...
ADVERTISEMENT